{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Key","Kontrolli","Herkkyysmallin ohje","Herkkyystarkastelu","Sijoittajien tuotot","S&U","Oletukset ->","Yleiset oletukset","Matkustajamäärät","Hankeyhtiö->","Hankeyhtiö - Operaatiot","Hankeyhtiö - Talous","Hankeyhtiö -Capex & poistot","Velat->","Velkalaskelmat","Outputit-> ","Outputit 1","Outputit 2","Outputit 3","Outputit 4","Outputit 5"],"not_rendered":{"charts":8,"images":1,"macros":1,"external_links":7,"defined_names":11724,"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":"Key","index":0,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,"Värikoodien selitykset"]
[]
[null,null,"Kovakoodatut inputit"]
[null,null,"Välilehtien väliset linkit / kaavat"]
[null,null,"Välilehtien väliset linkit / kaavat"]
[null,null,"Kaavan muutos kesken rivin"]
[null,null,"Tarkennettavat solut"]

{"sheet":"Kontrolli","index":1,"n_rows":272,"n_cols":39,"rows_kept":272,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"\"Skenaario: \"&E5&\"\"","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"},null,null,"Päällä oleva skenaario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herkkyystarkasteltava skenaario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[]
[null,null,null,null,{"$f":"+LOOKUP(E$6,I6:XN6,I5:XN5)","v":"Pienempi Hybridimalli + OPO + peruskysyntä"},null,null,null,"Tonttivuokramalli + Exit","Tonttivuokramalli going concern","Infrastruktuurimaksu-malli ","Hybridimalli +  peruskysyntä","Pienempi Hybridimalli + peruskysyntä","Pienempi Hybridimalli + OPO + peruskysyntä","Tonttivuokramalli going concern + Positiivinen kysyntä","Hybridimalli  + positiivinen kysyntä","Pienempi Hybridimalli + positiivinen kysyntä","Pienempi Hybridimalli + OPO+ positiivinen kysyntä","[Syötä skenaario]",null,{"$f":"+LOOKUP(U$3,$I6:DI$6,$I5:DI$5)","v":"Pienempi Hybridimalli + OPO + peruskysyntä"},null,{"$f":"+\"Herkkyys skenaariolle \"&\" \"&$U$3&\": \"&W8","v":"Herkkyys skenaariolle  6: VPOn osuus 85%"},"Herkkyys skenaariolle  6: VPOn osuus 95%","Herkkyys skenaariolle  6: Pitkän ajan VPOn korko 2%","Herkkyys skenaariolle  6: Pitkän ajan VPOn korko 4%","Herkkyys skenaariolle  6: Pääomalainan korko 4%","Herkkyys skenaariolle  6: Pääomalainan korko 6%","Herkkyys skenaariolle  6: EU-tuen osuus 10%","Herkkyys skenaariolle  6: EU-tuen osuus 15%","Herkkyys skenaariolle  6: Pitkän ajan inflaatio 1.5%","Herkkyys skenaariolle  6: Pitkän ajan inflaatio 2.5%","Herkkyys skenaariolle  6: Pääomalainan osuus 0%","Herkkyys skenaariolle  6: Pääomalainan osuus 10%","Herkkyys skenaariolle  6: [Syötä herkkyys]","Herkkyys skenaariolle  6: [Syötä herkkyys]","Herkkyys skenaariolle  6: [Syötä herkkyys]","Herkkyys skenaariolle  6: [Syötä herkkyys]","Herkkyys skenaariolle  6: [Syötä herkkyys]"]
[null,null,"Skenaariovalitsin",null,6,null,null,null,{"$f":"+H6+1","v":1},2,3,{"$f":"+K6+1","v":4},{"$f":"+L6+1","v":5},{"$f":"+M6+1","v":6},{"$f":"+N6+1","v":7},{"$f":"+O6+1","v":8},{"$f":"+P6+1","v":9},{"$f":"+Q6+1","v":10},{"$f":"+R6+1","v":11},null,{"$f":"+MAX($I6:T6)+1","v":12},null,{"$f":"+MAX($I6:V$6)+1","v":13},{"$f":"+MAX($I6:W$6)+1","v":14},{"$f":"+MAX($I6:X$6)+1","v":15},{"$f":"+MAX($I6:Y$6)+1","v":16},{"$f":"+MAX($I6:Z$6)+1","v":17},{"$f":"+MAX($I6:AA$6)+1","v":18},{"$f":"+MAX($I6:AB$6)+1","v":19},{"$f":"+MAX($I6:AC$6)+1","v":20},{"$f":"+MAX($I6:AD$6)+1","v":21},{"$f":"+MAX($I6:AE$6)+1","v":22},{"$f":"+MAX($I6:AF$6)+1","v":23},{"$f":"+MAX($I6:AG$6)+1","v":24},{"$f":"+MAX($I6:AH$6)+1","v":25},{"$f":"+MAX($I6:AI$6)+1","v":26},{"$f":"+MAX($I6:AJ$6)+1","v":27},{"$f":"+MAX($I6:AK$6)+1","v":28},{"$f":"+MAX($I6:AL$6)+1","v":29}]
[null,null,"Päälleajoja?",{"$f":"IF(COUNTA($F$12:F329),\"Kyllä\",\"Ei\")","v":"Kyllä"}]
[null,null,null,null,"Live",null,"Perusmuuttujat",null,{"$f":"IF(+I5=\"\",\"\",I5)","v":"Tonttivuokramalli + Exit"},"Tonttivuokramalli going concern","Infrastruktuurimaksu-malli ",{"$f":"IF(+L5=\"\",\"\",L5)","v":"Hybridimalli +  peruskysyntä"},"Pienempi Hybridimalli + peruskysyntä","Pienempi Hybridimalli + OPO + peruskysyntä","Tonttivuokramalli going concern + Positiivinen kysyntä","Hybridimalli  + positiivinen kysyntä","Pienempi Hybridimalli + positiivinen kysyntä","Pienempi Hybridimalli + OPO+ positiivinen kysyntä","[Syötä skenaario]",null,{"$f":"+U5","v":"Pienempi Hybridimalli + OPO + peruskysyntä"},null,"VPOn osuus 85%","VPOn osuus 95%","Pitkän ajan VPOn korko 2%","Pitkän ajan VPOn korko 4%","Pääomalainan korko 4%","Pääomalainan korko 6%","EU-tuen osuus 10%","EU-tuen osuus 15%","Pitkän ajan inflaatio 1.5%","Pitkän ajan inflaatio 2.5%","Pääomalainan osuus 0%","Pääomalainan osuus 10%","[Syötä herkkyys]","[Syötä herkkyys]","[Syötä herkkyys]","[Syötä herkkyys]","[Syötä herkkyys]"]
[]
[null,null,"Mallin mekaniikka"]
[]
[null,null,"Dashboard käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F12),LOOKUP($E$6,$I$6:$XN$6,$I12:$XN12),$F12)","v":1},1,0,null,{"$f":"$G12","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I12:DI12)","v":0},null,{"$f":"+IF(NOT(ISBLANK($U12)),$U12,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Rakennusprojektien oletukset"]
[]
[null,null,"Lentorata"]
[]
[null,null,"Rakennusinvestointi (EURm)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F18),LOOKUP($E$6,$I$6:$XN$6,$I18:$XN18),$F18),Herkkyystarkastelu!D13)","v":2650},null,{"$f":"Herkkyystarkastelu!D13","v":2650},null,{"$f":"$G18","v":2650},2650,2650,2650,2650,2650,2650,2650,2650,2650,2650,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I18:DI18)","v":2650},null,{"$f":"+IF(NOT(ISBLANK($U18)),$U18,\"\")","v":2650},{"$f":"+IF(NOT(ISBLANK($U18)),$U18,\"\")","v":2650},{"$f":"+IF(NOT(ISBLANK($U18)),$U18,\"\")","v":2650},2650,2650,2650,2650,2650,2650,2650,2650,2650,2650,2650,2650,2650,2650]
[null,null,"Rakennusinvestoinnin laskussa käytetty MAKU (2010=1)",null,{"$f":"IF(ISBLANK($F19),LOOKUP($E$6,$I$6:$XN$6,$I19:$XN19),$F19)","v":1.3},null,1.3,null,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I19:DI19)","v":1.3},null,{"$f":"+IF(NOT(ISBLANK($U19)),$U19,\"\")","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,"Radan pituus suuntaansa (km)",null,{"$f":"IF(ISBLANK($F20),LOOKUP($E$6,$I$6:$XN$6,$I20:$XN20),$F20)","v":28},null,28,null,28,28,28,28,28,28,28,28,28,28,28,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I20:DI20)","v":28},null,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28]
[null,null,"Rataprojektin aloitusajankohta",null,{"$f":"IF(ISBLANK($F21),LOOKUP($E$6,$I$6:$XN$6,$I21:$XN21),$F21)","v":"2019-01-01"},null,"2019-01-01",null,{"$f":"$G21","v":"2019-01-01"},"2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I21:DI21)","v":"2019-01-01"},null,"2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01"]
[null,null,"Radan valmistumisajankohta",null,{"$f":"IF(ISBLANK($F22),LOOKUP($E$6,$I$6:$XN$6,$I22:$XN22),$F22)","v":"2032-01-01"},null,"2032-01-01",null,{"$f":"$G22","v":"2032-01-01"},"2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I22:DI22)","v":"2032-01-01"},null,"2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01"]
[]
[null,null,"Kerava-Tampere - ratakäytävä"]
[]
[null,null,"Rakennusinvestointi (EURm)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F26),LOOKUP($E$6,$I$6:$XN$6,$I26:$XN26),$F26),Herkkyystarkastelu!D14)","v":2800},null,2800,null,{"$f":"$G26","v":2800},2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I26:DI26)","v":2800},null,{"$f":"+IF(NOT(ISBLANK($U26)),$U26,\"\")","v":2800},{"$f":"+IF(NOT(ISBLANK($U26)),$U26,\"\")","v":2800},{"$f":"+IF(NOT(ISBLANK($U26)),$U26,\"\")","v":2800},2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800]
[null,null,"Rakennusinvestoinnin laskussa käytetty MAKU (2010=1)",null,{"$f":"IF(ISBLANK($F27),LOOKUP($E$6,$I$6:$XN$6,$I27:$XN27),$F27)","v":1.3},null,1.3,null,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I27:DI27)","v":1.3},null,{"$f":"+IF(NOT(ISBLANK($U27)),$U27,\"\")","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,"Radan pituus suuntaansa (km)",null,{"$f":"IF(ISBLANK($F28),LOOKUP($E$6,$I$6:$XN$6,$I28:$XN28),$F28)","v":140},null,140,null,140,140,140,140,140,140,140,140,140,140,140,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I28:DI28)","v":140},null,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,null,"Rataprojektin aloitusajankohta",null,{"$f":"IF(ISBLANK($F29),LOOKUP($E$6,$I$6:$XN$6,$I29:$XN29),$F29)","v":"2019-01-01"},null,"2019-01-01",null,"2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I29:DI29)","v":"2019-01-01"},null,"2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01"]
[null,null,"Radan valmistumisajankohta",null,{"$f":"IF(ISBLANK($F30),LOOKUP($E$6,$I$6:$XN$6,$I30:$XN30),$F30)","v":"2035-01-01"},null,"2035-01-01",null,"2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I30:DI30)","v":"2035-01-01"},null,"2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01"]
[]
[null,null,"Makrotaloudelliset oletukset"]
[]
[null,null,"Yhteisövero",null,{"$f":"IF(ISBLANK($F34),LOOKUP($E$6,$I$6:$XN$6,$I34:$XN34),$F34)","v":0.2},null,0.2,null,{"$f":"$G34","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I34:DI34)","v":0.2},null,{"$f":"+IF(NOT(ISBLANK($U34)),$U34,\"\")","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+IF(NOT(ISBLANK($U34)),$U34,\"\")","v":0.2}]
[null,null,"Arvonlisävero",null,{"$f":"IF(ISBLANK($F35),LOOKUP($E$6,$I$6:$XN$6,$I35:$XN35),$F35)","v":0.22},null,0.22,null,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I35:DI35)","v":0.22},null,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,{"$f":"+IF(NOT(ISBLANK($U35)),$U35,\"\")","v":0.22},0.22,0.22,0.22,0.22,0.22,0.22,0.22,{"$f":"+IF(NOT(ISBLANK($U35)),$U35,\"\")","v":0.22}]
[null,null,"Pitkän aikavälin peruskorot",null,{"$f":"IF($E$12=0,IF(ISBLANK($F36),LOOKUP($E$6,$I$6:$XN$6,$I36:$XN36),$F36),Herkkyystarkastelu!D23)","v":2.5000000000000001E-2},null,2.5000000000000001E-2,null,{"$f":"$G36","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I36:DI36)","v":2.5000000000000001E-2},null,{"$f":"+IF(NOT(ISBLANK($U36)),$U36,\"\")","v":2.5000000000000001E-2},{"$f":"+IF(NOT(ISBLANK($U36)),$U36,\"\")","v":2.5000000000000001E-2},1.4999999999999999E-2,3.5000000000000003E-2,{"$f":"+IF(NOT(ISBLANK($U36)),$U36,\"\")","v":2.5000000000000001E-2},{"$f":"+IF(NOT(ISBLANK($U36)),$U36,\"\")","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+IF(NOT(ISBLANK($U36)),$U36,\"\")","v":2.5000000000000001E-2}]
[null,null,"Terminaalikasvu-%",null,{"$f":"IF(ISBLANK($F37),LOOKUP($E$6,$I$6:$XN$6,$I37:$XN37),$F37)","v":0.02},null,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I37:DI37)","v":0.02},null,{"$f":"+IF(NOT(ISBLANK($U37)),$U37,\"\")","v":0.02},{"$f":"+IF(NOT(ISBLANK($U37)),$U37,\"\")","v":0.02},{"$f":"+IF(NOT(ISBLANK($U37)),$U37,\"\")","v":0.02},{"$f":"+IF(NOT(ISBLANK($U37)),$U37,\"\")","v":0.02},{"$f":"+IF(NOT(ISBLANK($U37)),$U37,\"\")","v":0.02},{"$f":"+IF(NOT(ISBLANK($U37)),$U37,\"\")","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"+IF(NOT(ISBLANK($U37)),$U37,\"\")","v":0.02}]
[]
[null,null,"Inflaatio (Maanrakennuskustannusindeksi)"]
[null,null,"MAKU 2019 -> (2010=100)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F40),LOOKUP($E$6,$I$6:$XN$6,$I40:$XN40),$F40),Herkkyystarkastelu!D9)","v":0.02},null,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I40:DI40)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.4999999999999999E-2,2.5000000000000001E-2,{"$f":"+IF(NOT(ISBLANK($U40)),$U40,\"\")","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"MAKU herkkyystarkastelu (2018->)",null,{"$f":"IF(ISBLANK($F41),LOOKUP($E$6,$I$6:$XN$6,$I41:$XN41),$F41)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I41:DI41)","v":0},null,0,0,0,0,0,0,0,0,{"$f":"+IF(NOT(ISBLANK($U41)),$U41,\"\")","v":0},{"$f":"+IF(NOT(ISBLANK($U41)),$U41,\"\")","v":0},0,0,0,0,0,0,0]
[null,null,"Inflaatio =0 (1=Käytössä, 0=Ei käytössä)",null,{"$f":"IF(ISBLANK($F42),LOOKUP($E$6,$I$6:$XN$6,$I42:$XN42),$F42)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I42:DI42)","v":0},null,0,0,0,0,0,0,0,0,{"$f":"+IF(NOT(ISBLANK($U42)),$U42,\"\")","v":0},{"$f":"+IF(NOT(ISBLANK($U42)),$U42,\"\")","v":0},0,0,0,0,0,0,0]
[]
[null,null,"Rahoitusoletukset"]
[]
[null,null,"Oman pääoman tuottovaatimus (jäännösarvoa laskentaan)",null,{"$f":"IF(ISBLANK($F46),LOOKUP($E$6,$I$6:$XN$6,$I46:$XN46),$F46)","v":0.1},null,0.1,null,{"$f":"$G46","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I46:DI46)","v":0.1},null,{"$f":"+IF(NOT(ISBLANK($U46)),$U46,\"\")","v":0.1},{"$f":"+IF(NOT(ISBLANK($U46)),$U46,\"\")","v":0.1},{"$f":"+IF(NOT(ISBLANK($U46)),$U46,\"\")","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,"EU-tuki"]
[null,null,"Osuus kokonaisinvestoinnista",null,{"$f":"IF($E$12=0,IF(ISBLANK($F49),LOOKUP($E$6,$I$6:$XN$6,$I49:$XN49),$F49),Herkkyystarkastelu!D19)","v":0.2},null,0.2,null,{"$f":"$G49","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I49:DI49)","v":0.2},null,{"$f":"+IF(NOT(ISBLANK($U49)),$U49,\"\")","v":0.2},0.2,0.2,0.2,0.2,0.2,0.1,0.15,{"$f":"+IF(NOT(ISBLANK($U49)),$U49,\"\")","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,"Vieras pääoma"]
[null,null,"Vieraan pääoman osuus rahoitustarpeesta (EU-tuen jälkeen)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F52),LOOKUP($E$6,$I$6:$XN$6,$I52:$XN52),$F52),Herkkyystarkastelu!D22)","v":0.65},null,0.9,null,{"$f":"$G52","v":0.9},0.9,0.9,0.9,0.9,0.65,0.9,0.9,0.9,0.75,0.9,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I52:DI52)","v":0.65},null,0.85,0.95,{"$f":"+IF(NOT(ISBLANK($U52)),$U52,\"\")","v":0.65},{"$f":"+IF(NOT(ISBLANK($U52)),$U52,\"\")","v":0.65},{"$f":"+IF(NOT(ISBLANK($U52)),$U52,\"\")","v":0.65},{"$f":"+IF(NOT(ISBLANK($U52)),$U52,\"\")","v":0.65},{"$f":"+IF(NOT(ISBLANK($U52)),$U52,\"\")","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[]
[null,null,"Rakennusajan laina - Lentorata "]
[null,null,"Fasiliteetti käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F55),LOOKUP($E$6,$I$6:$XN$6,$I55:$XN55),$F55)","v":1},null,1,null,{"$f":"$G55","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I55:DI55)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U55)),$U55,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+IF(NOT(ISBLANK($U55)),$U55,\"\")","v":1}]
[null,null,"Velan 1. erän nostopäivä ",null,{"$f":"IF(ISBLANK($F56),LOOKUP($E$6,$I$6:$XN$6,$I56:$XN56),$F56)","v":"2023-01-01"},null,"2023-01-01",null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I56:DI56)","v":"2023-01-01"},null,"2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01","2023-01-01"]
[null,null,"Laina-aika (vuotta)",null,{"$f":"IF(ISBLANK($F57),LOOKUP($E$6,$I$6:$XN$6,$I57:$XN57),$F57)","v":9},null,{"$f":"YEARFRAC(G56,G22)","v":9},null,{"$f":"$G57","v":9},9,9,9,9,9,9,9,9,9,9,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I57:DI57)","v":9},null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"Suojaussuhde (totaalibalanssista)",null,{"$f":"IF(ISBLANK($F58),LOOKUP($E$6,$I$6:$XN$6,$I58:$XN58),$F58)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I58:DI58)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Marginaali ",null,{"$f":"IF($E$12=0,IF(ISBLANK($F59),LOOKUP($E$6,$I$6:$XN$6,$I59:$XN59),$F59),Herkkyystarkastelu!$D$24)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I59:DI59)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Korkojen kapitalisointi (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F60),LOOKUP($E$6,$I$6:$XN$6,$I60:$XN60),$F60)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I60:DI60)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Swap-korko (ml. luottomarginaali)",null,{"$f":"IF(ISBLANK($F61),LOOKUP($E$6,$I$6:$XN$6,$I61:$XN61),$F61)","v":1.4999999999999999E-2},null,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I61:DI61)","v":1.4999999999999999E-2},null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Järjestelykustannus (velkamäärästä)",null,{"$f":"IF(ISBLANK($F62),LOOKUP($E$6,$I$6:$XN$6,$I62:$XN62),$F62)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I62:DI62)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Osittainen lyhentäminen rakennusaikana (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F63),LOOKUP($E$6,$I$6:$XN$6,$I63:$XN63),$F63)","v":1},null,1,null,1,1,0,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I63:DI63)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Rakennusajan laina - Kerava-Tampere -rata "]
[null,null,"Fasiliteetti käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F66),LOOKUP($E$6,$I$6:$XN$6,$I66:$XN66),$F66)","v":1},null,1,null,{"$f":"$G66","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I66:DI66)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U66)),$U66,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+IF(NOT(ISBLANK($U66)),$U66,\"\")","v":1}]
[null,null,"Velan 1. erän nostopäivä ",null,{"$f":"IF(ISBLANK($F67),LOOKUP($E$6,$I$6:$XN$6,$I67:$XN67),$F67)","v":"2026-01-01"},null,"2026-01-01",null,"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I67:DI67)","v":"2026-01-01"},null,"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01"]
[null,null,"Laina-aika (vuotta)",null,{"$f":"IF(ISBLANK($F68),LOOKUP($E$6,$I$6:$XN$6,$I68:$XN68),$F68)","v":9},null,{"$f":"YEARFRAC(G67,G30)","v":9},null,9,9,9,9,9,9,9,9,9,9,9,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I68:DI68)","v":9},null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,"Suojaussuhde (totaalibalanssista)",null,{"$f":"IF(ISBLANK($F69),LOOKUP($E$6,$I$6:$XN$6,$I69:$XN69),$F69)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I69:DI69)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Marginaali ",null,{"$f":"IF($E$12=0,IF(ISBLANK($F70),LOOKUP($E$6,$I$6:$XN$6,$I70:$XN70),$F70),Herkkyystarkastelu!$D$24)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I70:DI70)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Korkojen kapitalisointi (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F71),LOOKUP($E$6,$I$6:$XN$6,$I71:$XN71),$F71)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I71:DI71)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Swap-korko (ml. luottomarginaali)",null,{"$f":"IF(ISBLANK($F72),LOOKUP($E$6,$I$6:$XN$6,$I72:$XN72),$F72)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I72:DI72)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,"Järjestelykustannus (velkamäärästä)",null,{"$f":"IF(ISBLANK($F73),LOOKUP($E$6,$I$6:$XN$6,$I73:$XN73),$F73)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I73:DI73)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Osittainen lyhentäminen rakennusaikana (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F74),LOOKUP($E$6,$I$6:$XN$6,$I74:$XN74),$F74)","v":1},null,1,null,1,1,0,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I74:DI74)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Seniorilaina A"]
[null,null,"Fasiliteetti käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F77),LOOKUP($E$6,$I$6:$XN$6,$I77:$XN77),$F77)","v":1},null,1,null,{"$f":"$G77","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I77:DI77)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U77)),$U77,\"\")","v":1},{"$f":"+IF(NOT(ISBLANK($U77)),$U77,\"\")","v":1},{"$f":"+IF(NOT(ISBLANK($U77)),$U77,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Lyhennysprofiili (1=Tasalyhennys, 2=Bullet, 3=Annuiteetti)",null,2,null,2,null,3,{"$f":"$G78","v":2},3,{"$f":"$G78","v":2},2,2,2,2,2,2,2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I78:DI78)","v":2},null,{"$f":"+IF(NOT(ISBLANK($U78)),$U78,\"\")","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Laina-aika (vuotta) (jos ei Bullet)",null,40,null,40,null,40,40,65,40,40,40,40,40,40,40,40,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I79:DI79)","v":40},null,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"Lainan uudelleenrahoitusperiodi (vuotta) (jos Bullet)",null,10,null,10,null,10,10,10,10,10,10,10,10,10,10,10,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I80:DI80)","v":10},null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Uusiutuu laina-ajan jälkeen? (1=Kyllä, 0=Ei)",null,1,null,1,null,0,1,0,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I81:DI81)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Suojaussuhde (totaalibalanssista)",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I82:DI82)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Marginaali (Periodi 1)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F83),LOOKUP($E$6,$I$6:$XN$6,$I83:$XN83),$F83),Herkkyystarkastelu!$D$24)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I83:DI83)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Marginaali (Periodi 2)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F84),LOOKUP($E$6,$I$6:$XN$6,$I84:$XN84),$F84),Herkkyystarkastelu!$D$24)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I84:DI84)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Marginaaliperiodin 1 pituus (vuosia)",null,{"$f":"IF(ISBLANK($F85),LOOKUP($E$6,$I$6:$XN$6,$I85:$XN85),$F85)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I85:DI85)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Swap-korko (ml. luottomarginaali)",null,{"$f":"IF(ISBLANK($F86),LOOKUP($E$6,$I$6:$XN$6,$I86:$XN86),$F86)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I86:DI86)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,"Järjestelykustannus (velkamäärästä)",null,{"$f":"IF(ISBLANK($F87),LOOKUP($E$6,$I$6:$XN$6,$I87:$XN87),$F87)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I87:DI87)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uudelleenjärjestely?",null,{"$f":"IF(ISBLANK($F88),LOOKUP($E$6,$I$6:$XN$6,$I88:$XN88),$F88)","v":0},null,0,null,0,0,1,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I88:DI88)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uudelleenjärjestelyn ajankohta",null,{"$f":"IF(ISBLANK($F89),LOOKUP($E$6,$I$6:$XN$6,$I89:$XN89),$F89)","v":"2070-12-31"},null,"2070-12-31",null,"2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I89:DI89)","v":"2070-12-31"},null,"2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31"]
[]
[null,null,"Seniorilaina B "]
[null,null,"Fasiliteetti käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F92),LOOKUP($E$6,$I$6:$XN$6,$I92:$XN92),$F92)","v":1},null,1,null,{"$f":"$G92","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I92:DI92)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U92)),$U92,\"\")","v":1},{"$f":"+IF(NOT(ISBLANK($U92)),$U92,\"\")","v":1},{"$f":"+IF(NOT(ISBLANK($U92)),$U92,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Lyhennysprofiili (1=Tasalyhennys, 2=Bullet, 3=Annuiteetti)",null,2,null,2,null,3,{"$f":"$G93","v":2},3,{"$f":"$G93","v":2},2,2,2,2,2,2,2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I93:DI93)","v":2},null,{"$f":"+IF(NOT(ISBLANK($U93)),$U93,\"\")","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Laina-aika (vuotta) (jos ei Bullet)",null,40,null,40,null,40,40,65,40,40,40,40,40,40,40,40,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I94:DI94)","v":40},null,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"Lainan uudelleenrahoitusperiodi (vuotta) (jos Bullet)",null,10,null,10,null,10,10,10,10,10,10,10,10,10,10,10,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I95:DI95)","v":10},null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Uusiutuu laina-ajan jälkeen? (1=Kyllä, 0=Ei)",null,1,null,1,null,0,1,0,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I96:DI96)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Suojaussuhde (totaalibalanssista)",null,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I97:DI97)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Marginaali (Periodi 1)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F98),LOOKUP($E$6,$I$6:$XN$6,$I98:$XN98),$F98),Herkkyystarkastelu!$D$24)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I98:DI98)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Marginaali (Periodi 2)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F99),LOOKUP($E$6,$I$6:$XN$6,$I99:$XN99),$F99),Herkkyystarkastelu!$D$24)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I99:DI99)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Marginaaliperiodin 1 pituus (vuosia)",null,{"$f":"IF(ISBLANK($F100),LOOKUP($E$6,$I$6:$XN$6,$I100:$XN100),$F100)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I100:DI100)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Swap-korko (ml. luottomarginaali)",null,{"$f":"IF(ISBLANK($F101),LOOKUP($E$6,$I$6:$XN$6,$I101:$XN101),$F101)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I101:DI101)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,"Järjestelykustannus (velkamäärästä)",null,{"$f":"IF(ISBLANK($F102),LOOKUP($E$6,$I$6:$XN$6,$I102:$XN102),$F102)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I102:DI102)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uudelleenjärjestely?",null,{"$f":"IF(ISBLANK($F103),LOOKUP($E$6,$I$6:$XN$6,$I103:$XN103),$F103)","v":0},null,0,null,0,0,1,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I103:DI103)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Uudelleenjärjestelyn ajankohta",null,{"$f":"IF(ISBLANK($F104),LOOKUP($E$6,$I$6:$XN$6,$I104:$XN104),$F104)","v":"2070-12-31"},null,"2070-12-31",null,"2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I104:DI104)","v":"2070-12-31"},null,"2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31","2070-12-31"]
[]
[null,null,"Seniorilaina C "]
[null,null,"Fasiliteetti käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F107),LOOKUP($E$6,$I$6:$XN$6,$I107:$XN107),$F107)","v":0},null,0,null,{"$f":"$G107","v":0},0,1,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I107:DI107)","v":0},null,{"$f":"+IF(NOT(ISBLANK($U107)),$U107,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(NOT(ISBLANK($U107)),$U107,\"\")","v":0}]
[null,null,"Uusimisperiodi (vuotta)",null,{"$f":"IF(ISBLANK($F108),LOOKUP($E$6,$I$6:$XN$6,$I108:$XN108),$F108)","v":10},null,10,null,10,10,10,10,10,10,10,10,10,10,10,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I108:DI108)","v":10},null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Uusiutuu laina-ajan jälkeen? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F109),LOOKUP($E$6,$I$6:$XN$6,$I109:$XN109),$F109)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I109:DI109)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Suojaussuhde (totaalibalanssista)",null,{"$f":"IF(ISBLANK($F110),LOOKUP($E$6,$I$6:$XN$6,$I110:$XN110),$F110)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I110:DI110)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Marginaali ",null,{"$f":"IF($E$12=0,IF(ISBLANK($F111),LOOKUP($E$6,$I$6:$XN$6,$I111:$XN111),$F111),Herkkyystarkastelu!$D$24)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I111:DI111)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Swap-korko (ml. luottomarginaali)",null,{"$f":"IF(ISBLANK($F112),LOOKUP($E$6,$I$6:$XN$6,$I112:$XN112),$F112)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I112:DI112)","v":1.0999999999999999E-2},null,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,"Järjestelykustannus (velkamäärästä)",null,{"$f":"IF(ISBLANK($F113),LOOKUP($E$6,$I$6:$XN$6,$I113:$XN113),$F113)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I113:DI113)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"SVOP - Sarjat A ja B"]
[null,null,"Vain SVOP-rahoitus - Lentorata (vuotta projektin aloituksesta)",null,{"$f":"IF(ISBLANK($F116),LOOKUP($E$6,$I$6:$XN$6,$I116:$XN116),$F116)","v":4},null,4,null,{"$f":"$G116","v":4},4,4,4,4,4,4,4,4,4,4,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I116:DI116)","v":4},null,{"$f":"+IF(NOT(ISBLANK($U116)),$U116,\"\")","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"Vain SVOP-rahoitus - Kerava-Tampere- rata (vuotta projektin aloituksesta)",null,{"$f":"IF(ISBLANK($F117),LOOKUP($E$6,$I$6:$XN$6,$I117:$XN117),$F117)","v":7},null,7,null,{"$f":"$G117","v":7},7,7,7,7,7,7,7,7,7,7,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I117:DI117)","v":7},null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"Osingonjaon 1. mahdollinen aloituspäivä",null,{"$f":"IF(ISBLANK($F118),LOOKUP($E$6,$I$6:$XN$6,$I118:$XN118),$F118)","v":"2035-01-01"},null,"2035-01-01",null,{"$f":"$G118","v":"2035-01-01"},"2035-01-01","2070-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I118:DI118)","v":"2035-01-01"},null,{"$f":"+IF(NOT(ISBLANK($U118)),$U118,\"\")","v":"2035-01-01"},"2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01"]
[]
[null,null,"SVOP - Sarja B"]
[null,null,"Tonttiapportin arvo (EURm)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F121),LOOKUP($E$6,$I$6:$XN$6,$I121:$XN121),$F121),Herkkyystarkastelu!D33)","v":400},null,1000,null,{"$f":"$G121","v":1000},1500,1000,800,400,400,1200,600,300,300,1000,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I121:DI121)","v":400},null,{"$f":"+IF(NOT(ISBLANK($U121)),$U121,\"\")","v":400},400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400]
[null,null,"Tonttisijoituksen ajankohta ",null,{"$f":"IF(ISBLANK($F122),LOOKUP($E$6,$I$6:$XN$6,$I122:$XN122),$F122)","v":"2020-01-01"},null,"2020-01-01",null,"2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I122:DI122)","v":"2020-01-01"},null,"2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01"]
[]
[null,null,"Pääomalaina"]
[null,null,"Pääomalaina käytössä?",null,{"$f":"IF(ISBLANK($F125),LOOKUP($E$6,$I$6:$XN$6,$I125:$XN125),$F125)","v":1},null,1,null,{"$f":"$G125","v":1},1,0,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I125:DI125)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U125)),$U125,\"\")","v":1},1,1,1,1,1,1,1,1,1,0,{"$f":"+IF(NOT(ISBLANK($U125)),$U125,\"\")","v":1},1,1,1,1,1]
[null,null,"Pääomalainan määrän asettaminen (1=osuus OPOsta, 2= vakio)",null,2,null,1,null,1,1,1,1,1,2,1,1,1,2,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I126:DI126)","v":2},null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Osuus omasta pääomasta (jos osuus OPOsta)",null,0.5,null,0.5,null,0.5,0.5,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I127:DI127)","v":0.5},null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,1,{"$f":"+IF(NOT(ISBLANK($U127)),$U127,\"\")","v":0.5},0.5,0.5,0.5,0.5]
[null,null,"Takaisinmaksu (1=Kyllä, 0=Ei)",null,1,null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I128:DI128)","v":1},null,1,1,1,1,1,1,1,1,1,1,{"$f":"+IF(NOT(ISBLANK($U128)),$U128,\"\")","v":1},1,1,1,1,1,1]
[null,null,"Tasalyhenteinen? (1=Kyllä, 0=Ei)",null,1,null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I129:DI129)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tasalyhennysten periodi (vuotta)",null,40,null,40,null,40,40,40,40,40,40,40,40,40,40,40,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I130:DI130)","v":40},null,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"Ensimmäisen noston ajankohta",null,"2020-01-01",null,"2020-01-01",null,"2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I131:DI131)","v":"2020-01-01"},null,"2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01","2020-01-01"]
[null,null,"Korko",null,{"$f":"IF($E$12=0,IF(ISBLANK($F132),LOOKUP($E$6,$I$6:$XN$6,$I132:$XN132),$F132),Herkkyystarkastelu!D28)","v":0.05},null,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I132:DI132)","v":0.05},null,{"$f":"+IF(NOT(ISBLANK($U132)),$U132,\"\")","v":0.05},0.05,0.05,0.05,0.04,0.06,{"$f":"+IF(NOT(ISBLANK($U132)),$U132,\"\")","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Ensimmäinen mahdollinen koronmaksu",null,{"$f":"IF(ISBLANK($F133),LOOKUP($E$6,$I$6:$XN$6,$I133:$XN133),$F133)","v":"2033-01-01"},null,"2033-01-01",null,"2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I133:DI133)","v":"2033-01-01"},null,"2033-01-01","2033-01-01","2033-01-01","2033-01-01",{"$f":"+IF(NOT(ISBLANK($U133)),$U133,\"\")","v":"2033-01-01"},{"$f":"+IF(NOT(ISBLANK($U133)),$U133,\"\")","v":"2033-01-01"},"2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01","2033-01-01"]
[null,null,"Ensimmäinen mahdollinen lyhennys",null,{"$f":"IF(ISBLANK($F134),LOOKUP($E$6,$I$6:$XN$6,$I134:$XN134),$F134)","v":"2035-01-01"},null,"2035-01-01",null,"2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I134:DI134)","v":"2035-01-01"},null,"2035-01-01","2035-01-01","2035-01-01","2035-01-01",{"$f":"+IF(NOT(ISBLANK($U134)),$U134,\"\")","v":"2035-01-01"},{"$f":"+IF(NOT(ISBLANK($U134)),$U134,\"\")","v":"2035-01-01"},"2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01"]
[]
[null,null,"Operatiiviset oletukset"]
[]
[null,null,"Lentorata"]
[]
[null,null,"Junaoletukset"]
[null,null,"SR2-veturin paino (t)",null,{"$f":"IF(ISBLANK($F141),LOOKUP($E$6,$I$6:$XN$6,$I141:$XN141),$F141)","v":83},null,83,null,{"$f":"$G141","v":83},83,83,83,83,83,83,83,83,83,83,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I141:DI141)","v":83},null,{"$f":"+IF(NOT(ISBLANK($U141)),$U141,\"\")","v":83},83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,{"$f":"+IF(NOT(ISBLANK($U141)),$U141,\"\")","v":83}]
[null,null,"Intercity-vaunun paino (t)",null,{"$f":"IF(ISBLANK($F142),LOOKUP($E$6,$I$6:$XN$6,$I142:$XN142),$F142)","v":53},null,53,null,53,53,53,53,53,53,53,53,53,53,53,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I142:DI142)","v":53},null,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53]
[null,null,"Intercity-vaunujen määrä perusyksikössä",null,{"$f":"IF(ISBLANK($F143),LOOKUP($E$6,$I$6:$XN$6,$I143:$XN143),$F143)","v":3},null,3,null,3,3,3,3,3,3,3,3,3,3,3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I143:DI143)","v":3},null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Intercity-junan kapasiteetti",null,{"$f":"IF(ISBLANK($F144),LOOKUP($E$6,$I$6:$XN$6,$I144:$XN144),$F144)","v":100},null,100,null,100,100,100,100,100,100,100,100,100,100,100,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I144:DI144)","v":100},null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"Lisäyksiköiden määrä per juna",null,{"$f":"IF(ISBLANK($F145),LOOKUP($E$6,$I$6:$XN$6,$I145:$XN145),$F145)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I145:DI145)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Matkustajamäärät"]
[null,null,"Lentorataa käyttävien lentomatkustajien määrä poikkileikkausvuonna (m)",null,{"$f":"IF(ISBLANK($F148),LOOKUP($E$6,$I$6:$XN$6,$I148:$XN148),$F148)","v":2.0299999999999998},null,2.0299999999999998,null,{"$f":"$G148","v":2.0299999999999998},2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I148:DI148)","v":2.0299999999999998},null,{"$f":"+IF(NOT(ISBLANK($U148)),$U148,\"\")","v":2.0299999999999998},2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0299999999999998]
[null,null,"Poikkileikkausvuosi",null,{"$f":"IF(ISBLANK($F149),LOOKUP($E$6,$I$6:$XN$6,$I149:$XN149),$F149)","v":2050},null,2050,null,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I149:DI149)","v":2050},null,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050]
[null,null,"Lentorataa käyttävien lentomatkustajien määrä (herkkyystarkastelu, +/- p.a.)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F150),LOOKUP($E$6,$I$6:$XN$6,$I150:$XN150),$F150),Herkkyystarkastelu!D46)","v":0},null,0,null,{"$f":"$G150","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I150:DI150)","v":0},null,{"$f":"+IF(NOT(ISBLANK($U150)),$U150,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lentorataa käyttävien kaukomatkustajien osuus junaa käyttävistä",null,{"$f":"IF(ISBLANK($F151),LOOKUP($E$6,$I$6:$XN$6,$I151:$XN151),$F151)","v":0.2},null,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I151:DI151)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"Lentorataa käyttävien kaukomatkustajien määrä (herkkyystarkastelu, +/- p.a.)",null,{"$f":"IF(ISBLANK($F152),LOOKUP($E$6,$I$6:$XN$6,$I152:$XN152),$F152)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I152:DI152)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Maksut"]
[null,null,"Lipun hinta lentokenttämatkustajiile (EUR)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F155),LOOKUP($E$6,$I$6:$XN$6,$I155:$XN155),$F155),Herkkyystarkastelu!D42)","v":7.08},null,7.08,null,{"$f":"$G155","v":7.08},7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I155:DI155)","v":7.08},null,{"$f":"+IF(NOT(ISBLANK($U155)),$U155,\"\")","v":7.08},7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,7.08,{"$f":"+IF(NOT(ISBLANK($U155)),$U155,\"\")","v":7.08}]
[null,null,"Investointimaksu (EUR/bruttotonnikilometri)",null,{"$f":"IF(ISBLANK($F156),LOOKUP($E$6,$I$6:$XN$6,$I156:$XN156),$F156)","v":2.7000000000000001E-3},null,2.7000000000000001E-3,null,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I156:DI156)","v":2.7000000000000001E-3},null,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3]
[null,null,"Ratamaksu (EUR/bruttotonnikilometri)",null,{"$f":"IF(ISBLANK($F157),LOOKUP($E$6,$I$6:$XN$6,$I157:$XN157),$F157)","v":1.653E-3},null,1.653E-3,null,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I157:DI157)","v":1.653E-3},null,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3,1.653E-3]
[null,null,"HSL-seutulipun hinta (EUR, sis. alv)",null,{"$f":"IF(ISBLANK($F158),LOOKUP($E$6,$I$6:$XN$6,$I158:$XN158),$F158)","v":2.7},null,2.7,null,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I158:DI158)","v":2.7},null,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7,2.7]
[]
[null,null,"Kustannukset"]
[null,null,"Lentoradan kunnossapidon yksikköarvo (EURt/km)",null,{"$f":"IF(ISBLANK($F161),LOOKUP($E$6,$I$6:$XN$6,$I161:$XN161),$F161)","v":16},null,16,null,{"$f":"$G161","v":16},16,16,16,16,16,16,16,16,16,16,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I161:DI161)","v":16},null,{"$f":"+IF(NOT(ISBLANK($U161)),$U161,\"\")","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"+IF(NOT(ISBLANK($U161)),$U161,\"\")","v":16}]
[null,null,"Aseman kunnossapitokustannukset (EURm)",null,{"$f":"IF(ISBLANK($F162),LOOKUP($E$6,$I$6:$XN$6,$I162:$XN162),$F162)","v":1.4},null,1.4,null,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I162:DI162)","v":1.4},null,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,null,"Kerava-Tampere -ratakäytävä"]
[]
[null,null,"Junaoletukset"]
[null,null,"SR2-veturin paino (t)",null,{"$f":"IF(ISBLANK($F167),LOOKUP($E$6,$I$6:$XN$6,$I167:$XN167),$F167)","v":83},null,83,null,{"$f":"$G167","v":83},83,83,83,83,83,83,83,83,83,83,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I167:DI167)","v":83},null,{"$f":"+IF(NOT(ISBLANK($U167)),$U167,\"\")","v":83},83,83,83,83,83,83,83,83,83,83,83,83,83,83,83,{"$f":"+IF(NOT(ISBLANK($U167)),$U167,\"\")","v":83}]
[null,null,"Intercity-vaunun paino (t)",null,{"$f":"IF(ISBLANK($F168),LOOKUP($E$6,$I$6:$XN$6,$I168:$XN168),$F168)","v":53},null,53,null,53,53,53,53,53,53,53,53,53,53,53,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I168:DI168)","v":53},null,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53]
[null,null,"Intercity-vaunujen määrä perusyksikössä",null,{"$f":"IF(ISBLANK($F169),LOOKUP($E$6,$I$6:$XN$6,$I169:$XN169),$F169)","v":3},null,3,null,3,3,3,3,3,3,3,3,3,3,3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I169:DI169)","v":3},null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Intercity-junan kapasiteetti",null,{"$f":"IF(ISBLANK($F170),LOOKUP($E$6,$I$6:$XN$6,$I170:$XN170),$F170)","v":100},null,100,null,100,100,100,100,100,100,100,100,100,100,100,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I170:DI170)","v":100},null,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"Lisäyksiköiden määrä per juna",null,{"$f":"IF(ISBLANK($F171),LOOKUP($E$6,$I$6:$XN$6,$I171:$XN171),$F171)","v":2},null,2,null,2,2,2,2,2,2,2,2,2,2,2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I171:DI171)","v":2},null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,"Matkustajamäärät"]
[null,null,"Teoreettinen matkustajamäärä vuonna 2030 (miljoonaa)",null,{"$f":"IF(ISBLANK($F174),LOOKUP($E$6,$I$6:$XN$6,$I174:$XN174),$F174)","v":6.1050000000000004},null,6.1050000000000004,null,{"$f":"$G174","v":6.1050000000000004},6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I174:DI174)","v":6.1050000000000004},null,{"$f":"+IF(NOT(ISBLANK($U174)),$U174,\"\")","v":6.1050000000000004},6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004,6.1050000000000004]
[null,null,"Matkustajamäärän kasvu (väestönkasvun lisäksi) periodilla 1",null,0.01,null,0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I175:DI175)","v":0.01},null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Periodin 1 kesto (vuotta) (radan valmistumisesta)",null,7,null,7,null,7,7,7,7,7,7,7,7,7,7,7,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I176:DI176)","v":7},null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"Matkustajamäärän kasvu (väestönkasvun lisäksi) periodilal 2",null,5.0000000000000001E-3,null,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I177:DI177)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Periodin 2 kesto (vuotta)",null,10,null,10,null,10,10,10,10,10,10,10,10,10,10,10,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I178:DI178)","v":10},null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Nopean yhteyden osuus kokonaismatkustajamäärästä",null,0.7,null,0.7,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I179:DI179)","v":0.7},null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,"Matkustajamäärä (herkkyystarkastelu, +/- p.a.)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F180),LOOKUP($E$6,$I$6:$XN$6,$I180:$XN180),$F180),Herkkyystarkastelu!D47)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I180:DI180)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Lähdöt"]
[null,null,"Päivittäiset lähdöt (molempiin suuntiin) periodilla 1",null,{"$f":"IF(ISBLANK($F183),LOOKUP($E$6,$I$6:$XN$6,$I183:$XN183),$F183)","v":32},null,32,null,{"$f":"$G183","v":32},32,32,32,32,32,32,32,32,32,32,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I183:DI183)","v":32},null,{"$f":"+IF(NOT(ISBLANK($U183)),$U183,\"\")","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"+IF(NOT(ISBLANK($U183)),$U183,\"\")","v":32}]
[null,null,"Periodin 1 kesto (vuotta) (radan valmistumisesta) ",null,{"$f":"IF(ISBLANK($F184),LOOKUP($E$6,$I$6:$XN$6,$I184:$XN184),$F184)","v":18},null,18,null,18,18,18,18,18,18,18,18,18,18,18,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I184:DI184)","v":18},null,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,"Päivittäiset lähdöt (molempiin suuntiin) periodin 1 jälkeen",null,{"$f":"IF(ISBLANK($F185),LOOKUP($E$6,$I$6:$XN$6,$I185:$XN185),$F185)","v":37},null,37,null,37,37,37,37,37,37,37,37,37,37,37,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I185:DI185)","v":37},null,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37]
[]
[null,null,"Maksut"]
[null,null,"Nopeutusmaksu / matkustaja (EUR) (sis. alv)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F188),LOOKUP($E$6,$I$6:$XN$6,$I188:$XN188),$F188),Herkkyystarkastelu!D43)","v":8.6363378524022885},null,8.6363378524022885,null,{"$f":"$G188","v":8.6363378524022885},8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,14.553362328537975,14.553362328537975,14.553362328537975,14.553362328537975,8.6363378524022885,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I188:DI188)","v":8.6363378524022885},null,{"$f":"+IF(NOT(ISBLANK($U188)),$U188,\"\")","v":8.6363378524022885},8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885,8.6363378524022885]
[null,null,"Investointimaksu (EUR/bruttotonnikilometri)",null,{"$f":"IF(ISBLANK($F189),LOOKUP($E$6,$I$6:$XN$6,$I189:$XN189),$F189)","v":2.7000000000000001E-3},null,2.7000000000000001E-3,null,{"$f":"$G189","v":2.7000000000000001E-3},2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I189:DI189)","v":2.7000000000000001E-3},null,{"$f":"+IF(NOT(ISBLANK($U189)),$U189,\"\")","v":2.7000000000000001E-3},2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3,2.7000000000000001E-3]
[]
[null,null,"Kustannukset"]
[null,null,"Radan kunnossapidon kustannus (EUR/btkm)",null,{"$f":"IF(ISBLANK($F192),LOOKUP($E$6,$I$6:$XN$6,$I192:$XN192),$F192)","v":1.9E-3},null,1.9E-3,null,{"$f":"$G192","v":1.9E-3},1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I192:DI192)","v":1.9E-3},null,{"$f":"+IF(NOT(ISBLANK($U192)),$U192,\"\")","v":1.9E-3},1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3,1.9E-3]
[]
[null,null,"Yleiset"]
[]
[null,null,"Tonttiomaisuuden tuotot"]
[null,null,"Tonttimalli käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F197),LOOKUP($E$6,$I$6:$XN$6,$I197:$XN197),$F197)","v":1},null,1,null,{"$f":"$G197","v":1},1,0,{"$f":"$G197","v":1},1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I197:DI197)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U197)),$U197,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+IF(NOT(ISBLANK($U197)),$U197,\"\")","v":1}]
[null,null,"Operatiivinen nettotuottoprosentti p.a.",null,{"$f":"IF($E$12=0,IF(ISBLANK($F198),LOOKUP($E$6,$I$6:$XN$6,$I198:$XN198),$F198),Herkkyystarkastelu!D34)","v":4.4999999999999998E-2},null,4.4999999999999998E-2,null,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"$G198","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I198:DI198)","v":4.4999999999999998E-2},null,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,"Vuosittainen käyvän arvon korotus",null,{"$f":"IF($E$12=0,IF(ISBLANK($F199),LOOKUP($E$6,$I$6:$XN$6,$I199:$XN199),$F199),Herkkyystarkastelu!D35)","v":0.02},null,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I199:DI199)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Konsessiomaksut"]
[null,null,"Konsessiomaksut käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF(ISBLANK($F202),LOOKUP($E$6,$I$6:$XN$6,$I202:$XN202),$F202)","v":1},null,0,null,{"$f":"$G202","v":0},0,1,1,1,1,{"$f":"$G202","v":0},1,1,1,{"$f":"$G202","v":0},null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I202:DI202)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U202)),$U202,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+IF(NOT(ISBLANK($U202)),$U202,\"\")","v":1}]
[null,null,"Maksujen aloitusajankohta",null,{"$f":"IF(ISBLANK($F203),LOOKUP($E$6,$I$6:$XN$6,$I203:$XN203),$F203)","v":"2032-01-01"},null,{"$f":"E22","v":"2032-01-01"},null,"2032-01-01","2032-01-01",{"$f":"$G203","v":"2032-01-01"},{"$f":"$G203","v":"2032-01-01"},{"$f":"$G203","v":"2032-01-01"},{"$f":"$G203","v":"2032-01-01"},"2032-01-01",{"$f":"$G203","v":"2032-01-01"},{"$f":"$G203","v":"2032-01-01"},{"$f":"$G203","v":"2032-01-01"},"2032-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I203:DI203)","v":"2032-01-01"},null,"2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01","2032-01-01"]
[null,null,"Maksun määrittäminen (1=Infrastruktuurimaksumalli, 2=Hybridimalli)",null,{"$f":"IF(ISBLANK($F204),LOOKUP($E$6,$I$6:$XN$6,$I204:$XN204),$F204)","v":2},null,2,null,2,2,1,{"$f":"$G204","v":2},2,2,2,2,2,2,2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I204:DI204)","v":2},null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Maksun taso (EURm) (pätee vain Hybridimalliin ja sen variaatioihin)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F205),LOOKUP($E$6,$I$6:$XN$6,$I205:$XN205),$F205),Herkkyystarkastelu!D38)","v":30},null,40,null,0,0,0,{"$f":"$G205","v":40},60,30,0,30,45,22.5,40,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I205:DI205)","v":30},null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,"Maksuperiodi (vuotta) (pätee vain Hybridimalliin ja sen variaatioihin)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F206),LOOKUP($E$6,$I$6:$XN$6,$I206:$XN206),$F206),Herkkyystarkastelu!D39)","v":20},null,20,null,0,0,0,20,25,20,0,15,20,15,20,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I206:DI206)","v":20},null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I207:DI207)","v":0}]
[null,null,"Nettotuotot muista palveluista"]
[null,null,"Nettotulot muista palveluista käytössä? (1=Kyllä, 0=Ei)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F209),LOOKUP($E$6,$I$6:$XN$6,$I209:$XN209),$F209),Herkkyystarkastelu!D50)","v":0},null,0,null,{"$f":"$G209","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I209:DI209)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nettotulo muista palveluista p.a. (EURm), reaalisesti",null,{"$f":"IF($E$12=0,IF(ISBLANK($F210),LOOKUP($E$6,$I$6:$XN$6,$I210:$XN210),$F210),Herkkyystarkastelu!D52)","v":0},null,0,null,{"$f":"$G210","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I210:DI210)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Alkamisajankohta (pvm)",null,{"$f":"IF($E$12=0,IF(ISBLANK($F211),LOOKUP($E$6,$I$6:$XN$6,$I211:$XN211),$F211),Herkkyystarkastelu!D51)","v":"2035-01-01"},null,"2035-01-01",null,"2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01",null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I211:DI211)","v":"2035-01-01"},null,"2035-01-01","2035-01-01","2035-01-01","2035-01-01",{"$f":"+IF(NOT(ISBLANK($U211)),$U211,\"\")","v":"2035-01-01"},{"$f":"+IF(NOT(ISBLANK($U211)),$U211,\"\")","v":"2035-01-01"},"2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01","2035-01-01"]
[]
[null,null,"Kustannukset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I213:DI213)","v":0}]
[null,null,"Ratainfrastruktuurin hallinnointikulut (EURm)",null,{"$f":"IF(ISBLANK($F214),LOOKUP($E$6,$I$6:$XN$6,$I214:$XN214),$F214)","v":1},null,1,null,{"$f":"$G214","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I214:DI214)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Tonttiportfolion hallinnointikulut (EURm)",null,{"$f":"IF(ISBLANK($F215),LOOKUP($E$6,$I$6:$XN$6,$I215:$XN215),$F215)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I215:DI215)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Käyttöpääoma"]
[null,null,"Myyntisaamisten kiertoaika (päivää)",null,{"$f":"IF(ISBLANK($F218),LOOKUP($E$6,$I$6:$XN$6,$I218:$XN218),$F218)","v":14},null,14,null,{"$f":"$G218","v":14},14,14,14,14,14,14,14,14,14,14,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I218:DI218)","v":14},null,{"$f":"+IF(NOT(ISBLANK($U218)),$U218,\"\")","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"+IF(NOT(ISBLANK($U218)),$U218,\"\")","v":14}]
[null,null,"Ostovelkojen kiertoaika (päivää)",null,{"$f":"IF(ISBLANK($F219),LOOKUP($E$6,$I$6:$XN$6,$I219:$XN219),$F219)","v":30},null,30,null,30,30,30,30,30,30,30,30,30,30,30,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I219:DI219)","v":30},null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[]
[null,null,"Minimikassa (Hankeyhtiö, EURm) ",null,{"$f":"IF(ISBLANK($F221),LOOKUP($E$6,$I$6:$XN$6,$I221:$XN221),$F221)","v":5},null,5,null,{"$f":"$G221","v":5},5,5,5,5,5,5,5,5,5,5,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I221:DI221)","v":5},null,{"$f":"+IF(NOT(ISBLANK($U221)),$U221,\"\")","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"+IF(NOT(ISBLANK($U221)),$U221,\"\")","v":5}]
[null,null,"Minimi oma pääoma",null,{"$f":"IF(ISBLANK($F222),LOOKUP($E$6,$I$6:$XN$6,$I222:$XN222),$F222)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I222:DI222)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Ratainvestointien poistoaika (vuosia)",null,{"$f":"IF(ISBLANK($F223),LOOKUP($E$6,$I$6:$XN$6,$I223:$XN223),$F223)","v":60},null,60,null,60,60,60,60,60,60,60,60,60,60,60,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I223:DI223)","v":60},null,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,"Maksimi ylipoistot (EURm)",null,{"$f":"IF(ISBLANK($F224),LOOKUP($E$6,$I$6:$XN$6,$I224:$XN224),$F224)","v":1.5},null,1.5,null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I224:DI224)","v":1.5},null,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[null,null,"Verotus- ja kirjanpito-oletukset"]
[]
[null,null,"Osinkojen jako ilman kirjanpitorajoituksia?",null,{"$f":"IF($E$12=0,IF(ISBLANK($F228),LOOKUP($E$6,$I$6:$XN$6,$I228:$XN228),$F228),Herkkyystarkastelu!D56)","v":1},null,1,null,{"$f":"$G228","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I228:DI228)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U228)),$U228,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Verotuksen poistot = Kirjanpidon poistot",null,{"$f":"IF(ISBLANK($F230),LOOKUP($E$6,$I$6:$XN$6,$I230:$XN230),$F230)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I230:DI230)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U230)),$U230,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+IF(NOT(ISBLANK($U230)),$U230,\"\")","v":1}]
[null,null,"Vuosittainen menojäännöspoisto (poistoerolaskelmiin)",null,{"$f":"IF(ISBLANK($F231),LOOKUP($E$6,$I$6:$XN$6,$I231:$XN231),$F231)","v":0.2},null,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I231:DI231)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,"Korkovähennysrajoitukset"]
[null,null,"Korkovähennysrajoitukset käytössä?",null,{"$f":"IF(ISBLANK($F234),LOOKUP($E$6,$I$6:$XN$6,$I234:$XN234),$F234)","v":1},null,1,null,{"$f":"$G234","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I234:DI234)","v":1},null,{"$f":"+IF(NOT(ISBLANK($U234)),$U234,\"\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+IF(NOT(ISBLANK($U234)),$U234,\"\")","v":1}]
[null,null,"Korkovähennysrajoitus",null,{"$f":"IF(ISBLANK($F235),LOOKUP($E$6,$I$6:$XN$6,$I235:$XN235),$F235)","v":0.25},null,0.25,null,{"$f":"$G235","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I235:DI235)","v":0.25},null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Korkovähennysrajoitus pätee kaikkiin korkokuluihin?",null,{"$f":"IF(ISBLANK($F236),LOOKUP($E$6,$I$6:$XN$6,$I236:$XN236),$F236)","v":1},null,1,null,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I236:DI236)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Nettokorkokuluraja korkovähennysrajoitukseen",null,{"$f":"IF(ISBLANK($F237),LOOKUP($E$6,$I$6:$XN$6,$I237:$XN237),$F237)","v":0.5},null,0.5,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I237:DI237)","v":0.5},null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,"Omistusosuudet "]
[]
[null,null,"Osakesarja A"]
[null,null,"[Sijoittaja 1]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F242),LOOKUP($E$6,$I$6:$XN$6,$I242:$XN242),$F242),Herkkyystarkastelu!D61)","v":0.5},null,0.5,null,{"$f":"$G242","v":0.5},0.5,0.2,0.5,0.5,0.6,0.5,0.5,0.5,0.6,0.5,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I242:DI242)","v":0.6},null,{"$f":"+IF(NOT(ISBLANK($U242)),$U242,\"\")","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,{"$f":"+IF(NOT(ISBLANK($U242)),$U242,\"\")","v":0.6}]
[null,null,"[Sijoittaja 2]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F243),LOOKUP($E$6,$I$6:$XN$6,$I243:$XN243),$F243),Herkkyystarkastelu!D62)","v":0.5},null,0.5,null,0.5,0.5,0,0.5,0.5,0,0.5,0.5,0.5,0,0.5,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I243:DI243)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Sijoittaja 3]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F244),LOOKUP($E$6,$I$6:$XN$6,$I244:$XN244),$F244),Herkkyystarkastelu!D63)","v":0},null,0,null,0,0,0.2,0,0,0.1,0,0,0,0.1,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I244:DI244)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"[Sijoittaja 4]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F245),LOOKUP($E$6,$I$6:$XN$6,$I245:$XN245),$F245),Herkkyystarkastelu!D64)","v":0},null,0,null,0,0,0.2,0,0,0.1,0,0,0,0.1,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I245:DI245)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"[Sijoittaja 5]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F246),LOOKUP($E$6,$I$6:$XN$6,$I246:$XN246),$F246),Herkkyystarkastelu!D65)","v":0},null,0,null,0,0,0.2,0,0,0.1,0,0,0,0.1,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I246:DI246)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"[Sijoittaja 6]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F247),LOOKUP($E$6,$I$6:$XN$6,$I247:$XN247),$F247),Herkkyystarkastelu!D66)","v":0},null,0,null,0,0,0.2,0,0,0.1,0,0,0,0.1,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I247:DI247)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,"Osakesarja B"]
[null,null,{"$f":"C242","v":"[Sijoittaja 1]"},null,{"$f":"IF($E$12=0,IF(ISBLANK($F250),LOOKUP($E$6,$I$6:$XN$6,$I250:$XN250),$F250),Herkkyystarkastelu!D69)","v":0.2},null,0.2,null,{"$f":"$G250","v":0.2},{"$f":"$G250","v":0.2},0,{"$f":"$G250","v":0.2},0.2,0.2,{"$f":"$G250","v":0.2},0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I250:DI250)","v":0.2},null,{"$f":"+IF(NOT(ISBLANK($U250)),$U250,\"\")","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"+IF(NOT(ISBLANK($U250)),$U250,\"\")","v":0.2}]
[null,null,{"$f":"C243","v":"[Sijoittaja 2]"},null,{"$f":"IF($E$12=0,IF(ISBLANK($F251),LOOKUP($E$6,$I$6:$XN$6,$I251:$XN251),$F251),Herkkyystarkastelu!D70)","v":0},null,0,null,{"$f":"$G251","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I251:DI251)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Sijoittaja 3]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F252),LOOKUP($E$6,$I$6:$XN$6,$I252:$XN252),$F252),Herkkyystarkastelu!D71)","v":0.2},null,0.2,null,0.2,0.2,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I252:DI252)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"[Sijoittaja 4]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F253),LOOKUP($E$6,$I$6:$XN$6,$I253:$XN253),$F253),Herkkyystarkastelu!D72)","v":0.2},null,0.2,null,0.2,0.2,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I253:DI253)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"[Sijoittaja 5]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F254),LOOKUP($E$6,$I$6:$XN$6,$I254:$XN254),$F254),Herkkyystarkastelu!D73)","v":0.2},null,0.2,null,0.2,0.2,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I254:DI254)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,"[Sijoittaja 6]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F255),LOOKUP($E$6,$I$6:$XN$6,$I255:$XN255),$F255),Herkkyystarkastelu!D74)","v":0.2},null,0.2,null,0.2,0.2,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I255:DI255)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,"Pääomalaina"]
[null,null,{"$f":"C250","v":"[Sijoittaja 1]"},null,{"$f":"IF($E$12=0,IF(ISBLANK($F258),LOOKUP($E$6,$I$6:$XN$6,$I258:$XN258),$F258),Herkkyystarkastelu!D77)","v":0},null,0,null,{"$f":"$G258","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I258:DI258)","v":0},null,{"$f":"+IF(NOT(ISBLANK($U258)),$U258,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(NOT(ISBLANK($U258)),$U258,\"\")","v":0}]
[null,null,{"$f":"C251","v":"[Sijoittaja 2]"},null,{"$f":"IF($E$12=0,IF(ISBLANK($F259),LOOKUP($E$6,$I$6:$XN$6,$I259:$XN259),$F259),Herkkyystarkastelu!D78)","v":1},null,1,null,1,1,0,1,1,1,1,1,1,1,1,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I259:DI259)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"[Sijoittaja 3]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F260),LOOKUP($E$6,$I$6:$XN$6,$I260:$XN260),$F260),Herkkyystarkastelu!D79)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I260:DI260)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Sijoittaja 4]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F261),LOOKUP($E$6,$I$6:$XN$6,$I261:$XN261),$F261),Herkkyystarkastelu!D80)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I261:DI261)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Sijoittaja 5]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F262),LOOKUP($E$6,$I$6:$XN$6,$I262:$XN262),$F262),Herkkyystarkastelu!D81)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I262:DI262)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Sijoittaja 6]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F263),LOOKUP($E$6,$I$6:$XN$6,$I263:$XN263),$F263),Herkkyystarkastelu!D82)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I263:DI263)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Osuudet Infrastruktuurimaksuista"]
[]
[null,null,{"$f":"C258","v":"[Sijoittaja 1]"},null,{"$f":"IF($E$12=0,IF(ISBLANK($F267),LOOKUP($E$6,$I$6:$XN$6,$I267:$XN267),$F267),Herkkyystarkastelu!D85)","v":0.5830100975829493},null,0.5830100975829493,null,{"$f":"$G267","v":0.5830100975829493},0.5830100975829493,0.45755501761883444,0.5830100975829493,0.66480274155341212,0.58372009858185048,0.5830100975829493,0.5830100975829493,0.66480274155341212,0.58372009858185048,0.5830100975829493,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I267:DI267)","v":0.58372009858185048},null,{"$f":"+IF(NOT(ISBLANK($U267)),$U267,\"\")","v":0.58372009858185048},0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,0.58372009858185048,{"$f":"+IF(NOT(ISBLANK($U267)),$U267,\"\")","v":0.58372009858185048}]
[null,null,{"$f":"C259","v":"[Sijoittaja 2]"},null,{"$f":"IF($E$12=0,IF(ISBLANK($F268),LOOKUP($E$6,$I$6:$XN$6,$I268:$XN268),$F268),Herkkyystarkastelu!D86)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I268:DI268)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"[Sijoittaja 3]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F269),LOOKUP($E$6,$I$6:$XN$6,$I269:$XN269),$F269),Herkkyystarkastelu!D87)","v":0.13899663413901689},null,0.13899663413901689,null,0.13899663413901689,0.13899663413901689,0.18081499412705523,0.13899663413901689,0.11173241948219595,0.13875996713938327,0.13899663413901689,0.13899663413901689,0.11173241948219595,0.13875996713938327,0.13899663413901689,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I269:DI269)","v":0.13875996713938327},null,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327]
[null,null,"[Sijoittaja 4]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F270),LOOKUP($E$6,$I$6:$XN$6,$I270:$XN270),$F270),Herkkyystarkastelu!D88)","v":0.13899663413901689},null,0.13899663413901689,null,0.13899663413901689,0.13899663413901689,0.18081499412705523,0.13899663413901689,0.11173241948219595,0.13875996713938327,0.13899663413901689,0.13899663413901689,0.11173241948219595,0.13875996713938327,0.13899663413901689,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I270:DI270)","v":0.13875996713938327},null,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327]
[null,null,"[Sijoittaja 5]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F271),LOOKUP($E$6,$I$6:$XN$6,$I271:$XN271),$F271),Herkkyystarkastelu!D89)","v":0.13899663413901689},null,0.13899663413901689,null,0.13899663413901689,0.13899663413901689,0.18081499412705523,0.13899663413901689,0.11173241948219595,0.13875996713938327,0.13899663413901689,0.13899663413901689,0.11173241948219595,0.13875996713938327,0.13899663413901689,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I271:DI271)","v":0.13875996713938327},null,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327,0.13875996713938327]
[null,null,"[Sijoittaja 6]",null,{"$f":"IF($E$12=0,IF(ISBLANK($F272),LOOKUP($E$6,$I$6:$XN$6,$I272:$XN272),$F272),Herkkyystarkastelu!D90)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+LOOKUP(U$3,$I$6:$DI$6,$I272:DI272)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Herkkyysmallin ohje","index":2,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[[6,1,6,2],[2,1,2,2],[4,1,4,2]]}
[]
[null,"Ohje"]
[null,"Hankeyhtiömallin oletuksia voi muokata \"Herkkyystarkastelu\"-välilehdellä. Mallin perusoletukset ovat kolumnissa F. Oletuksia voi muokata syöttämällä numeroita kolumniin E, ja kolumnissa D (vihreät solut) ovat ne oletukset jotka ovat mallissa kulloinkin käytössä. "]
[null,"Mallin perusoletuksina on Pienempi Hybridimalli ja suurempi OPO peruskysyntäennusteella -skenaariossa käytetyt oletukset."]
[null,"\"Sijoittajat\"-kohtaan (rivit 56-61) voi kirjoittaa erilaisia hankkeen rahoittajia ja rahoitusosuuksia ja näin tarkastella, miltä yhtiön omistusrakenne näyttäisi erilaisilla sijoittajaoletuksilla. "]
[null,"Välilehdeltä löytyvät myös olennaisimmat outputit, joita voi tarkastella oletuksien muuttamisen yhteydessä."]
[null,"Solussa H5 (\"Yhtiön kestävyys\") lukee \"OK\", mikäli yhtiön talous on kestävällä pohjalla. Soluun ilmestyy teksti \"KASSAVAJE\", mikäli asetettujen oletusten seurauksena yhtiön kassa laskee negatiiviseksi ennusteperiodin aikana."]
[]
[null,"Käsitteistöä"]
[]
[null,"Tulonlähde","Kuvaus"]
[null,"Ratamaksu","Ratamaksua peritään radan kustannusten kattamiseksi sekä rataverkon toimivuuden varmistamiseksi. Ratamaksua säännellään laeilla sekä EU-tasolla että kansallisesti. Vuodesta 2019 alkaen ratamaksu on asetettu tasolle 0,1653 snt/bruttotonnikilometri"]
[null,"Investointimaksu","Investointimaksua kerätään radan rakennusinvestoinnista aiheutuneiden menojen kattamiseksi. Investointimaksun tasoksi on oletettu 0,270 snt/bruttotonnikilometri"]
[null,"Lentoasemamaksu","Lentoasemamaksua peritään kaikilta Helsinki-Vantaan lentokentällä jääviltä ja sieltä poistuvilta matkustajilta. Lentoasemamaksun tasoksi on oletettu 7,08 euroa per matkustaja. "]
[null,"Nopeutusmaksu","Nopeutusmaksua peritään kaikilta nopealla Helsinki-Tampere-radalla kulkevilta junamatkustajilta. Nopeutusmaksun tasoksi on oletettu 8,6 euroa per matkustaja."]
[null,"Infrastruktuurimaksu","Hyötyjien hankeyhtiölle vuosittain maksama maksu. Infrastruktuurimaksun tarkoitus on auttaa yhtiötä maksamaan niitä kuluja, joita operatiiviset tulot eivät riitä kattamaan."]
[null,"Tonttiportfolion vuokratuotto","Hankeyhtiön eteenpäin vuokraamista tonteista vuosittain kertyvä vuokratuotto. Perustuu oletettuun operatiiviseen nettovuokratuottoon (NOI) tonttien käyvälle arvolle."]
[null,"Nettotuotot muista palveluista","Tällä haavaa määrittelemätön nettotulo (esim. 5G-verkkoon liittyvä), jonka voi halutessaan laittaa päälle."]

{"sheet":"Herkkyystarkastelu","index":3,"n_rows":203,"n_cols":74,"rows_kept":203,"cut":false,"hidden":false,"merged":[[160,3,161,4],[119,5,120,6],[119,2,120,2],[0,5,2,12]]}
[null,null,null,null,null,"ALUSTAVA SELVITYS VUODELTA 2018 (päivitys tammikuu 2019)"]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[null,null,null,null,null,null,null,"Yhtiön kestävyys"]
[null,null,"Avainoletukset","Valittu \noletus","Syöttösolu\nherkkyyksille","Perusoletus",null,{"$f":"IF(MIN(Q145:BU145)>=0,\"OK\",\"KASSAVAJE\")","v":"OK"},null,null,null,null,null,"Hankeyhtiön rahavirrat (pl. sijoitukset)"]
[]
[null,null,"Yleiset oletukset"]
[]
[null,null,"Vuosittainen inflaatio (alk. 2019)",{"$f":"IF(ISBLANK($E9),$F9,E9)","v":0.02},null,0.02]
[]
[null,null,"Rakennusinvestointi "]
[]
[null,null,"Rakennusinvestointi (Lentorata)",{"$f":"IF(ISBLANK($E13),$F13,E13)","v":2650},null,2650,"Maanrakennuskustannusindeksi 2018"]
[null,null,"Rakennusinvestointi Kerava-Tampere -rata",2800,null,2800,"Maanrakennuskustannusindeksi 2018"]
[]
[null,null,"Rahoitusrakenne"]
[]
[null,null,"EU-tuki"]
[null,null,"EU-tuen osuus kokonaisinvestoinnista",{"$f":"IF(ISBLANK($E19),$F19,E19)","v":0.2},null,0.2]
[]
[null,null,"Vieras pääoma"]
[null,null,"Vieraan pääoman osuus rahoituksesta (EU-tuen jälkeen)",{"$f":"IF(ISBLANK($E22),$F22,E22)","v":0.65},null,0.65]
[null,null,"Pitkän aikavälin viitekorko",2.5000000000000001E-2,null,2.5000000000000001E-2]
[null,null,"Marginaali",5.0000000000000001E-3,null,5.0000000000000001E-3]
[]
[null,null,"Pääomalaina"]
[null,null,"Määrä (reaalinen)",{"$f":"IF(ISBLANK($E27),$F27,E27)","v":192.34307692307675},null,192.34307692307675]
[null,null,"Korko",0.05,null,0.05]
[]
[null,null,"Operatiiviset oletukset"]
[]
[null,null,"Tonttiomaisuus"]
[null,null,"Tonttiapporttisijoituksen arvo (EURm)",{"$f":"IF(ISBLANK($E33),$F33,E33)","v":400},null,400]
[null,null,"Vuotuinen operatiivinen nettotuotto-%",4.4999999999999998E-2,null,4.4999999999999998E-2]
[null,null,"Vuotuinen käyvän arvon nousu",0.02,null,0.02]
[]
[" ",null,"Infrastruktuurimaksu"]
[null,null,"Infrastruktuurimaksun vuosittainen määrä (EURm)",{"$f":"IF(ISBLANK($E38),$F38,E38)","v":30},null,30]
[null,null,"Infrastruktuurimaksun maksuperiodi (vuotta)",20,null,20,"Alkaen vuodesta 2032"]
[]
[null,null,"Lippujen hinnat"]
[null,null,"Lentoasemamaksu / matkustaja (EUR)",{"$f":"IF(ISBLANK($E42),$F42,E42)","v":7.08},null,7.08,"Reaalinen"]
[null,null,"Nopeutusmaksu / matkustaja (EUR)",8.6363378524022885,null,8.6363378524022885,"Reaalinen"]
[]
[null,null,"Matkustajamäärät"]
[null,null,"Lentoradan lentomatkustajamäärät - +/- vuodessa",{"$f":"IF(ISBLANK($E46),$F46,E46)","v":0},null,0,"Muutos vrt. nykyinen ennuste vuosittain"]
[null,null,"Kerava-Tampere -ratadan matkustajamäärät - +/- vuodessa",0,null,0,"Muutos vrt. nykyinen ennuste vuosittain"]
[]
[null,null,"Nettotuotot muista palveluista"]
[null,null,"Käytössä? (1=Kyllä, 0= Ei)",{"$f":"IF(ISBLANK($E50),$F50,E50)","v":0},null,0]
[null,null,"Alkamisajankohta",{"$f":"IF(ISBLANK($E51),$F51,E51)","v":"2035-01-01"},null,"2035-01-01"]
[null,null,"Nettotulo muista palveluista p.a. (EURm), reaalinen",0,null,0]
[]
[null,null,"Kirjanpito-oletukset"]
[]
[null,null,"Osinkojen jako ilman kirjanpitorajoituksia? (1=Kyllä, 0=Ei)",{"$f":"IF(ISBLANK($E56),$F56,E56)","v":1},null,1,"Sallii oman pääoman päätymisen negatiiviseksi osingonjaon helpottamiseksi"]
[]
[null,null,"Sijoittajat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hankeyhtiön tuloslaskelma (EURm)",null,null,{"$f":"'Hankeyhtiö - Talous'!L5","v":"2019-12-31"},{"$f":"'Hankeyhtiö - Talous'!M5","v":"2020-12-31"},{"$f":"'Hankeyhtiö - Talous'!N5","v":"2021-12-31"},{"$f":"'Hankeyhtiö - Talous'!O5","v":"2022-12-31"},{"$f":"'Hankeyhtiö - Talous'!P5","v":"2023-12-31"},{"$f":"'Hankeyhtiö - Talous'!Q5","v":"2024-12-31"},{"$f":"'Hankeyhtiö - Talous'!R5","v":"2025-12-31"},{"$f":"'Hankeyhtiö - Talous'!S5","v":"2026-12-31"},{"$f":"'Hankeyhtiö - Talous'!T5","v":"2027-12-31"},{"$f":"'Hankeyhtiö - Talous'!U5","v":"2028-12-31"},{"$f":"'Hankeyhtiö - Talous'!V5","v":"2029-12-31"},{"$f":"'Hankeyhtiö - Talous'!W5","v":"2030-12-31"},{"$f":"'Hankeyhtiö - Talous'!X5","v":"2031-12-31"},{"$f":"'Hankeyhtiö - Talous'!Y5","v":"2032-12-31"},{"$f":"'Hankeyhtiö - Talous'!Z5","v":"2033-12-31"},{"$f":"'Hankeyhtiö - Talous'!AA5","v":"2034-12-31"},{"$f":"'Hankeyhtiö - Talous'!AB5","v":"2035-12-31"},{"$f":"'Hankeyhtiö - Talous'!AC5","v":"2036-12-31"},{"$f":"'Hankeyhtiö - Talous'!AD5","v":"2037-12-31"},{"$f":"'Hankeyhtiö - Talous'!AE5","v":"2038-12-31"},{"$f":"'Hankeyhtiö - Talous'!AF5","v":"2039-12-31"},{"$f":"'Hankeyhtiö - Talous'!AG5","v":"2040-12-31"},{"$f":"'Hankeyhtiö - Talous'!AH5","v":"2041-12-31"},{"$f":"'Hankeyhtiö - Talous'!AI5","v":"2042-12-31"},{"$f":"'Hankeyhtiö - Talous'!AJ5","v":"2043-12-31"},{"$f":"'Hankeyhtiö - Talous'!AK5","v":"2044-12-31"},{"$f":"'Hankeyhtiö - Talous'!AL5","v":"2045-12-31"},{"$f":"'Hankeyhtiö - Talous'!AM5","v":"2046-12-31"},{"$f":"'Hankeyhtiö - Talous'!AN5","v":"2047-12-31"},{"$f":"'Hankeyhtiö - Talous'!AO5","v":"2048-12-31"},{"$f":"'Hankeyhtiö - Talous'!AP5","v":"2049-12-31"},{"$f":"'Hankeyhtiö - Talous'!AQ5","v":"2050-12-31"},{"$f":"'Hankeyhtiö - Talous'!AR5","v":"2051-12-31"},{"$f":"'Hankeyhtiö - Talous'!AS5","v":"2052-12-31"},{"$f":"'Hankeyhtiö - Talous'!AT5","v":"2053-12-31"},{"$f":"'Hankeyhtiö - Talous'!AU5","v":"2054-12-31"},{"$f":"'Hankeyhtiö - Talous'!AV5","v":"2055-12-31"},{"$f":"'Hankeyhtiö - Talous'!AW5","v":"2056-12-31"},{"$f":"'Hankeyhtiö - Talous'!AX5","v":"2057-12-31"},{"$f":"'Hankeyhtiö - Talous'!AY5","v":"2058-12-31"},{"$f":"'Hankeyhtiö - Talous'!AZ5","v":"2059-12-31"},{"$f":"'Hankeyhtiö - Talous'!BA5","v":"2060-12-31"},{"$f":"'Hankeyhtiö - Talous'!BB5","v":"2061-12-31"},{"$f":"'Hankeyhtiö - Talous'!BC5","v":"2062-12-31"},{"$f":"'Hankeyhtiö - Talous'!BD5","v":"2063-12-31"},{"$f":"'Hankeyhtiö - Talous'!BE5","v":"2064-12-31"},{"$f":"'Hankeyhtiö - Talous'!BF5","v":"2065-12-31"},{"$f":"'Hankeyhtiö - Talous'!BG5","v":"2066-12-31"},{"$f":"'Hankeyhtiö - Talous'!BH5","v":"2067-12-31"},{"$f":"'Hankeyhtiö - Talous'!BI5","v":"2068-12-31"},{"$f":"'Hankeyhtiö - Talous'!BJ5","v":"2069-12-31"},{"$f":"'Hankeyhtiö - Talous'!BK5","v":"2070-12-31"},{"$f":"'Hankeyhtiö - Talous'!BL5","v":"2071-12-31"},{"$f":"'Hankeyhtiö - Talous'!BM5","v":"2072-12-31"},{"$f":"'Hankeyhtiö - Talous'!BN5","v":"2073-12-31"},{"$f":"'Hankeyhtiö - Talous'!BO5","v":"2074-12-31"},{"$f":"'Hankeyhtiö - Talous'!BP5","v":"2075-12-31"}]
[null,null,"Osakesarja A",{"$f":"IF(SUM(D61:D66)=100%,\"OK\",\"CHECK\")","v":"OK"},null,null,"Osuudet raha-OPO sijoituksesta"]
[null,null,{"$f":"Kontrolli!C242","v":"[Sijoittaja 1]"},{"$f":"IF(ISBLANK($E61),$F61,E61)","v":0.5},null,0.5,"Syötetään sijoittava taho ja osuus sijoitettavista A-sarjan osakkeista",null,null,null,null,null,null,"Lentoasemamaksut",null,null,{"$f":"'Hankeyhtiö - Talous'!L10","v":0},{"$f":"'Hankeyhtiö - Talous'!M10","v":0},{"$f":"'Hankeyhtiö - Talous'!N10","v":0},{"$f":"'Hankeyhtiö - Talous'!O10","v":0},{"$f":"'Hankeyhtiö - Talous'!P10","v":0},{"$f":"'Hankeyhtiö - Talous'!Q10","v":0},{"$f":"'Hankeyhtiö - Talous'!R10","v":0},{"$f":"'Hankeyhtiö - Talous'!S10","v":0},{"$f":"'Hankeyhtiö - Talous'!T10","v":0},{"$f":"'Hankeyhtiö - Talous'!U10","v":0},{"$f":"'Hankeyhtiö - Talous'!V10","v":0},{"$f":"'Hankeyhtiö - Talous'!W10","v":0},{"$f":"'Hankeyhtiö - Talous'!X10","v":0},{"$f":"'Hankeyhtiö - Talous'!Y10","v":13.259703680492636},{"$f":"'Hankeyhtiö - Talous'!Z10","v":13.616614833414372},{"$f":"'Hankeyhtiö - Talous'!AA10","v":13.983132956005221},{"$f":"'Hankeyhtiö - Talous'!AB10","v":14.359516638856897},{"$f":"'Hankeyhtiö - Talous'!AC10","v":14.746031433038395},{"$f":"'Hankeyhtiö - Talous'!AD10","v":15.142950037451005},{"$f":"'Hankeyhtiö - Talous'!AE10","v":15.550552491226357},{"$f":"'Hankeyhtiö - Talous'!AF10","v":15.96912637130324},{"$f":"'Hankeyhtiö - Talous'!AG10","v":16.398966995322546},{"$f":"'Hankeyhtiö - Talous'!AH10","v":16.819682058407942},{"$f":"'Hankeyhtiö - Talous'!AI10","v":17.25119055527227},{"$f":"'Hankeyhtiö - Talous'!AJ10","v":17.693769391172705},{"$f":"'Hankeyhtiö - Talous'!AK10","v":18.147702575363436},{"$f":"'Hankeyhtiö - Talous'!AL10","v":18.613281403348555},{"$f":"'Hankeyhtiö - Talous'!AM10","v":19.090804643810568},{"$f":"'Hankeyhtiö - Talous'!AN10","v":19.580578730334587},{"$f":"'Hankeyhtiö - Talous'!AO10","v":20.082917958051233},{"$f":"'Hankeyhtiö - Talous'!AP10","v":20.598144685324375},{"$f":"'Hankeyhtiö - Talous'!AQ10","v":21.126589540613146},{"$f":"'Hankeyhtiö - Talous'!AR10","v":21.668591634641004},{"$f":"'Hankeyhtiö - Talous'!AS10","v":22.224498778008027},{"$f":"'Hankeyhtiö - Talous'!AT10","v":22.794667704386015},{"$f":"'Hankeyhtiö - Talous'!AU10","v":23.37946429943965},{"$f":"'Hankeyhtiö - Talous'!AV10","v":23.979263835620635},{"$f":"'Hankeyhtiö - Talous'!AW10","v":24.594451212985458},{"$f":"'Hankeyhtiö - Talous'!AX10","v":25.225421206191339},{"$f":"'Hankeyhtiö - Talous'!AY10","v":25.872578717828851},{"$f":"'Hankeyhtiö - Talous'!AZ10","v":26.536339038253807},{"$f":"'Hankeyhtiö - Talous'!BA10","v":27.217128112085042},{"$f":"'Hankeyhtiö - Talous'!BB10","v":27.915382811539313},{"$f":"'Hankeyhtiö - Talous'!BC10","v":28.631551216778497},{"$f":"'Hankeyhtiö - Talous'!BD10","v":29.366092903449108},{"$f":"'Hankeyhtiö - Talous'!BE10","v":30.119479237598707},{"$f":"'Hankeyhtiö - Talous'!BF10","v":30.892193678158293},{"$f":"'Hankeyhtiö - Talous'!BG10","v":31.684732087184909},{"$f":"'Hankeyhtiö - Talous'!BH10","v":32.497603048063489},{"$f":"'Hankeyhtiö - Talous'!BI10","v":33.331328191872274},{"$f":"'Hankeyhtiö - Talous'!BJ10","v":34.186442532120871},{"$f":"'Hankeyhtiö - Talous'!BK10","v":35.063494808076378},{"$f":"'Hankeyhtiö - Talous'!BL10","v":35.963047836897175},{"$f":"'Hankeyhtiö - Talous'!BM10","v":36.885678874800909},{"$f":"'Hankeyhtiö - Talous'!BN10","v":37.831979987498208},{"$f":"'Hankeyhtiö - Talous'!BO10","v":38.802558430129736},{"$f":"'Hankeyhtiö - Talous'!BP10","v":39.798037036950731}]
[null,null,{"$f":"Kontrolli!C243","v":"[Sijoittaja 2]"},0.5,null,0.5,"Syötetään sijoittava taho ja osuus sijoitettavista A-sarjan osakkeista",null,null,null,null,null,null,"Nopeutusmaksut",null,null,{"$f":"'Hankeyhtiö - Talous'!L11","v":0},{"$f":"'Hankeyhtiö - Talous'!M11","v":0},{"$f":"'Hankeyhtiö - Talous'!N11","v":0},{"$f":"'Hankeyhtiö - Talous'!O11","v":0},{"$f":"'Hankeyhtiö - Talous'!P11","v":0},{"$f":"'Hankeyhtiö - Talous'!Q11","v":0},{"$f":"'Hankeyhtiö - Talous'!R11","v":0},{"$f":"'Hankeyhtiö - Talous'!S11","v":0},{"$f":"'Hankeyhtiö - Talous'!T11","v":0},{"$f":"'Hankeyhtiö - Talous'!U11","v":0},{"$f":"'Hankeyhtiö - Talous'!V11","v":0},{"$f":"'Hankeyhtiö - Talous'!W11","v":0},{"$f":"'Hankeyhtiö - Talous'!X11","v":0},{"$f":"'Hankeyhtiö - Talous'!Y11","v":0},{"$f":"'Hankeyhtiö - Talous'!Z11","v":0},{"$f":"'Hankeyhtiö - Talous'!AA11","v":0},{"$f":"'Hankeyhtiö - Talous'!AB11","v":45.333047511267139},{"$f":"'Hankeyhtiö - Talous'!AC11","v":47.042954466688187},{"$f":"'Hankeyhtiö - Talous'!AD11","v":48.817419665175031},{"$f":"'Hankeyhtiö - Talous'!AE11","v":50.658882996418022},{"$f":"'Hankeyhtiö - Talous'!AF11","v":52.569876659385464},{"$f":"'Hankeyhtiö - Talous'!AG11","v":54.553028658507472},{"$f":"'Hankeyhtiö - Talous'!AH11","v":56.509026053383785},{"$f":"'Hankeyhtiö - Talous'!AI11","v":58.535155682947078},{"$f":"'Hankeyhtiö - Talous'!AJ11","v":60.335402842627872},{"$f":"'Hankeyhtiö - Talous'!AK11","v":62.191016555931469},{"$f":"'Hankeyhtiö - Talous'!AL11","v":64.103699619745299},{"$f":"'Hankeyhtiö - Talous'!AM11","v":66.07520720042983},{"$f":"'Hankeyhtiö - Talous'!AN11","v":68.107348444440362},{"$f":"'Hankeyhtiö - Talous'!AO11","v":70.201988138483486},{"$f":"'Hankeyhtiö - Talous'!AP11","v":72.361048420731436},{"$f":"'Hankeyhtiö - Talous'!AQ11","v":74.586510544664975},{"$f":"'Hankeyhtiö - Talous'!AR11","v":76.880416697162971},{"$f":"'Hankeyhtiö - Talous'!AS11","v":79.244871872507602},{"$f":"'Hankeyhtiö - Talous'!AT11","v":81.277896957474624},{"$f":"'Hankeyhtiö - Talous'!AU11","v":83.363079247046045},{"$f":"'Hankeyhtiö - Talous'!AV11","v":85.501756832921927},{"$f":"'Hankeyhtiö - Talous'!AW11","v":87.695302135509365},{"$f":"'Hankeyhtiö - Talous'!AX11","v":89.945122784624516},{"$f":"'Hankeyhtiö - Talous'!AY11","v":92.25266252278918},{"$f":"'Hankeyhtiö - Talous'!AZ11","v":94.619402131701278},{"$f":"'Hankeyhtiö - Talous'!BA11","v":97.046860382473767},{"$f":"'Hankeyhtiö - Talous'!BB11","v":99.536595010252384},{"$f":"'Hankeyhtiö - Talous'!BC11","v":102.09020371383657},{"$f":"'Hankeyhtiö - Talous'!BD11","v":104.70932518094602},{"$f":"'Hankeyhtiö - Talous'!BE11","v":107.39564013979047},{"$f":"'Hankeyhtiö - Talous'!BF11","v":110.15087243761731},{"$f":"'Hankeyhtiö - Talous'!BG11","v":112.97679014692929},{"$f":"'Hankeyhtiö - Talous'!BH11","v":115.87520670008226},{"$f":"'Hankeyhtiö - Talous'!BI11","v":118.84798205299106},{"$f":"'Hankeyhtiö - Talous'!BJ11","v":121.89702387869012},{"$f":"'Hankeyhtiö - Talous'!BK11","v":125.02428879151508},{"$f":"'Hankeyhtiö - Talous'!BL11","v":128.23178360269026},{"$f":"'Hankeyhtiö - Talous'!BM11","v":131.52156660812878},{"$f":"'Hankeyhtiö - Talous'!BN11","v":134.89574890927088},{"$f":"'Hankeyhtiö - Talous'!BO11","v":138.35649576780804},{"$f":"'Hankeyhtiö - Talous'!BP11","v":141.90602799516307}]
[null,null,{"$f":"Kontrolli!C244","v":"[Sijoittaja 3]"},{"$f":"IF(ISBLANK($E63),$F63,E63)","v":0},null,0,"Syötetään sijoittava taho ja osuus sijoitettavista A-sarjan osakkeista",null,null,null,null,null,null,"Investointimaksut",null,null,{"$f":"'Hankeyhtiö - Talous'!L12","v":0},{"$f":"'Hankeyhtiö - Talous'!M12","v":0},{"$f":"'Hankeyhtiö - Talous'!N12","v":0},{"$f":"'Hankeyhtiö - Talous'!O12","v":0},{"$f":"'Hankeyhtiö - Talous'!P12","v":0},{"$f":"'Hankeyhtiö - Talous'!Q12","v":0},{"$f":"'Hankeyhtiö - Talous'!R12","v":0},{"$f":"'Hankeyhtiö - Talous'!S12","v":0},{"$f":"'Hankeyhtiö - Talous'!T12","v":0},{"$f":"'Hankeyhtiö - Talous'!U12","v":0},{"$f":"'Hankeyhtiö - Talous'!V12","v":0},{"$f":"'Hankeyhtiö - Talous'!W12","v":0},{"$f":"'Hankeyhtiö - Talous'!X12","v":0},{"$f":"'Hankeyhtiö - Talous'!Y12","v":2.3694632779006457},{"$f":"'Hankeyhtiö - Talous'!Z12","v":2.4102491212087713},{"$f":"'Hankeyhtiö - Talous'!AA12","v":2.4584541036329468},{"$f":"'Hankeyhtiö - Talous'!AB12","v":4.6590015983417867},{"$f":"'Hankeyhtiö - Talous'!AC12","v":4.7652013060080982},{"$f":"'Hankeyhtiö - Talous'!AD12","v":4.8472252629147938},{"$f":"'Hankeyhtiö - Talous'!AE12","v":4.9441697681730901},{"$f":"'Hankeyhtiö - Talous'!AF12","v":5.0430531635365528},{"$f":"'Hankeyhtiö - Talous'!AG12","v":5.1580071424971656},{"$f":"'Hankeyhtiö - Talous'!AH12","v":5.2467925113434308},{"$f":"'Hankeyhtiö - Talous'!AI12","v":5.3517283615702986},{"$f":"'Hankeyhtiö - Talous'!AJ12","v":5.4587629288017032},{"$f":"'Hankeyhtiö - Talous'!AK12","v":5.5831928125486368},{"$f":"'Hankeyhtiö - Talous'!AL12","v":5.679296951125294},{"$f":"'Hankeyhtiö - Talous'!AM12","v":5.7928828901477996},{"$f":"'Hankeyhtiö - Talous'!AN12","v":5.9087405479507549},{"$f":"'Hankeyhtiö - Talous'!AO12","v":6.0434274557834966},{"$f":"'Hankeyhtiö - Talous'!AP12","v":6.1474536660879675},{"$f":"'Hankeyhtiö - Talous'!AQ12","v":6.270402739409727},{"$f":"'Hankeyhtiö - Talous'!AR12","v":6.3958107941979225},{"$f":"'Hankeyhtiö - Talous'!AS12","v":6.541600234767035},{"$f":"'Hankeyhtiö - Talous'!AT12","v":7.1343106354341774},{"$f":"'Hankeyhtiö - Talous'!AU12","v":7.2769968481428613},{"$f":"'Hankeyhtiö - Talous'!AV12","v":7.4225367851057191},{"$f":"'Hankeyhtiö - Talous'!AW12","v":7.5917299523716899},{"$f":"'Hankeyhtiö - Talous'!AX12","v":7.7224072712239913},{"$f":"'Hankeyhtiö - Talous'!AY12","v":7.8768554166484694},{"$f":"'Hankeyhtiö - Talous'!AZ12","v":8.0343925249814401},{"$f":"'Hankeyhtiö - Talous'!BA12","v":8.2175326504823865},{"$f":"'Hankeyhtiö - Talous'!BB12","v":8.3589819829906915},{"$f":"'Hankeyhtiö - Talous'!BC12","v":8.5261616226505055},{"$f":"'Hankeyhtiö - Talous'!BD12","v":8.6966848551035145},{"$f":"'Hankeyhtiö - Talous'!BE12","v":8.8949216167321765},{"$f":"'Hankeyhtiö - Talous'!BF12","v":9.0480309232496978},{"$f":"'Hankeyhtiö - Talous'!BG12","v":9.2289915417146915},{"$f":"'Hankeyhtiö - Talous'!BH12","v":9.4135713725489865},{"$f":"'Hankeyhtiö - Talous'!BI12","v":9.628149218630103},{"$f":"'Hankeyhtiö - Talous'!BJ12","v":9.7938796559999641},{"$f":"'Hankeyhtiö - Talous'!BK12","v":9.9897572491199647},{"$f":"'Hankeyhtiö - Talous'!BL12","v":10.189552394102364},{"$f":"'Hankeyhtiö - Talous'!BM12","v":10.421818355524096},{"$f":"'Hankeyhtiö - Talous'!BN12","v":10.601210310824101},{"$f":"'Hankeyhtiö - Talous'!BO12","v":10.813234517040584},{"$f":"'Hankeyhtiö - Talous'!BP12","v":11.029499207381395}]
[null,null,{"$f":"Kontrolli!C245","v":"[Sijoittaja 4]"},0,null,0,"Syötetään sijoittava taho ja osuus sijoitettavista A-sarjan osakkeista",null,null,null,null,null,null,"Ratamaksut",null,null,{"$f":"'Hankeyhtiö - Talous'!L13","v":0},{"$f":"'Hankeyhtiö - Talous'!M13","v":0},{"$f":"'Hankeyhtiö - Talous'!N13","v":0},{"$f":"'Hankeyhtiö - Talous'!O13","v":0},{"$f":"'Hankeyhtiö - Talous'!P13","v":0},{"$f":"'Hankeyhtiö - Talous'!Q13","v":0},{"$f":"'Hankeyhtiö - Talous'!R13","v":0},{"$f":"'Hankeyhtiö - Talous'!S13","v":0},{"$f":"'Hankeyhtiö - Talous'!T13","v":0},{"$f":"'Hankeyhtiö - Talous'!U13","v":0},{"$f":"'Hankeyhtiö - Talous'!V13","v":0},{"$f":"'Hankeyhtiö - Talous'!W13","v":0},{"$f":"'Hankeyhtiö - Talous'!X13","v":0},{"$f":"'Hankeyhtiö - Talous'!Y13","v":1.450638073470284},{"$f":"'Hankeyhtiö - Talous'!Z13","v":1.4756080730955921},{"$f":"'Hankeyhtiö - Talous'!AA13","v":1.5051202345575041},{"$f":"'Hankeyhtiö - Talous'!AB13","v":2.8523443118736931},{"$f":"'Hankeyhtiö - Talous'!AC13","v":2.9173621329005126},{"$f":"'Hankeyhtiö - Talous'!AD13","v":2.9675790220733909},{"$f":"'Hankeyhtiö - Talous'!AE13","v":3.026930602514859},{"$f":"'Hankeyhtiö - Talous'!AF13","v":3.0874692145651554},{"$f":"'Hankeyhtiö - Talous'!AG13","v":3.1578465950177095},{"$f":"'Hankeyhtiö - Talous'!AH13","v":3.2122029708335877},{"$f":"'Hankeyhtiö - Talous'!AI13","v":3.2764470302502602},{"$f":"'Hankeyhtiö - Talous'!AJ13","v":3.3419759708552657},{"$f":"'Hankeyhtiö - Talous'!AK13","v":3.4181547107936652},{"$f":"'Hankeyhtiö - Talous'!AL13","v":3.4769918000778182},{"$f":"'Hankeyhtiö - Talous'!AM13","v":3.5465316360793753},{"$f":"'Hankeyhtiö - Talous'!AN13","v":3.6174622688009621},{"$f":"'Hankeyhtiö - Talous'!AO13","v":3.6999205868185627},{"$f":"'Hankeyhtiö - Talous'!AP13","v":3.7636077444605216},{"$f":"'Hankeyhtiö - Talous'!AQ13","v":3.8388798993497324},{"$f":"'Hankeyhtiö - Talous'!AR13","v":3.9156574973367269},{"$f":"'Hankeyhtiö - Talous'!AS13","v":4.004913032618485},{"$f":"'Hankeyhtiö - Talous'!AT13","v":4.3677835112491463},{"$f":"'Hankeyhtiö - Talous'!AU13","v":4.455139181474129},{"$f":"'Hankeyhtiö - Talous'!AV13","v":4.5442419651036126},{"$f":"'Hankeyhtiö - Talous'!AW13","v":4.647825781952001},{"$f":"'Hankeyhtiö - Talous'!AX13","v":4.7278293404937974},{"$f":"'Hankeyhtiö - Talous'!AY13","v":4.8223859273036744},{"$f":"'Hankeyhtiö - Talous'!AZ13","v":4.9188336458497481},{"$f":"'Hankeyhtiö - Talous'!BA13","v":5.030956100461994},{"$f":"'Hankeyhtiö - Talous'!BB13","v":5.1175545251420775},{"$f":"'Hankeyhtiö - Talous'!BC13","v":5.2199056156449197},{"$f":"'Hankeyhtiö - Talous'!BD13","v":5.3243037279578171},{"$f":"'Hankeyhtiö - Talous'!BE13","v":5.4456686786882536},{"$f":"'Hankeyhtiö - Talous'!BF13","v":5.5394055985673143},{"$f":"'Hankeyhtiö - Talous'!BG13","v":5.6501937105386606},{"$f":"'Hankeyhtiö - Talous'!BH13","v":5.7631975847494346},{"$f":"'Hankeyhtiö - Talous'!BI13","v":5.8945669105168736},{"$f":"'Hankeyhtiö - Talous'!BJ13","v":5.9960307671733108},{"$f":"'Hankeyhtiö - Talous'!BK13","v":6.1159513825167782},{"$f":"'Hankeyhtiö - Talous'!BL13","v":6.2382704101671145},{"$f":"'Hankeyhtiö - Talous'!BM13","v":6.3804687932153064},{"$f":"'Hankeyhtiö - Talous'!BN13","v":6.4902965347378654},{"$f":"'Hankeyhtiö - Talous'!BO13","v":6.6201024654326224},{"$f":"'Hankeyhtiö - Talous'!BP13","v":6.7525045147412737}]
[null,null,{"$f":"Kontrolli!C246","v":"[Sijoittaja 5]"},{"$f":"IF(ISBLANK($E65),$F65,E65)","v":0},null,0,"Syötetään sijoittava taho ja osuus sijoitettavista A-sarjan osakkeista",null,null,null,null,null,null,"Tonttiportfolion vuokratuotot",null,null,{"$f":"'Hankeyhtiö - Talous'!L14","v":0},{"$f":"'Hankeyhtiö - Talous'!M14","v":0},{"$f":"'Hankeyhtiö - Talous'!N14","v":0},{"$f":"'Hankeyhtiö - Talous'!O14","v":1.8727199999999997},{"$f":"'Hankeyhtiö - Talous'!P14","v":3.8203487999999997},{"$f":"'Hankeyhtiö - Talous'!Q14","v":5.8451336640000005},{"$f":"'Hankeyhtiö - Talous'!R14","v":7.9493817830399998},{"$f":"'Hankeyhtiö - Talous'!S14","v":10.135461773376001},{"$f":"'Hankeyhtiö - Talous'!T14","v":12.405805210612224},{"$f":"'Hankeyhtiö - Talous'!U14","v":14.762908200628546},{"$f":"'Hankeyhtiö - Talous'!V14","v":17.209332988161279},{"$f":"'Hankeyhtiö - Talous'!W14","v":19.747709603915062},{"$f":"'Hankeyhtiö - Talous'!X14","v":22.380737551103739},{"$f":"'Hankeyhtiö - Talous'!Y14","v":22.828352302125815},{"$f":"'Hankeyhtiö - Talous'!Z14","v":23.284919348168327},{"$f":"'Hankeyhtiö - Talous'!AA14","v":23.750617735131698},{"$f":"'Hankeyhtiö - Talous'!AB14","v":24.225630089834333},{"$f":"'Hankeyhtiö - Talous'!AC14","v":24.71014269163102},{"$f":"'Hankeyhtiö - Talous'!AD14","v":25.204345545463642},{"$f":"'Hankeyhtiö - Talous'!AE14","v":25.708432456372915},{"$f":"'Hankeyhtiö - Talous'!AF14","v":26.222601105500374},{"$f":"'Hankeyhtiö - Talous'!AG14","v":26.747053127610382},{"$f":"'Hankeyhtiö - Talous'!AH14","v":27.281994190162592},{"$f":"'Hankeyhtiö - Talous'!AI14","v":27.827634073965847},{"$f":"'Hankeyhtiö - Talous'!AJ14","v":28.384186755445164},{"$f":"'Hankeyhtiö - Talous'!AK14","v":28.951870490554068},{"$f":"'Hankeyhtiö - Talous'!AL14","v":29.53090790036515},{"$f":"'Hankeyhtiö - Talous'!AM14","v":30.121526058372449},{"$f":"'Hankeyhtiö - Talous'!AN14","v":30.723956579539902},{"$f":"'Hankeyhtiö - Talous'!AO14","v":31.3384357111307},{"$f":"'Hankeyhtiö - Talous'!AP14","v":31.965204425353313},{"$f":"'Hankeyhtiö - Talous'!AQ14","v":32.604508513860374},{"$f":"'Hankeyhtiö - Talous'!AR14","v":33.256598684137586},{"$f":"'Hankeyhtiö - Talous'!AS14","v":33.921730657820341},{"$f":"'Hankeyhtiö - Talous'!AT14","v":34.600165270976753},{"$f":"'Hankeyhtiö - Talous'!AU14","v":35.292168576396278},{"$f":"'Hankeyhtiö - Talous'!AV14","v":35.998011947924212},{"$f":"'Hankeyhtiö - Talous'!AW14","v":36.71797218688269},{"$f":"'Hankeyhtiö - Talous'!AX14","v":37.45233163062035},{"$f":"'Hankeyhtiö - Talous'!AY14","v":38.201378263232762},{"$f":"'Hankeyhtiö - Talous'!AZ14","v":38.965405828497417},{"$f":"'Hankeyhtiö - Talous'!BA14","v":39.744713945067367},{"$f":"'Hankeyhtiö - Talous'!BB14","v":40.539608223968706},{"$f":"'Hankeyhtiö - Talous'!BC14","v":41.35040038844808},{"$f":"'Hankeyhtiö - Talous'!BD14","v":42.177408396217047},{"$f":"'Hankeyhtiö - Talous'!BE14","v":43.020956564141386},{"$f":"'Hankeyhtiö - Talous'!BF14","v":43.881375695424218},{"$f":"'Hankeyhtiö - Talous'!BG14","v":44.759003209332697},{"$f":"'Hankeyhtiö - Talous'!BH14","v":45.654183273519351},{"$f":"'Hankeyhtiö - Talous'!BI14","v":46.567266938989739},{"$f":"'Hankeyhtiö - Talous'!BJ14","v":47.498612277769531},{"$f":"'Hankeyhtiö - Talous'!BK14","v":48.448584523324918},{"$f":"'Hankeyhtiö - Talous'!BL14","v":49.417556213791421},{"$f":"'Hankeyhtiö - Talous'!BM14","v":50.405907338067252},{"$f":"'Hankeyhtiö - Talous'!BN14","v":51.414025484828599},{"$f":"'Hankeyhtiö - Talous'!BO14","v":52.442305994525164},{"$f":"'Hankeyhtiö - Talous'!BP14","v":53.491152114415669}]
[null,null,{"$f":"Kontrolli!C247","v":"[Sijoittaja 6]"},0,null,0,"Syötetään sijoittava taho ja osuus sijoitettavista A-sarjan osakkeista",null,null,null,null,null,null,"Infrastruktuurimaksut",null,null,{"$f":"'Hankeyhtiö - Talous'!L15","v":0},{"$f":"'Hankeyhtiö - Talous'!M15","v":0},{"$f":"'Hankeyhtiö - Talous'!N15","v":0},{"$f":"'Hankeyhtiö - Talous'!O15","v":0},{"$f":"'Hankeyhtiö - Talous'!P15","v":0},{"$f":"'Hankeyhtiö - Talous'!Q15","v":0},{"$f":"'Hankeyhtiö - Talous'!R15","v":0},{"$f":"'Hankeyhtiö - Talous'!S15","v":0},{"$f":"'Hankeyhtiö - Talous'!T15","v":0},{"$f":"'Hankeyhtiö - Talous'!U15","v":0},{"$f":"'Hankeyhtiö - Talous'!V15","v":0},{"$f":"'Hankeyhtiö - Talous'!W15","v":0},{"$f":"'Hankeyhtiö - Talous'!X15","v":0},{"$f":"'Hankeyhtiö - Talous'!Y15","v":38.047253836876372},{"$f":"'Hankeyhtiö - Talous'!Z15","v":38.8081989136139},{"$f":"'Hankeyhtiö - Talous'!AA15","v":39.584362891886173},{"$f":"'Hankeyhtiö - Talous'!AB15","v":40.376050149723902},{"$f":"'Hankeyhtiö - Talous'!AC15","v":41.183571152718379},{"$f":"'Hankeyhtiö - Talous'!AD15","v":42.00724257577275},{"$f":"'Hankeyhtiö - Talous'!AE15","v":42.847387427288204},{"$f":"'Hankeyhtiö - Talous'!AF15","v":43.704335175833968},{"$f":"'Hankeyhtiö - Talous'!AG15","v":44.57842187935065},{"$f":"'Hankeyhtiö - Talous'!AH15","v":45.469990316937661},{"$f":"'Hankeyhtiö - Talous'!AI15","v":46.379390123276416},{"$f":"'Hankeyhtiö - Talous'!AJ15","v":47.306977925741947},{"$f":"'Hankeyhtiö - Talous'!AK15","v":48.253117484256784},{"$f":"'Hankeyhtiö - Talous'!AL15","v":49.218179833941925},{"$f":"'Hankeyhtiö - Talous'!AM15","v":50.202543430620764},{"$f":"'Hankeyhtiö - Talous'!AN15","v":51.206594299233174},{"$f":"'Hankeyhtiö - Talous'!AO15","v":52.23072618521784},{"$f":"'Hankeyhtiö - Talous'!AP15","v":53.275340708922208},{"$f":"'Hankeyhtiö - Talous'!AQ15","v":54.340847523100656},{"$f":"'Hankeyhtiö - Talous'!AR15","v":55.427664473562665},{"$f":"'Hankeyhtiö - Talous'!AS15","v":0},{"$f":"'Hankeyhtiö - Talous'!AT15","v":0},{"$f":"'Hankeyhtiö - Talous'!AU15","v":0},{"$f":"'Hankeyhtiö - Talous'!AV15","v":0},{"$f":"'Hankeyhtiö - Talous'!AW15","v":0},{"$f":"'Hankeyhtiö - Talous'!AX15","v":0},{"$f":"'Hankeyhtiö - Talous'!AY15","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ15","v":0},{"$f":"'Hankeyhtiö - Talous'!BA15","v":0},{"$f":"'Hankeyhtiö - Talous'!BB15","v":0},{"$f":"'Hankeyhtiö - Talous'!BC15","v":0},{"$f":"'Hankeyhtiö - Talous'!BD15","v":0},{"$f":"'Hankeyhtiö - Talous'!BE15","v":0},{"$f":"'Hankeyhtiö - Talous'!BF15","v":0},{"$f":"'Hankeyhtiö - Talous'!BG15","v":0},{"$f":"'Hankeyhtiö - Talous'!BH15","v":0},{"$f":"'Hankeyhtiö - Talous'!BI15","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ15","v":0},{"$f":"'Hankeyhtiö - Talous'!BK15","v":0},{"$f":"'Hankeyhtiö - Talous'!BL15","v":0},{"$f":"'Hankeyhtiö - Talous'!BM15","v":0},{"$f":"'Hankeyhtiö - Talous'!BN15","v":0},{"$f":"'Hankeyhtiö - Talous'!BO15","v":0},{"$f":"'Hankeyhtiö - Talous'!BP15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettotuotot muista palveluista",null,null,{"$f":"'Hankeyhtiö - Talous'!L16","v":0},{"$f":"'Hankeyhtiö - Talous'!M16","v":0},{"$f":"'Hankeyhtiö - Talous'!N16","v":0},{"$f":"'Hankeyhtiö - Talous'!O16","v":0},{"$f":"'Hankeyhtiö - Talous'!P16","v":0},{"$f":"'Hankeyhtiö - Talous'!Q16","v":0},{"$f":"'Hankeyhtiö - Talous'!R16","v":0},{"$f":"'Hankeyhtiö - Talous'!S16","v":0},{"$f":"'Hankeyhtiö - Talous'!T16","v":0},{"$f":"'Hankeyhtiö - Talous'!U16","v":0},{"$f":"'Hankeyhtiö - Talous'!V16","v":0},{"$f":"'Hankeyhtiö - Talous'!W16","v":0},{"$f":"'Hankeyhtiö - Talous'!X16","v":0},{"$f":"'Hankeyhtiö - Talous'!Y16","v":0},{"$f":"'Hankeyhtiö - Talous'!Z16","v":0},{"$f":"'Hankeyhtiö - Talous'!AA16","v":0},{"$f":"'Hankeyhtiö - Talous'!AB16","v":0},{"$f":"'Hankeyhtiö - Talous'!AC16","v":0},{"$f":"'Hankeyhtiö - Talous'!AD16","v":0},{"$f":"'Hankeyhtiö - Talous'!AE16","v":0},{"$f":"'Hankeyhtiö - Talous'!AF16","v":0},{"$f":"'Hankeyhtiö - Talous'!AG16","v":0},{"$f":"'Hankeyhtiö - Talous'!AH16","v":0},{"$f":"'Hankeyhtiö - Talous'!AI16","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AK16","v":0},{"$f":"'Hankeyhtiö - Talous'!AL16","v":0},{"$f":"'Hankeyhtiö - Talous'!AM16","v":0},{"$f":"'Hankeyhtiö - Talous'!AN16","v":0},{"$f":"'Hankeyhtiö - Talous'!AO16","v":0},{"$f":"'Hankeyhtiö - Talous'!AP16","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AR16","v":0},{"$f":"'Hankeyhtiö - Talous'!AS16","v":0},{"$f":"'Hankeyhtiö - Talous'!AT16","v":0},{"$f":"'Hankeyhtiö - Talous'!AU16","v":0},{"$f":"'Hankeyhtiö - Talous'!AV16","v":0},{"$f":"'Hankeyhtiö - Talous'!AW16","v":0},{"$f":"'Hankeyhtiö - Talous'!AX16","v":0},{"$f":"'Hankeyhtiö - Talous'!AY16","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BA16","v":0},{"$f":"'Hankeyhtiö - Talous'!BB16","v":0},{"$f":"'Hankeyhtiö - Talous'!BC16","v":0},{"$f":"'Hankeyhtiö - Talous'!BD16","v":0},{"$f":"'Hankeyhtiö - Talous'!BE16","v":0},{"$f":"'Hankeyhtiö - Talous'!BF16","v":0},{"$f":"'Hankeyhtiö - Talous'!BG16","v":0},{"$f":"'Hankeyhtiö - Talous'!BH16","v":0},{"$f":"'Hankeyhtiö - Talous'!BI16","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BK16","v":0},{"$f":"'Hankeyhtiö - Talous'!BL16","v":0},{"$f":"'Hankeyhtiö - Talous'!BM16","v":0},{"$f":"'Hankeyhtiö - Talous'!BN16","v":0},{"$f":"'Hankeyhtiö - Talous'!BO16","v":0},{"$f":"'Hankeyhtiö - Talous'!BP16","v":0}]
[null,null,"Osakesarja B (tonttisijoitus)",{"$f":"IF(SUM(D69:D74)=100%,\"OK\",\"CHECK\")","v":"OK"},null,null,"Osuudet tonttiapportista",null,null,null,null,null,null,"Liikevaihto",null,null,{"$f":"SUM(Q61:Q67)","v":0},{"$f":"SUM(R61:R67)","v":0},0,1.8727199999999997,3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,12.405805210612224,14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,77.955411170865744,79.595590289500961,81.281687921213546,131.80559029989774,135.36526318298459,138.9867621088506,142.73635574199344,146.59646169012476,150.59332439830592,154.539688101069,158.62154582728215,162.52107581464463,166.54505462944806,170.62235750860404,174.82949585946079,179.14468087029974,183.59741603548531,188.11079965087981,192.76773876099861,197.54473978103888,145.93761457572148,150.1748240795207,153.76684815249894,157.44581136667608,161.2472812697012,165.07311223315401,169.02586084780293,173.07437316928369,177.25719119057055,181.46812255389318,185.81822255735858,190.27381506367351,194.876666236951,199.51187833301688,204.29971069570024,209.20376197896351,214.26929331300008,219.37198911175381,224.64207675455313,230.04021045764833,235.61543996973631,241.23326122715963,247.03469717493616,252.97722086865218]
[null,null,{"$f":"C61","v":"[Sijoittaja 1]"},{"$f":"IF(ISBLANK($E69),$F69,E69)","v":0.2},null,0.2,"Syötetään osuus sijoitettavista B-sarjan osakkeista",null,null,null,null,null,null,"Kasvu-%",null,null,{"$f":"IFERROR(Q68/P68-1,0)","v":0},0,0,{"$f":"IFERROR(T68/S68-1,0)","v":0},{"$f":"IFERROR(U68/T68-1,0)","v":1.04},0.53000000000000025,0.35999999999999988,0.27500000000000013,0.22399999999999975,0.18999999999999995,0.16571428571428592,0.14749999999999974,0.1333333333333333,2.4831475501137477,2.1039964949196577E-2,2.1183304572275796E-2,0.62159022125201302,2.7006994733588474E-2,2.6753532189203622E-2,2.6978063063346047E-2,2.7043607272058567E-2,2.7264387298990389E-2,2.6205435855345849E-2,2.641300611104902E-2,2.4583860704576299E-2,2.4759735281304485E-2,2.4481680877452172E-2,2.4657602979402116E-2,2.4682248207749558E-2,2.4855525397426304E-2,2.4583045409104054E-2,2.4756362307542856E-2,2.4781122872240546E-2,-0.26124272032006213,2.9034389222531098E-2,2.3918949764017539E-2,2.3925594225151281E-2,2.4144623918713526E-2,2.3726483530930098E-2,2.3945441878298945E-2,2.3952029004166375E-2,2.4167749070485689E-2,2.3756053760298101E-2,2.3971703361693741E-2,2.3978232301407276E-2,2.4190670543591031E-2,2.3785362227153106E-2,2.3997730875410461E-2,2.4004200821251986E-2,2.4213385486566485E-2,2.3814405320784049E-2,2.4023521253274449E-2,2.4029931440641361E-2,2.4235891199179793E-2,2.3843179624157385E-2,2.404907150143587E-2,2.4055421208737604E-2]
[null,null,{"$f":"C62","v":"[Sijoittaja 2]"},{"$f":"IF(ISBLANK($E70),$F70,E70)","v":0},null,0,"Syötetään osuus sijoitettavista B-sarjan osakkeista"]
[null,null,"[Sijoittaja 3]",0.2,null,0.2,"Syötetään osuus sijoitettavista B-sarjan osakkeista",null,null,null,null,null,null,"Operatiiviset kustannukset",null,null,{"$f":"'Hankeyhtiö - Talous'!L20+'Hankeyhtiö - Talous'!L21","v":0},{"$f":"'Hankeyhtiö - Talous'!M20+'Hankeyhtiö - Talous'!M21","v":0},{"$f":"'Hankeyhtiö - Talous'!N20+'Hankeyhtiö - Talous'!N21","v":0},{"$f":"'Hankeyhtiö - Talous'!O20+'Hankeyhtiö - Talous'!O21","v":-1.0404},{"$f":"'Hankeyhtiö - Talous'!P20+'Hankeyhtiö - Talous'!P21","v":-1.0612080000000002},{"$f":"'Hankeyhtiö - Talous'!Q20+'Hankeyhtiö - Talous'!Q21","v":-1.08243216},{"$f":"'Hankeyhtiö - Talous'!R20+'Hankeyhtiö - Talous'!R21","v":-1.1040808032},{"$f":"'Hankeyhtiö - Talous'!S20+'Hankeyhtiö - Talous'!S21","v":-1.1261624192640001},{"$f":"'Hankeyhtiö - Talous'!T20+'Hankeyhtiö - Talous'!T21","v":-1.1486856676492803},{"$f":"'Hankeyhtiö - Talous'!U20+'Hankeyhtiö - Talous'!U21","v":-1.171659381002266},{"$f":"'Hankeyhtiö - Talous'!V20+'Hankeyhtiö - Talous'!V21","v":-1.1950925686223113},{"$f":"'Hankeyhtiö - Talous'!W20+'Hankeyhtiö - Talous'!W21","v":-1.2189944199947575},{"$f":"'Hankeyhtiö - Talous'!X20+'Hankeyhtiö - Talous'!X21","v":-1.2433743083946527},{"$f":"'Hankeyhtiö - Talous'!Y20+'Hankeyhtiö - Talous'!Y21","v":-5.5660068291174465},{"$f":"'Hankeyhtiö - Talous'!Z20+'Hankeyhtiö - Talous'!Z21","v":-5.6773269656997947},{"$f":"'Hankeyhtiö - Talous'!AA20+'Hankeyhtiö - Talous'!AA21","v":-5.7908735050137921},{"$f":"'Hankeyhtiö - Talous'!AB20+'Hankeyhtiö - Talous'!AB21","v":-7.4206239321543421},{"$f":"'Hankeyhtiö - Talous'!AC20+'Hankeyhtiö - Talous'!AC21","v":-7.5732671275540913},{"$f":"'Hankeyhtiö - Talous'!AD20+'Hankeyhtiö - Talous'!AD21","v":-7.720417139013378},{"$f":"'Hankeyhtiö - Talous'!AE20+'Hankeyhtiö - Talous'!AE21","v":-7.8748254817936454},{"$f":"'Hankeyhtiö - Talous'!AF20+'Hankeyhtiö - Talous'!AF21","v":-8.0323219914295194},{"$f":"'Hankeyhtiö - Talous'!AG20+'Hankeyhtiö - Talous'!AG21","v":-8.1975478951353686},{"$f":"'Hankeyhtiö - Talous'!AH20+'Hankeyhtiö - Talous'!AH21","v":-8.3568277998832716},{"$f":"'Hankeyhtiö - Talous'!AI20+'Hankeyhtiö - Talous'!AI21","v":-8.5239643558809384},{"$f":"'Hankeyhtiö - Talous'!AJ20+'Hankeyhtiö - Talous'!AJ21","v":-8.6944436429985572},{"$f":"'Hankeyhtiö - Talous'!AK20+'Hankeyhtiö - Talous'!AK21","v":-8.8732894748348308},{"$f":"'Hankeyhtiö - Talous'!AL20+'Hankeyhtiö - Talous'!AL21","v":-9.045699166175698},{"$f":"'Hankeyhtiö - Talous'!AM20+'Hankeyhtiö - Talous'!AM21","v":-9.2266131494992134},{"$f":"'Hankeyhtiö - Talous'!AN20+'Hankeyhtiö - Talous'!AN21","v":-9.4111454124891978},{"$f":"'Hankeyhtiö - Talous'!AO20+'Hankeyhtiö - Talous'!AO21","v":-9.6047338925507333},{"$f":"'Hankeyhtiö - Talous'!AP20+'Hankeyhtiö - Talous'!AP21","v":-9.7913556871537626},{"$f":"'Hankeyhtiö - Talous'!AQ20+'Hankeyhtiö - Talous'!AQ21","v":-9.9871828008968375},{"$f":"'Hankeyhtiö - Talous'!AR20+'Hankeyhtiö - Talous'!AR21","v":-10.186926456914776},{"$f":"'Hankeyhtiö - Talous'!AS20+'Hankeyhtiö - Talous'!AS21","v":-10.396472853538901},{"$f":"'Hankeyhtiö - Talous'!AT20+'Hankeyhtiö - Talous'!AT21","v":-10.936332827176448},{"$f":"'Hankeyhtiö - Talous'!AU20+'Hankeyhtiö - Talous'!AU21","v":-11.155059483719977},{"$f":"'Hankeyhtiö - Talous'!AV20+'Hankeyhtiö - Talous'!AV21","v":-11.378160673394378},{"$f":"'Hankeyhtiö - Talous'!AW20+'Hankeyhtiö - Talous'!AW21","v":-11.612992794183022},{"$f":"'Hankeyhtiö - Talous'!AX20+'Hankeyhtiö - Talous'!AX21","v":-11.837838364599513},{"$f":"'Hankeyhtiö - Talous'!AY20+'Hankeyhtiö - Talous'!AY21","v":-12.074595131891503},{"$f":"'Hankeyhtiö - Talous'!AZ20+'Hankeyhtiö - Talous'!AZ21","v":-12.316087034529332},{"$f":"'Hankeyhtiö - Talous'!BA20+'Hankeyhtiö - Talous'!BA21","v":-12.570276874271965},{"$f":"'Hankeyhtiö - Talous'!BB20+'Hankeyhtiö - Talous'!BB21","v":-12.813656950724317},{"$f":"'Hankeyhtiö - Talous'!BC20+'Hankeyhtiö - Talous'!BC21","v":-13.069930089738804},{"$f":"'Hankeyhtiö - Talous'!BD20+'Hankeyhtiö - Talous'!BD21","v":-13.331328691533582},{"$f":"'Hankeyhtiö - Talous'!BE20+'Hankeyhtiö - Talous'!BE21","v":-13.606471948816253},{"$f":"'Hankeyhtiö - Talous'!BF20+'Hankeyhtiö - Talous'!BF21","v":-13.869914370671538},{"$f":"'Hankeyhtiö - Talous'!BG20+'Hankeyhtiö - Talous'!BG21","v":-14.147312658084969},{"$f":"'Hankeyhtiö - Talous'!BH20+'Hankeyhtiö - Talous'!BH21","v":-14.430258911246668},{"$f":"'Hankeyhtiö - Talous'!BI20+'Hankeyhtiö - Talous'!BI21","v":-14.728082821536589},{"$f":"'Hankeyhtiö - Talous'!BJ20+'Hankeyhtiö - Talous'!BJ21","v":-15.013241371261035},{"$f":"'Hankeyhtiö - Talous'!BK20+'Hankeyhtiö - Talous'!BK21","v":-15.313506198686255},{"$f":"'Hankeyhtiö - Talous'!BL20+'Hankeyhtiö - Talous'!BL21","v":-15.619776322659982},{"$f":"'Hankeyhtiö - Talous'!BM20+'Hankeyhtiö - Talous'!BM21","v":-15.942150501174746},{"$f":"'Hankeyhtiö - Talous'!BN20+'Hankeyhtiö - Talous'!BN21","v":-16.250815286095445},{"$f":"'Hankeyhtiö - Talous'!BO20+'Hankeyhtiö - Talous'!BO21","v":-16.575831591817352},{"$f":"'Hankeyhtiö - Talous'!BP20+'Hankeyhtiö - Talous'!BP21","v":-16.907348223653699}]
[null,null,"[Sijoittaja 4]",0.2,null,0.2,"Syötetään osuus sijoitettavista B-sarjan osakkeista"]
[null,null,"[Sijoittaja 5]",0.2,null,0.2,"Syötetään osuus sijoitettavista B-sarjan osakkeista",null,null,null,null,null,null,"Käyttökate",null,null,{"$f":"Q71+Q68","v":0},{"$f":"R71+R68","v":0},{"$f":"S71+S68","v":0},0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,135.54114172218257,139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985]
[null,null,"[Sijoittaja 6]",0.2,null,0.2,"Syötetään osuus sijoitettavista B-sarjan osakkeista",null,null,null,null,null,null,"Marginaali",null,null,{"$f":"IFERROR(Q73/Q68,0)","v":0},{"$f":"IFERROR(R73/R68,0)","v":0},{"$f":"IFERROR(S73/S68,0)","v":0},0.44444444444444436,0.72222222222222221,0.81481481481481488,0.86111111111111105,0.88888888888888884,0.90740740740740733,0.92063492063492058,0.93055555555555558,0.93827160493827155,0.94444444444444442,0.9286001222299034,0.92867284550500206,0.92875549643325694,0.9437002336906184,0.94405309789619607,0.94445214046380221,0.94482957449167349,0.94520794090918636,0.9455649981306371,0.94592439066903067,0.94626225389858198,0.94650266988809151,0.94672138722715415,0.94698409224758517,0.94722507718653981,0.94746623027393795,0.94768589830973238,0.94794899758373363,0.9481905900588512,0.94843230719174754,0.92876084151598504,0.92717599042176724,0.92745471720499273,0.92773284614796303,0.92798022575798222,0.92828730127848191,0.92856362291943062,0.9288393376269346,0.92908453084559162,0.92938893745969697,0.92966281826474595,0.92993608349592216,0.93017906036902276,0.93048075890739479,0.93075216499372804,0.93102294731823365,0.93126367948569222,0.93156263280444196,0.9318315320979782,0.93209979989330749,0.93233826058588332,0.93263443356265574,0.932900795793559,0.93316651923995908]
[]
[null,null,"Pääomalaina",{"$f":"IF(SUM(D77:D82)=100%,\"OK\",\"CHECK\")","v":"OK"},null,null,"Osuudet tonttiapportista",null,null,null,null,null,null,"Tonttien käyvän arvon muutos",null,null,{"$f":"'Hankeyhtiö - Talous'!L26","v":0},{"$f":"'Hankeyhtiö - Talous'!M26","v":0},{"$f":"'Hankeyhtiö - Talous'!N26","v":8},{"$f":"'Hankeyhtiö - Talous'!O26","v":8.1599999999999682},{"$f":"'Hankeyhtiö - Talous'!P26","v":8.3231999999999857},{"$f":"'Hankeyhtiö - Talous'!Q26","v":8.4896640000000616},{"$f":"'Hankeyhtiö - Talous'!R26","v":8.6594572799999696},{"$f":"'Hankeyhtiö - Talous'!S26","v":8.8326464256000463},{"$f":"'Hankeyhtiö - Talous'!T26","v":9.0092993541119881},{"$f":"'Hankeyhtiö - Talous'!U26","v":9.1894853411942563},{"$f":"'Hankeyhtiö - Talous'!V26","v":9.3732750480181721},{"$f":"'Hankeyhtiö - Talous'!W26","v":9.5607405489784583},{"$f":"'Hankeyhtiö - Talous'!X26","v":9.7519553599580604},{"$f":"'Hankeyhtiö - Talous'!Y26","v":9.9469944671572534},{"$f":"'Hankeyhtiö - Talous'!Z26","v":10.145934356500277},{"$f":"'Hankeyhtiö - Talous'!AA26","v":10.34885304363047},{"$f":"'Hankeyhtiö - Talous'!AB26","v":10.555830104503002},{"$f":"'Hankeyhtiö - Talous'!AC26","v":10.766946706592989},{"$f":"'Hankeyhtiö - Talous'!AD26","v":10.982285640724967},{"$f":"'Hankeyhtiö - Talous'!AE26","v":11.201931353539408},{"$f":"'Hankeyhtiö - Talous'!AF26","v":11.425969980610148},{"$f":"'Hankeyhtiö - Talous'!AG26","v":11.654489380222458},{"$f":"'Hankeyhtiö - Talous'!AH26","v":11.887579167826857},{"$f":"'Hankeyhtiö - Talous'!AI26","v":12.125330751183469},{"$f":"'Hankeyhtiö - Talous'!AJ26","v":12.367837366207027},{"$f":"'Hankeyhtiö - Talous'!AK26","v":12.615194113531174},{"$f":"'Hankeyhtiö - Talous'!AL26","v":12.867497995801841},{"$f":"'Hankeyhtiö - Talous'!AM26","v":13.124847955717769},{"$f":"'Hankeyhtiö - Talous'!AN26","v":13.387344914832283},{"$f":"'Hankeyhtiö - Talous'!AO26","v":13.65509181312882},{"$f":"'Hankeyhtiö - Talous'!AP26","v":13.92819364939146},{"$f":"'Hankeyhtiö - Talous'!AQ26","v":14.206757522379235},{"$f":"'Hankeyhtiö - Talous'!AR26","v":14.490892672826931},{"$f":"'Hankeyhtiö - Talous'!AS26","v":14.780710526283428},{"$f":"'Hankeyhtiö - Talous'!AT26","v":15.076324736809056},{"$f":"'Hankeyhtiö - Talous'!AU26","v":15.377851231545151},{"$f":"'Hankeyhtiö - Talous'!AV26","v":15.685408256176174},{"$f":"'Hankeyhtiö - Talous'!AW26","v":15.999116421299618},{"$f":"'Hankeyhtiö - Talous'!AX26","v":16.319098749725754},{"$f":"'Hankeyhtiö - Talous'!AY26","v":16.645480724720187},{"$f":"'Hankeyhtiö - Talous'!AZ26","v":16.97839033921457},{"$f":"'Hankeyhtiö - Talous'!BA26","v":17.317958145998887},{"$f":"'Hankeyhtiö - Talous'!BB26","v":17.664317308918726},{"$f":"'Hankeyhtiö - Talous'!BC26","v":18.017603655097219},{"$f":"'Hankeyhtiö - Talous'!BD26","v":18.377955728199254},{"$f":"'Hankeyhtiö - Talous'!BE26","v":18.7455148427631},{"$f":"'Hankeyhtiö - Talous'!BF26","v":19.120425139618419},{"$f":"'Hankeyhtiö - Talous'!BG26","v":19.502833642410678},{"$f":"'Hankeyhtiö - Talous'!BH26","v":19.892890315259024},{"$f":"'Hankeyhtiö - Talous'!BI26","v":20.290748121564093},{"$f":"'Hankeyhtiö - Talous'!BJ26","v":20.696563083995443},{"$f":"'Hankeyhtiö - Talous'!BK26","v":21.110494345675306},{"$f":"'Hankeyhtiö - Talous'!BL26","v":21.532704232588912},{"$f":"'Hankeyhtiö - Talous'!BM26","v":21.963358317240591},{"$f":"'Hankeyhtiö - Talous'!BN26","v":22.402625483585553},{"$f":"'Hankeyhtiö - Talous'!BO26","v":22.850677993257023},{"$f":"'Hankeyhtiö - Talous'!BP26","v":23.307691553122368}]
[null,null,{"$f":"C61","v":"[Sijoittaja 1]"},{"$f":"IF(ISBLANK($E77),$F77,E77)","v":0},null,0,"Syötetään osuus sijoitettavista pääomalainasta",null,null,null,null,null,null,"Poistot",null,null,{"$f":"'Hankeyhtiö - Talous'!L27","v":0},{"$f":"'Hankeyhtiö - Talous'!M27","v":0},{"$f":"'Hankeyhtiö - Talous'!N27","v":0},{"$f":"'Hankeyhtiö - Talous'!O27","v":0},{"$f":"'Hankeyhtiö - Talous'!P27","v":0},{"$f":"'Hankeyhtiö - Talous'!Q27","v":0},{"$f":"'Hankeyhtiö - Talous'!R27","v":0},{"$f":"'Hankeyhtiö - Talous'!S27","v":0},{"$f":"'Hankeyhtiö - Talous'!T27","v":0},{"$f":"'Hankeyhtiö - Talous'!U27","v":0},{"$f":"'Hankeyhtiö - Talous'!V27","v":0},{"$f":"'Hankeyhtiö - Talous'!W27","v":0},{"$f":"'Hankeyhtiö - Talous'!X27","v":0},{"$f":"'Hankeyhtiö - Talous'!Y27","v":-43.594143941417038},{"$f":"'Hankeyhtiö - Talous'!Z27","v":-43.594143941417038},{"$f":"'Hankeyhtiö - Talous'!AA27","v":-43.594143941417038},{"$f":"'Hankeyhtiö - Talous'!AB27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AC27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AD27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AE27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AF27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AG27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AH27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AI27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AJ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AK27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AL27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AM27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AN27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AO27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AP27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AQ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AR27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AS27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AT27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AU27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AV27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AW27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AX27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AY27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AZ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BA27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BB27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BC27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BD27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BE27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BF27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BG27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BH27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BI27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BJ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BK27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BL27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BM27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BN27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BO27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BP27","v":-100.1036750237013}]
[null,null,{"$f":"C62","v":"[Sijoittaja 2]"},1,null,1,"Syötetään osuus sijoitettavista pääomalainasta"]
[null,null,"[Sijoittaja 3]",0,null,0,"Syötetään osuus sijoitettavista pääomalainasta",null,null,null,null,null,null,"Liikevoitto",null,null,{"$f":"Q73+SUM(Q76:Q77)","v":0},{"$f":"R73+SUM(R76:R77)","v":0},{"$f":"S73+SUM(S76:S77)","v":8},8.9923199999999675,11.082340799999985,13.252365504000062,15.504758259839969,17.841945779712049,20.266418897074931,22.780734160820536,25.38751546755714,28.089455732898763,30.889318602667146,38.742254867488519,40.47005373888441,42.245523518413187,34.837121448545105,38.455267738322192,42.144955586860902,45.959786590037908,49.886434655604091,53.946590859691725,57.966764445311298,62.119237198883383,66.09079451415181,70.183284244443115,74.340481314528887,78.62405564197806,83.01720534894153,87.54409893236209,92.143962589416219,96.8836384587797,101.74503097324973,50.218177224764702,54.211140965452017,57.885964876622808,61.649383925756581,65.529729873116509,69.450697594578941,73.49307141693032,77.633001450267642,81.901197438596171,86.215107888386285,90.662221099015682,95.216767076637893,99.912034107196547,104.65871407826248,109.55155665632466,114.56271835927456,119.72828358932628,124.9516358007869,130.33538987784087,135.84946334387595,141.53297276210085,147.28139640094844,153.20586855267453,159.27388917441957]
[null,null,"[Sijoittaja 4]",0,null,0,"Syötetään osuus sijoitettavista pääomalainasta",null,null,null,null,null,null,"Marginaali"]
[null,null,"[Sijoittaja 5]",0,null,0,"Syötetään osuus sijoitettavista pääomalainasta"]
[null,null,"[Sijoittaja 6]",{"$f":"IF(ISBLANK($E82),$F82,E82)","v":0},null,0,"Syötetään osuus sijoitettavista pääomalainasta",null,null,null,null,null,null,"Saadut osingot",null,null,{"$f":"'Hankeyhtiö - Talous'!L33","v":0},{"$f":"'Hankeyhtiö - Talous'!M33","v":0},{"$f":"'Hankeyhtiö - Talous'!N33","v":0},{"$f":"'Hankeyhtiö - Talous'!O33","v":0},{"$f":"'Hankeyhtiö - Talous'!P33","v":0},{"$f":"'Hankeyhtiö - Talous'!Q33","v":0},{"$f":"'Hankeyhtiö - Talous'!R33","v":0},{"$f":"'Hankeyhtiö - Talous'!S33","v":0},{"$f":"'Hankeyhtiö - Talous'!T33","v":0},{"$f":"'Hankeyhtiö - Talous'!U33","v":0},{"$f":"'Hankeyhtiö - Talous'!V33","v":0},{"$f":"'Hankeyhtiö - Talous'!W33","v":0},{"$f":"'Hankeyhtiö - Talous'!X33","v":0},{"$f":"'Hankeyhtiö - Talous'!Y33","v":0},{"$f":"'Hankeyhtiö - Talous'!Z33","v":0},{"$f":"'Hankeyhtiö - Talous'!AA33","v":0},{"$f":"'Hankeyhtiö - Talous'!AB33","v":0},{"$f":"'Hankeyhtiö - Talous'!AC33","v":0},{"$f":"'Hankeyhtiö - Talous'!AD33","v":0},{"$f":"'Hankeyhtiö - Talous'!AE33","v":0},{"$f":"'Hankeyhtiö - Talous'!AF33","v":0},{"$f":"'Hankeyhtiö - Talous'!AG33","v":0},{"$f":"'Hankeyhtiö - Talous'!AH33","v":0},{"$f":"'Hankeyhtiö - Talous'!AI33","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ33","v":0},{"$f":"'Hankeyhtiö - Talous'!AK33","v":0},{"$f":"'Hankeyhtiö - Talous'!AL33","v":0},{"$f":"'Hankeyhtiö - Talous'!AM33","v":0},{"$f":"'Hankeyhtiö - Talous'!AN33","v":0},{"$f":"'Hankeyhtiö - Talous'!AO33","v":0},{"$f":"'Hankeyhtiö - Talous'!AP33","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ33","v":0},{"$f":"'Hankeyhtiö - Talous'!AR33","v":0},{"$f":"'Hankeyhtiö - Talous'!AS33","v":0},{"$f":"'Hankeyhtiö - Talous'!AT33","v":0},{"$f":"'Hankeyhtiö - Talous'!AU33","v":0},{"$f":"'Hankeyhtiö - Talous'!AV33","v":0},{"$f":"'Hankeyhtiö - Talous'!AW33","v":0},{"$f":"'Hankeyhtiö - Talous'!AX33","v":0},{"$f":"'Hankeyhtiö - Talous'!AY33","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ33","v":0},{"$f":"'Hankeyhtiö - Talous'!BA33","v":0},{"$f":"'Hankeyhtiö - Talous'!BB33","v":0},{"$f":"'Hankeyhtiö - Talous'!BC33","v":0},{"$f":"'Hankeyhtiö - Talous'!BD33","v":0},{"$f":"'Hankeyhtiö - Talous'!BE33","v":0},{"$f":"'Hankeyhtiö - Talous'!BF33","v":0},{"$f":"'Hankeyhtiö - Talous'!BG33","v":0},{"$f":"'Hankeyhtiö - Talous'!BH33","v":0},{"$f":"'Hankeyhtiö - Talous'!BI33","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ33","v":0},{"$f":"'Hankeyhtiö - Talous'!BK33","v":0},{"$f":"'Hankeyhtiö - Talous'!BL33","v":0},{"$f":"'Hankeyhtiö - Talous'!BM33","v":0},{"$f":"'Hankeyhtiö - Talous'!BN33","v":0},{"$f":"'Hankeyhtiö - Talous'!BO33","v":0},{"$f":"'Hankeyhtiö - Talous'!BP33","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ulkoisen velan korkokustannukset",null,null,{"$f":"'Hankeyhtiö - Talous'!L34","v":0},{"$f":"'Hankeyhtiö - Talous'!M34","v":0},{"$f":"'Hankeyhtiö - Talous'!N34","v":0},{"$f":"'Hankeyhtiö - Talous'!O34","v":0},{"$f":"'Hankeyhtiö - Talous'!P34","v":0},{"$f":"'Hankeyhtiö - Talous'!Q34","v":0},{"$f":"'Hankeyhtiö - Talous'!R34","v":0},{"$f":"'Hankeyhtiö - Talous'!S34","v":0},{"$f":"'Hankeyhtiö - Talous'!T34","v":0},{"$f":"'Hankeyhtiö - Talous'!U34","v":0},{"$f":"'Hankeyhtiö - Talous'!V34","v":0},{"$f":"'Hankeyhtiö - Talous'!W34","v":0},{"$f":"'Hankeyhtiö - Talous'!X34","v":0},{"$f":"'Hankeyhtiö - Talous'!Y34","v":-44.482009400760617},{"$f":"'Hankeyhtiö - Talous'!Z34","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AA34","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AB34","v":-95.508103309672904},{"$f":"'Hankeyhtiö - Talous'!AC34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AD34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AE34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AF34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AG34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AH34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AI34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AJ34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AK34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AL34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AM34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AN34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AO34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AP34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AQ34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AR34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AS34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AT34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AU34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AV34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AW34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AX34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AY34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AZ34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BA34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BB34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BC34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BD34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BE34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BF34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BG34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BH34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BI34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BJ34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BK34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BL34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BM34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BN34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BO34","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BP34","v":-95.647950082722375}]
[null,null,"Infrastruktuurimaksut",{"$f":"IF(SUM(D85:D90)=100%,\"OK\",\"CHECK\")","v":"OK"},null,null,"Osuudet maksettavista infrastruktuurimaksuista",null,null,null,null,null,null,"Pääomalainan korkokustannukset",null,null,{"$f":"'Hankeyhtiö - Talous'!L35","v":0},{"$f":"'Hankeyhtiö - Talous'!M35","v":0},{"$f":"'Hankeyhtiö - Talous'!N35","v":0},{"$f":"'Hankeyhtiö - Talous'!O35","v":0},{"$f":"'Hankeyhtiö - Talous'!P35","v":0},{"$f":"'Hankeyhtiö - Talous'!Q35","v":-0.55483611726995308},{"$f":"'Hankeyhtiö - Talous'!R35","v":-1.1485107627488029},{"$f":"'Hankeyhtiö - Talous'!S35","v":-1.7831877972939023},{"$f":"'Hankeyhtiö - Talous'!T35","v":-3.0954720150970503},{"$f":"'Hankeyhtiö - Talous'!U35","v":-4.4851333243184408},{"$f":"'Hankeyhtiö - Talous'!V35","v":-5.9689754531702324},{"$f":"'Hankeyhtiö - Talous'!W35","v":-7.5522013977173303},{"$f":"'Hankeyhtiö - Talous'!X35","v":-9.240284182929555},{"$f":"'Hankeyhtiö - Talous'!Y35","v":-11.038693940116412},{"$f":"'Hankeyhtiö - Talous'!Z35","v":-12.290963929595199},{"$f":"'Hankeyhtiö - Talous'!AA35","v":-13.619854124397381},{"$f":"'Hankeyhtiö - Talous'!AB35","v":-15.029475668906123},{"$f":"'Hankeyhtiö - Talous'!AC35","v":-14.65373877718347},{"$f":"'Hankeyhtiö - Talous'!AD35","v":-14.278001885460817},{"$f":"'Hankeyhtiö - Talous'!AE35","v":-13.902264993738164},{"$f":"'Hankeyhtiö - Talous'!AF35","v":-13.526528102015511},{"$f":"'Hankeyhtiö - Talous'!AG35","v":-13.150791210292859},{"$f":"'Hankeyhtiö - Talous'!AH35","v":-12.775054318570206},{"$f":"'Hankeyhtiö - Talous'!AI35","v":-12.399317426847553},{"$f":"'Hankeyhtiö - Talous'!AJ35","v":-12.0235805351249},{"$f":"'Hankeyhtiö - Talous'!AK35","v":-11.647843643402247},{"$f":"'Hankeyhtiö - Talous'!AL35","v":-11.272106751679594},{"$f":"'Hankeyhtiö - Talous'!AM35","v":-10.896369859956941},{"$f":"'Hankeyhtiö - Talous'!AN35","v":-10.520632968234288},{"$f":"'Hankeyhtiö - Talous'!AO35","v":-10.144896076511635},{"$f":"'Hankeyhtiö - Talous'!AP35","v":-9.7691591847889825},{"$f":"'Hankeyhtiö - Talous'!AQ35","v":-9.3934222930663278},{"$f":"'Hankeyhtiö - Talous'!AR35","v":-9.0176854013436749},{"$f":"'Hankeyhtiö - Talous'!AS35","v":-8.641948509621022},{"$f":"'Hankeyhtiö - Talous'!AT35","v":-8.2662116178983691},{"$f":"'Hankeyhtiö - Talous'!AU35","v":-7.8904747261757171},{"$f":"'Hankeyhtiö - Talous'!AV35","v":-7.5147378344530642},{"$f":"'Hankeyhtiö - Talous'!AW35","v":-7.1390009427304113},{"$f":"'Hankeyhtiö - Talous'!AX35","v":-6.7632640510077584},{"$f":"'Hankeyhtiö - Talous'!AY35","v":-6.3875271592851055},{"$f":"'Hankeyhtiö - Talous'!AZ35","v":-6.0117902675624526},{"$f":"'Hankeyhtiö - Talous'!BA35","v":-5.6360533758397997},{"$f":"'Hankeyhtiö - Talous'!BB35","v":-5.2603164841171468},{"$f":"'Hankeyhtiö - Talous'!BC35","v":-4.8845795923944939},{"$f":"'Hankeyhtiö - Talous'!BD35","v":-4.508842700671841},{"$f":"'Hankeyhtiö - Talous'!BE35","v":-4.1331058089491881},{"$f":"'Hankeyhtiö - Talous'!BF35","v":-3.7573689172265348},{"$f":"'Hankeyhtiö - Talous'!BG35","v":-3.3816320255038819},{"$f":"'Hankeyhtiö - Talous'!BH35","v":-3.0058951337812285},{"$f":"'Hankeyhtiö - Talous'!BI35","v":-2.6301582420585756},{"$f":"'Hankeyhtiö - Talous'!BJ35","v":-2.2544213503359223},{"$f":"'Hankeyhtiö - Talous'!BK35","v":-1.8786844586132689},{"$f":"'Hankeyhtiö - Talous'!BL35","v":-1.5029475668906158},{"$f":"'Hankeyhtiö - Talous'!BM35","v":-1.1272106751679627},{"$f":"'Hankeyhtiö - Talous'!BN35","v":-0.75147378344530957},{"$f":"'Hankeyhtiö - Talous'!BO35","v":-0.37573689172265645},{"$f":"'Hankeyhtiö - Talous'!BP35","v":-3.2862601528904635E-15}]
[null,null,{"$f":"C61","v":"[Sijoittaja 1]"},{"$f":"IF(ISBLANK($E85),$F85,E85)","v":0.5830100975829493},null,0.5830100975829493,"Syötetään osuus maksettavista infrastruktuurimaksuista"]
[null,null,{"$f":"C62","v":"[Sijoittaja 2]"},0,null,0,"Syötetään osuus maksettavista infrastruktuurimaksuista",null,null,null,null,null,null,"Voitto (tappio) ennen tilinpäätössiirtoja ja veroja",null,null,{"$f":"Q79+SUM(Q82:Q84)","v":0},{"$f":"R79+SUM(R82:R84)","v":0},{"$f":"S79+SUM(S82:S84)","v":8},8.9923199999999675,11.082340799999985,12.697529386730109,14.356247497091166,16.058757982418147,17.17094688197788,18.295600836502096,19.418540014386906,20.537254335181434,21.649034419737589,-16.778448473388508,-16.424788110377598,-15.978208525651006,-75.70045753003393,-71.84642112158366,-67.780996381322296,-63.590428486422638,-59.288043529133802,-54.852150433323516,-50.456239955981289,-45.928030310686552,-41.580736103695472,-37.112509481681514,-32.579575519873089,-27.920264300701263,-23.151377702015139,-18.248747226871927,-13.273146678095145,-8.1577339170089971,-2.9206045108163181,-54.071721367578689,-49.703020735168721,-45.652459932275278,-41.513303991418852,-37.257221152336271,-32.960516539151186,-28.542405825077154,-24.026738900017179,-19.382806019965997,-14.69315867845323,-9.8703085761011806,-4.940025706756316,0.13097821552499056,5.2533950783135737,10.521974548098413,15.908873142770958,21.450175264545337,27.049264367728611,32.808755336505229,38.698565694262967,44.757812004210521,50.881972534780758,57.182181578229503,63.625939091697191]
[null,null,"[Sijoittaja 3]",0.13899663413901689,null,0.13899663413901689,"Syötetään osuus maksettavista infrastruktuurimaksuista"]
[null,null,"[Sijoittaja 4]",0.13899663413901689,null,0.13899663413901689,"Syötetään osuus maksettavista infrastruktuurimaksuista",null,null,null,null,null,null,"Välittömät verot",null,null,{"$f":"'Hankeyhtiö - Talous'!L40","v":0},{"$f":"'Hankeyhtiö - Talous'!M40","v":0},{"$f":"'Hankeyhtiö - Talous'!N40","v":0},{"$f":"'Hankeyhtiö - Talous'!O40","v":-0.16646399999999995},{"$f":"'Hankeyhtiö - Talous'!P40","v":-0.5518281599999999},{"$f":"'Hankeyhtiö - Talous'!Q40","v":-0.84157307734600961},{"$f":"'Hankeyhtiö - Talous'!R40","v":-1.1393580434182393},{"$f":"'Hankeyhtiö - Talous'!S40","v":-1.4452223113636198},{"$f":"'Hankeyhtiö - Talous'!T40","v":-1.6885679314444417},{"$f":"'Hankeyhtiö - Talous'!U40","v":-2.0386873229439426},{"$f":"'Hankeyhtiö - Talous'!V40","v":-2.4021360629308455},{"$f":"'Hankeyhtiö - Talous'!W40","v":-2.7793072775880461},{"$f":"'Hankeyhtiö - Talous'!X40","v":-3.1706044864063632},{"$f":"'Hankeyhtiö - Talous'!Y40","v":-2.1395818629788379},{"$f":"'Hankeyhtiö - Talous'!Z40","v":-2.3689107102867681},{"$f":"'Hankeyhtiö - Talous'!AA40","v":-2.6047933741465563},{"$f":"'Hankeyhtiö - Talous'!AB40","v":0},{"$f":"'Hankeyhtiö - Talous'!AC40","v":0},{"$f":"'Hankeyhtiö - Talous'!AD40","v":0},{"$f":"'Hankeyhtiö - Talous'!AE40","v":-0.20849453428971004},{"$f":"'Hankeyhtiö - Talous'!AF40","v":-0.76388595006402515},{"$f":"'Hankeyhtiö - Talous'!AG40","v":-1.3386314707353251},{"$f":"'Hankeyhtiö - Talous'!AH40","v":-1.9066940404376014},{"$f":"'Hankeyhtiö - Talous'!AI40","v":-2.4939022159699236},{"$f":"'Hankeyhtiö - Talous'!AJ40","v":-3.0532598210066526},{"$f":"'Hankeyhtiö - Talous'!AK40","v":-3.6300297684517275},{"$f":"'Hankeyhtiö - Talous'!AL40","v":-4.2157637466239937},{"$f":"'Hankeyhtiö - Talous'!AM40","v":-4.8196974017539809},{"$f":"'Hankeyhtiö - Talous'!AN40","v":-5.439295313931324},{"$f":"'Hankeyhtiö - Talous'!AO40","v":-6.0781673166999273},{"$f":"'Hankeyhtiö - Talous'!AP40","v":-6.7271815898186507},{"$f":"'Hankeyhtiö - Talous'!AQ40","v":-7.3963483892750039},{"$f":"'Hankeyhtiö - Talous'!AR40","v":-8.082936993878354},{"$f":"'Hankeyhtiö - Talous'!AS40","v":-0.31043625358712745},{"$f":"'Hankeyhtiö - Talous'!AT40","v":-0.86503868311137921},{"$f":"'Hankeyhtiö - Talous'!AU40","v":-1.3710332955765823},{"$f":"'Hankeyhtiö - Talous'!AV40","v":-1.8894125992519961},{"$f":"'Hankeyhtiö - Talous'!AW40","v":-2.4244082665874673},{"$f":"'Hankeyhtiö - Talous'!AX40","v":-2.9645560755429119},{"$f":"'Hankeyhtiö - Talous'!AY40","v":-3.5219548526464539},{"$f":"'Hankeyhtiö - Talous'!AZ40","v":-4.0930079154728949},{"$f":"'Hankeyhtiö - Talous'!BA40","v":-4.6823021427045264},{"$f":"'Hankeyhtiö - Talous'!BB40","v":-5.2774348357350682},{"$f":"'Hankeyhtiö - Talous'!BC40","v":-5.8915088654027032},{"$f":"'Hankeyhtiö - Talous'!BD40","v":-6.5206379510807295},{"$f":"'Hankeyhtiö - Talous'!BE40","v":-7.1697941384799506},{"$f":"'Hankeyhtiö - Talous'!BF40","v":-7.8255595896115429},{"$f":"'Hankeyhtiö - Talous'!BG40","v":-8.5021247009020318},{"$f":"'Hankeyhtiö - Talous'!BH40","v":-9.195290455417263},{"$f":"'Hankeyhtiö - Talous'!BI40","v":-9.6785611403830156},{"$f":"'Hankeyhtiö - Talous'!BJ40","v":-9.3625368995870204},{"$f":"'Hankeyhtiö - Talous'!BK40","v":-10.335267358713541},{"$f":"'Hankeyhtiö - Talous'!BL40","v":-12.142330115507992},{"$f":"'Hankeyhtiö - Talous'!BM40","v":-12.930258415543975},{"$f":"'Hankeyhtiö - Talous'!BN40","v":-13.726631886419367},{"$f":"'Hankeyhtiö - Talous'!BO40","v":-14.548094832727561},{"$f":"'Hankeyhtiö - Talous'!BP40","v":-15.389745892009515}]
[null,null,"[Sijoittaja 5]",0.13899663413901689,null,0.13899663413901689,"Syötetään osuus maksettavista infrastruktuurimaksuista"]
[null,null,"[Sijoittaja 6]",0,null,0,"Syötetään osuus maksettavista infrastruktuurimaksuista",null,null,null,null,null,null,"Tilikauden voitto (tappio)",null,null,{"$f":"Q88+Q86","v":0},{"$f":"R88+R86","v":0},{"$f":"S88+S86","v":8},8.8258559999999679,10.530512639999985,11.8559563093841,13.216889453672927,14.613535671054526,15.482378950533437,16.256913513558153,17.016403951456059,17.757947057593388,18.478429933331228,-18.918030336367345,-18.793698820664368,-18.583001899797562,-75.70045753003393,-71.84642112158366,-67.780996381322296,-63.798923020712351,-60.051929479197824,-56.190781904058838,-52.362933996418889,-48.421932526656477,-44.633995924702127,-40.742539250133241,-36.795339266497081,-32.739961702455247,-28.590673015946464,-24.326914543571853,-20.000328267913794,-15.554082306284002,-11.003541504694672,-54.382157621165817,-50.5680594182801,-47.023493227851858,-43.402716590670849,-39.681629418923741,-35.925072614694095,-32.064360677723606,-28.119746815490075,-24.065108162670523,-19.970593514188298,-15.761817441503883,-11.460663657837046,-7.0388159229549601,-2.5721645112979692,2.0198498471963813,6.7135826873536946,11.771614124162321,17.686727468141591,22.473487977791688,26.556235578754976,31.827553588666547,37.155340648361388,42.634086745501946,48.236193199687676]
[]
[null,null,"Rahan lähteet ja käyttö  (EURm)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hankeyhtiön rahavirta (EURm) ",null,null,{"$f":"Q59","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31",{"$f":"AW59","v":"2051-12-31"},"2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,"Rahan lähteet",null,null,null,"Rahan käyttö"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentoasemamaksut",null,null,{"$f":"Q61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,13.259703680492636,13.616614833414372,13.983132956005221,14.359516638856897,14.746031433038395,15.142950037451005,15.550552491226357,15.96912637130324,16.398966995322546,16.819682058407942,17.25119055527227,17.693769391172705,18.147702575363436,18.613281403348555,19.090804643810568,19.580578730334587,20.082917958051233,20.598144685324375,21.126589540613146,{"$f":"AW61","v":21.668591634641004},22.224498778008027,22.794667704386015,23.37946429943965,23.979263835620635,24.594451212985458,25.225421206191339,25.872578717828851,26.536339038253807,27.217128112085042,27.915382811539313,28.631551216778497,29.366092903449108,30.119479237598707,30.892193678158293,31.684732087184909,32.497603048063489,33.331328191872274,34.186442532120871,35.063494808076378,35.963047836897175,36.885678874800909,37.831979987498208,38.802558430129736,39.798037036950731]
[null,null,"Oma pääoma",{"$f":"SUM(D97:D98)","v":1782.983728027546},{"$f":"D96/$D$106","v":0.28362133671930545},null,"Rakennusinvestointi",{"$f":"SUM(H97:H98)","v":5914.5889340299764},{"$f":"H96/$H$106","v":0.94084067804172222},null,null,null,null,"Nopeutusmaksut",null,null,{"$f":"Q62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.333047511267139,47.042954466688187,48.817419665175031,50.658882996418022,52.569876659385464,54.553028658507472,56.509026053383785,58.535155682947078,60.335402842627872,62.191016555931469,64.103699619745299,66.07520720042983,68.107348444440362,70.201988138483486,72.361048420731436,74.586510544664975,{"$f":"AW62","v":76.880416697162971},79.244871872507602,81.277896957474624,83.363079247046045,85.501756832921927,87.695302135509365,89.945122784624516,92.25266252278918,94.619402131701278,97.046860382473767,99.536595010252384,102.09020371383657,104.70932518094602,107.39564013979047,110.15087243761731,112.97679014692929,115.87520670008226,118.84798205299106,121.89702387869012,125.02428879151508,128.23178360269026,131.52156660812878,134.89574890927088,138.35649576780804,141.90602799516307]
[null,null,"Pääomalaina",{"$f":"'S&U'!D30","v":229.81140033346821},{"$f":"D97/$D$106","v":3.6556372069653967E-2},null,"Lentorata",{"$f":"'S&U'!H30","v":2789.4600469593784},{"$f":"H97/$H$106","v":0.44372271872550301},null,null,null,null,"Investointimaksu",null,null,{"$f":"Q63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3694632779006457,2.4102491212087713,2.4584541036329468,4.6590015983417867,4.7652013060080982,4.8472252629147938,4.9441697681730901,5.0430531635365528,5.1580071424971656,5.2467925113434308,5.3517283615702986,5.4587629288017032,5.5831928125486368,5.679296951125294,5.7928828901477996,5.9087405479507549,6.0434274557834966,6.1474536660879675,6.270402739409727,{"$f":"AW63","v":6.3958107941979225},6.541600234767035,7.1343106354341774,7.2769968481428613,7.4225367851057191,7.5917299523716899,7.7224072712239913,7.8768554166484694,8.0343925249814401,8.2175326504823865,8.3589819829906915,8.5261616226505055,8.6966848551035145,8.8949216167321765,9.0480309232496978,9.2289915417146915,9.4135713725489865,9.628149218630103,9.7938796559999641,9.9897572491199647,10.189552394102364,10.421818355524096,10.601210310824101,10.813234517040584,11.029499207381395]
[null,null,"Osakepääoma (sarja A)",{"$f":"'S&U'!D31","v":1553.1723276940777},{"$f":"D98/$D$106","v":0.24706496464965144},null,"Tampere-Kerava -ratakäytävä",{"$f":"'S&U'!H31","v":3125.1288870705985},{"$f":"H98/$H$106","v":0.49711795931621927},null,null,null,null,"Ratamaksu",null,null,{"$f":"Q64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.450638073470284,1.4756080730955921,1.5051202345575041,2.8523443118736931,2.9173621329005126,2.9675790220733909,3.026930602514859,3.0874692145651554,3.1578465950177095,3.2122029708335877,3.2764470302502602,3.3419759708552657,3.4181547107936652,3.4769918000778182,3.5465316360793753,3.6174622688009621,3.6999205868185627,3.7636077444605216,3.8388798993497324,{"$f":"AW64","v":3.9156574973367269},4.004913032618485,4.3677835112491463,4.455139181474129,4.5442419651036126,4.647825781952001,4.7278293404937974,4.8223859273036744,4.9188336458497481,5.030956100461994,5.1175545251420775,5.2199056156449197,5.3243037279578171,5.4456686786882536,5.5394055985673143,5.6501937105386606,5.7631975847494346,5.8945669105168736,5.9960307671733108,6.1159513825167782,6.2382704101671145,6.3804687932153064,6.4902965347378654,6.6201024654326224,6.7525045147412737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonttiportfolion vuokratuotot",null,null,{"$f":"Q65","v":0},0,0,1.8727199999999997,3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,12.405805210612224,14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,22.828352302125815,23.284919348168327,23.750617735131698,24.225630089834333,24.71014269163102,25.204345545463642,25.708432456372915,26.222601105500374,26.747053127610382,27.281994190162592,27.827634073965847,28.384186755445164,28.951870490554068,29.53090790036515,30.121526058372449,30.723956579539902,31.3384357111307,31.965204425353313,32.604508513860374,{"$f":"AW65","v":33.256598684137586},33.921730657820341,34.600165270976753,35.292168576396278,35.998011947924212,36.71797218688269,37.45233163062035,38.201378263232762,38.965405828497417,39.744713945067367,40.539608223968706,41.35040038844808,42.177408396217047,43.020956564141386,43.881375695424218,44.759003209332697,45.654183273519351,46.567266938989739,47.498612277769531,48.448584523324918,49.417556213791421,50.405907338067252,51.414025484828599,52.442305994525164,53.491152114415669]
[null,null,"Vieras pääoma",{"$f":"SUM(D101:D102)","v":3354.4529052749326},{"$f":"D100/$D$106","v":0.53359680293242451},null,"Rakennusajan korot",{"$f":"'S&U'!H33","v":366.90470093984379},{"$f":"H100/$H$106","v":5.8363966026922606E-2},null,null,null,null,"Infrastruktuurimaksut",null,null,{"$f":"Q66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.047253836876372,38.8081989136139,39.584362891886173,40.376050149723902,41.183571152718379,42.00724257577275,42.847387427288204,43.704335175833968,44.57842187935065,45.469990316937661,46.379390123276416,47.306977925741947,48.253117484256784,49.218179833941925,50.202543430620764,51.206594299233174,52.23072618521784,53.275340708922208,54.340847523100656,{"$f":"AW66","v":55.427664473562665},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rakennusajan lainat",{"$f":"'S&U'!D34+'S&U'!D35","v":2987.5482043350889},{"$f":"D101/$D$106","v":0.47523283690550194},null,null,null,null,null,null,null,null,"Nettotuotot muista palveluista",null,null,{"$f":"Q67","v":0},{"$f":"R67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pääomitetut rakennusajan korot",{"$f":"'S&U'!D36","v":366.90470093984379},{"$f":"D102/$D$106","v":5.8363966026922599E-2},null,"Alkukassa",{"$f":"'S&U'!H36","v":5},{"$f":"H102/$H$106","v":7.9535593135520669E-4},null,null,null,null,"Liikevaihto",null,null,{"$f":"SUM(Q95:Q101)","v":0},{"$f":"SUM(R95:R101)","v":0},0,1.8727199999999997,3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,12.405805210612224,14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,77.955411170865744,79.595590289500961,81.281687921213546,131.80559029989774,135.36526318298459,138.9867621088506,142.73635574199344,146.59646169012476,150.59332439830592,154.539688101069,158.62154582728215,162.52107581464463,166.54505462944806,170.62235750860404,174.82949585946079,179.14468087029974,183.59741603548531,188.11079965087981,192.76773876099861,197.54473978103888,145.93761457572148,150.1748240795207,153.76684815249894,157.44581136667608,161.2472812697012,165.07311223315401,169.02586084780293,173.07437316928369,177.25719119057055,181.46812255389318,185.81822255735858,190.27381506367351,194.876666236951,199.51187833301688,204.29971069570024,209.20376197896351,214.26929331300008,219.37198911175381,224.64207675455313,230.04021045764833,235.61543996973631,241.23326122715963,247.03469717493616,252.97722086865218]
[]
[null,null,"EU-tuki",{"$f":"'S&U'!D38","v":1149.0570016673421},{"$f":"D104/$D$106","v":0.18278186034827001},null,null,null,null,null,null,null,null,"Operatiiviset kustannukset",null,null,{"$f":"Q71","v":0},0,0,-1.0404,-1.0612080000000002,-1.08243216,-1.1040808032,-1.1261624192640001,-1.1486856676492803,-1.171659381002266,-1.1950925686223113,-1.2189944199947575,-1.2433743083946527,-5.5660068291174465,-5.6773269656997947,-5.7908735050137921,-7.4206239321543421,-7.5732671275540913,-7.720417139013378,-7.8748254817936454,-8.0323219914295194,-8.1975478951353686,-8.3568277998832716,-8.5239643558809384,-8.6944436429985572,-8.8732894748348308,-9.045699166175698,-9.2266131494992134,-9.4111454124891978,-9.6047338925507333,-9.7913556871537626,-9.9871828008968375,{"$f":"AW71","v":-10.186926456914776},-10.396472853538901,-10.936332827176448,-11.155059483719977,-11.378160673394378,-11.612992794183022,-11.837838364599513,-12.074595131891503,-12.316087034529332,-12.570276874271965,-12.813656950724317,-13.069930089738804,-13.331328691533582,-13.606471948816253,-13.869914370671538,-14.147312658084969,-14.430258911246668,-14.728082821536589,-15.013241371261035,-15.313506198686255,-15.619776322659982,-15.942150501174746,-16.250815286095445,-16.575831591817352,-16.907348223653699]
[]
[null,null,"Rahan lähteet",{"$f":"D104+D100+D96","v":6286.493634969821},{"$f":"D106/$D$106","v":1},null,"Rahan lähteet",{"$f":"H102+H100+H96","v":6286.4936349698201},{"$f":"SUM(I102,I100,I96)","v":1},null,null,null,null,"Käyttökate",null,null,{"$f":"Q102+Q104","v":0},{"$f":"R102+R104","v":0},0,0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,{"$f":"AB102+AB104","v":18.528715183920305},{"$f":"AC102+AC104","v":21.137363242709085},72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,135.54114172218257,139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Nettokäyttöpääoman muutos",null,null,{"$f":"'Hankeyhtiö - Talous'!L82","v":0},{"$f":"'Hankeyhtiö - Talous'!M82","v":0},{"$f":"'Hankeyhtiö - Talous'!N82","v":0},{"$f":"'Hankeyhtiö - Talous'!O82","v":1.368197260273972E-2},{"$f":"'Hankeyhtiö - Talous'!P82","v":-7.2993323835616408E-2},{"$f":"'Hankeyhtiö - Talous'!Q82","v":-7.5918529578082247E-2},{"$f":"'Hankeyhtiö - Talous'!R82","v":-7.8931546220712301E-2},{"$f":"'Hankeyhtiö - Talous'!S82","v":-8.2034716117216466E-2},{"$f":"'Hankeyhtiö - Talous'!T82","v":-8.5230440191092383E-2},{"$f":"'Hankeyhtiö - Talous'!U82","v":-8.8521179341476575E-2},{"$f":"'Hankeyhtiö - Talous'!V82","v":-9.1909455881799662E-2},{"$f":"'Hankeyhtiö - Talous'!W82","v":-9.5397855011998933E-2},{"$f":"'Hankeyhtiö - Talous'!X82","v":-9.8989026325053797E-2},{"$f":"'Hankeyhtiö - Talous'!Y82","v":-1.7763464522054364},{"$f":"'Hankeyhtiö - Talous'!Z82","v":-5.3761379625815398E-2},{"$f":"'Hankeyhtiö - Talous'!AA82","v":-5.5339645656318215E-2},{"$f":"'Hankeyhtiö - Talous'!AB82","v":-1.8039510150338693},{"$f":"'Hankeyhtiö - Talous'!AC82","v":-0.12398938219513322},{"$f":"'Hankeyhtiö - Talous'!AD82","v":-0.1268122866256034},{"$f":"'Hankeyhtiö - Talous'!AE82","v":-0.13112893309751161},{"$f":"'Hankeyhtiö - Talous'!AF82","v":-0.1351139396842802},{"$f":"'Hankeyhtiö - Talous'!AG82","v":-0.13972411179002986},{"$f":"'Hankeyhtiö - Talous'!AH82","v":-0.1382758758801268},{"$f":"'Hankeyhtiö - Talous'!AI82","v":-0.14282715475905139},{"$f":"'Hankeyhtiö - Talous'!AJ82","v":-0.13555901701245521},{"$f":"'Hankeyhtiö - Talous'!AK82","v":-0.13964473548536915},{"$f":"'Hankeyhtiö - Talous'!AL82","v":-0.14221903991221385},{"$f":"'Hankeyhtiö - Talous'!AM82","v":-0.14650004770490188},{"$f":"'Hankeyhtiö - Talous'!AN82","v":-0.15034691030697367},{"$f":"'Hankeyhtiö - Talous'!AO82","v":-0.15487846002945727},{"$f":"'Hankeyhtiö - Talous'!AP82","v":-0.15777730623954067},{"$f":"'Hankeyhtiö - Talous'!AQ82","v":-0.16252694282019409},{"$f":"'Hankeyhtiö - Talous'!AR82","v":-0.16681014958911078},{"$f":"'Hankeyhtiö - Talous'!AS82","v":1.9966743692415543},{"$f":"'Hankeyhtiö - Talous'!AT82","v":-0.11815105162756989},{"$f":"'Hankeyhtiö - Talous'!AU82","v":-0.11979873239832717},{"$f":"'Hankeyhtiö - Talous'!AV82","v":-0.12277383372122674},{"$f":"'Hankeyhtiö - Talous'!AW82","v":-0.12650853429778763},{"$f":"'Hankeyhtiö - Talous'!AX82","v":-0.12826374349546477},{"$f":"'Hankeyhtiö - Talous'!AY82","v":-0.132152815305},{"$f":"'Hankeyhtiö - Talous'!AZ82","v":-0.13543675457971371},{"$f":"'Hankeyhtiö - Talous'!BA82","v":-0.13954454001571914},{"$f":"'Hankeyhtiö - Talous'!BB82","v":-0.14151133367930502},{"$f":"'Hankeyhtiö - Talous'!BC82","v":-0.14578960514542683},{"$f":"'Hankeyhtiö - Talous'!BD82","v":-0.14941462201250832},{"$f":"'Hankeyhtiö - Talous'!BE82","v":-0.1539332019380959},{"$f":"'Hankeyhtiö - Talous'!BF82","v":-0.15613615531305136},{"$f":"'Hankeyhtiö - Talous'!BG82","v":-0.16084302590455923},{"$f":"'Hankeyhtiö - Talous'!BH82","v":-0.16484474074201216},{"$f":"'Hankeyhtiö - Talous'!BI82","v":-0.16981567498031325},{"$f":"'Hankeyhtiö - Talous'!BJ82","v":-0.17228214983786039},{"$f":"'Hankeyhtiö - Talous'!BK82","v":-0.17746104705872323},{"$f":"'Hankeyhtiö - Talous'!BL82","v":-0.18187881677841311},{"$f":"'Hankeyhtiö - Talous'!BM82","v":-0.18734791181860011},{"$f":"'Hankeyhtiö - Talous'!BN82","v":-0.19010836727754921},{"$f":"'Hankeyhtiö - Talous'!BO82","v":-0.19580716191017533},{"$f":"'Hankeyhtiö - Talous'!BP82","v":-0.20068447330666928}]
[null,null,"Oman pääoman sijoitukset (EURm)",null,null,null,null,null,null,null,null,null,null,"Välittömät verot",null,null,{"$f":"'Hankeyhtiö - Talous'!L85","v":0},{"$f":"'Hankeyhtiö - Talous'!M85","v":0},{"$f":"'Hankeyhtiö - Talous'!N85","v":0},{"$f":"'Hankeyhtiö - Talous'!O85","v":-0.16646399999999995},{"$f":"'Hankeyhtiö - Talous'!P85","v":-0.5518281599999999},{"$f":"'Hankeyhtiö - Talous'!Q85","v":-0.84157307734600961},{"$f":"'Hankeyhtiö - Talous'!R85","v":-1.1393580434182393},{"$f":"'Hankeyhtiö - Talous'!S85","v":-1.4452223113636198},{"$f":"'Hankeyhtiö - Talous'!T85","v":-1.6885679314444417},{"$f":"'Hankeyhtiö - Talous'!U85","v":-2.0386873229439426},{"$f":"'Hankeyhtiö - Talous'!V85","v":-2.4021360629308455},{"$f":"'Hankeyhtiö - Talous'!W85","v":-2.7793072775880461},{"$f":"'Hankeyhtiö - Talous'!X85","v":-3.1706044864063632},{"$f":"'Hankeyhtiö - Talous'!Y85","v":-2.1395818629788379},{"$f":"'Hankeyhtiö - Talous'!Z85","v":-2.3689107102867681},{"$f":"'Hankeyhtiö - Talous'!AA85","v":-2.6047933741465563},{"$f":"'Hankeyhtiö - Talous'!AB85","v":0},{"$f":"'Hankeyhtiö - Talous'!AC85","v":0},{"$f":"'Hankeyhtiö - Talous'!AD85","v":0},{"$f":"'Hankeyhtiö - Talous'!AE85","v":-0.20849453428971004},{"$f":"'Hankeyhtiö - Talous'!AF85","v":-0.76388595006402515},{"$f":"'Hankeyhtiö - Talous'!AG85","v":-1.3386314707353251},{"$f":"'Hankeyhtiö - Talous'!AH85","v":-1.9066940404376014},{"$f":"'Hankeyhtiö - Talous'!AI85","v":-2.4939022159699236},{"$f":"'Hankeyhtiö - Talous'!AJ85","v":-3.0532598210066526},{"$f":"'Hankeyhtiö - Talous'!AK85","v":-3.6300297684517275},{"$f":"'Hankeyhtiö - Talous'!AL85","v":-4.2157637466239937},{"$f":"'Hankeyhtiö - Talous'!AM85","v":-4.8196974017539809},{"$f":"'Hankeyhtiö - Talous'!AN85","v":-5.439295313931324},{"$f":"'Hankeyhtiö - Talous'!AO85","v":-6.0781673166999273},{"$f":"'Hankeyhtiö - Talous'!AP85","v":-6.7271815898186507},{"$f":"'Hankeyhtiö - Talous'!AQ85","v":-7.3963483892750039},{"$f":"'Hankeyhtiö - Talous'!AR85","v":-8.082936993878354},{"$f":"'Hankeyhtiö - Talous'!AS85","v":-0.31043625358712745},{"$f":"'Hankeyhtiö - Talous'!AT85","v":-0.86503868311137921},{"$f":"'Hankeyhtiö - Talous'!AU85","v":-1.3710332955765823},{"$f":"'Hankeyhtiö - Talous'!AV85","v":-1.8894125992519961},{"$f":"'Hankeyhtiö - Talous'!AW85","v":-2.4244082665874673},{"$f":"'Hankeyhtiö - Talous'!AX85","v":-2.9645560755429119},{"$f":"'Hankeyhtiö - Talous'!AY85","v":-3.5219548526464539},{"$f":"'Hankeyhtiö - Talous'!AZ85","v":-4.0930079154728949},{"$f":"'Hankeyhtiö - Talous'!BA85","v":-4.6823021427045264},{"$f":"'Hankeyhtiö - Talous'!BB85","v":-5.2774348357350682},{"$f":"'Hankeyhtiö - Talous'!BC85","v":-5.8915088654027032},{"$f":"'Hankeyhtiö - Talous'!BD85","v":-6.5206379510807295},{"$f":"'Hankeyhtiö - Talous'!BE85","v":-7.1697941384799506},{"$f":"'Hankeyhtiö - Talous'!BF85","v":-7.8255595896115429},{"$f":"'Hankeyhtiö - Talous'!BG85","v":-8.5021247009020318},{"$f":"'Hankeyhtiö - Talous'!BH85","v":-9.195290455417263},{"$f":"'Hankeyhtiö - Talous'!BI85","v":-9.6785611403830156},{"$f":"'Hankeyhtiö - Talous'!BJ85","v":-9.3625368995870204},{"$f":"'Hankeyhtiö - Talous'!BK85","v":-10.335267358713541},{"$f":"'Hankeyhtiö - Talous'!BL85","v":-12.142330115507992},{"$f":"'Hankeyhtiö - Talous'!BM85","v":-12.930258415543975},{"$f":"'Hankeyhtiö - Talous'!BN85","v":-13.726631886419367},{"$f":"'Hankeyhtiö - Talous'!BO85","v":-14.548094832727561},{"$f":"'Hankeyhtiö - Talous'!BP85","v":-15.389745892009515}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Liiketoiminnan rahavirta",null,null,{"$f":"Q106+SUM(Q108:Q109)","v":0},{"$f":"R106+SUM(R108:R109)","v":0},0,0.67953797260273952,2.1343193161643832,3.8452098970759088,5.6270113902010479,7.4820423266311646,9.4833211713274093,11.46404031734086,13.520194900726324,{"$f":"AB106+SUM(AB108:AB109)","v":15.65401005132026},{"$f":"AC106+SUM(AC108:AC109)","v":17.867769729977667},68.473476026564029,71.495591233888589,72.830681396396884,122.58101535270953,127.66800667323537,131.13953268321163,134.52190679281259,137.66513980894695,140.91742092064521,144.137890384868,147.46085210067224,150.63781333362698,153.90209065067614,157.21867555589213,160.6366852605027,164.14389323357224,167.75963636620517,171.43448506766788,175.22168062800657,179.10806618065664,137.22737983783699,138.25530151760532,141.12095664080405,144.0554642603085,147.08337167463293,150.14245404951612,153.29715804795998,156.52984146470178,159.86506763357835,163.23551943375449,166.71099399707163,170.27243379904669,173.94646694771669,177.66026821742076,181.4894303108087,185.41336787155757,189.69283367610015,194.82392869106789,198.8158421500946,202.09622520270193,206.55568314119898,211.06570568736726,215.71496358848108,220.4794422796823]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Investoinnit",null,null,{"$f":"'Hankeyhtiö - Talous'!L88","v":-26.678000000000001},{"$f":"'Hankeyhtiö - Talous'!M88","v":-33.946501522280656},{"$f":"'Hankeyhtiö - Talous'!N88","v":-34.625431552726269},{"$f":"'Hankeyhtiö - Talous'!O88","v":-35.317940183780792},{"$f":"'Hankeyhtiö - Talous'!P88","v":-234.59163303870929},{"$f":"'Hankeyhtiö - Talous'!Q88","v":-239.28346569948349},{"$f":"'Hankeyhtiö - Talous'!R88","v":-244.06913501347313},{"$f":"'Hankeyhtiö - Talous'!S88","v":-489.24993117538145},{"$f":"'Hankeyhtiö - Talous'!T88","v":-493.95508338661568},{"$f":"'Hankeyhtiö - Talous'!U88","v":-503.83418505434804},{"$f":"'Hankeyhtiö - Talous'!V88","v":-513.91086875543499},{"$f":"'Hankeyhtiö - Talous'!W88","v":-524.18908613054373},{"$f":"'Hankeyhtiö - Talous'!X88","v":-534.55821921615166},{"$f":"'Hankeyhtiö - Talous'!Y88","v":-280.13411698918628},{"$f":"'Hankeyhtiö - Talous'!Z88","v":-285.73679932897005},{"$f":"'Hankeyhtiö - Talous'!AA88","v":-291.45153531554939},{"$f":"'Hankeyhtiö - Talous'!AB88","v":0},{"$f":"'Hankeyhtiö - Talous'!AC88","v":0},{"$f":"'Hankeyhtiö - Talous'!AD88","v":0},{"$f":"'Hankeyhtiö - Talous'!AE88","v":0},{"$f":"'Hankeyhtiö - Talous'!AF88","v":0},{"$f":"'Hankeyhtiö - Talous'!AG88","v":0},{"$f":"'Hankeyhtiö - Talous'!AH88","v":0},{"$f":"'Hankeyhtiö - Talous'!AI88","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ88","v":0},{"$f":"'Hankeyhtiö - Talous'!AK88","v":0},{"$f":"'Hankeyhtiö - Talous'!AL88","v":0},{"$f":"'Hankeyhtiö - Talous'!AM88","v":0},{"$f":"'Hankeyhtiö - Talous'!AN88","v":0},{"$f":"'Hankeyhtiö - Talous'!AO88","v":0},{"$f":"'Hankeyhtiö - Talous'!AP88","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ88","v":0},{"$f":"'Hankeyhtiö - Talous'!AR88","v":0},{"$f":"'Hankeyhtiö - Talous'!AS88","v":0},{"$f":"'Hankeyhtiö - Talous'!AT88","v":0},{"$f":"'Hankeyhtiö - Talous'!AU88","v":0},{"$f":"'Hankeyhtiö - Talous'!AV88","v":0},{"$f":"'Hankeyhtiö - Talous'!AW88","v":0},{"$f":"'Hankeyhtiö - Talous'!AX88","v":0},{"$f":"'Hankeyhtiö - Talous'!AY88","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ88","v":0},{"$f":"'Hankeyhtiö - Talous'!BA88","v":0},{"$f":"'Hankeyhtiö - Talous'!BB88","v":0},{"$f":"'Hankeyhtiö - Talous'!BC88","v":0},{"$f":"'Hankeyhtiö - Talous'!BD88","v":0},{"$f":"'Hankeyhtiö - Talous'!BE88","v":0},{"$f":"'Hankeyhtiö - Talous'!BF88","v":0},{"$f":"'Hankeyhtiö - Talous'!BG88","v":0},{"$f":"'Hankeyhtiö - Talous'!BH88","v":0},{"$f":"'Hankeyhtiö - Talous'!BI88","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ88","v":0},{"$f":"'Hankeyhtiö - Talous'!BK88","v":0},{"$f":"'Hankeyhtiö - Talous'!BL88","v":0},{"$f":"'Hankeyhtiö - Talous'!BM88","v":0},{"$f":"'Hankeyhtiö - Talous'!BN88","v":0},{"$f":"'Hankeyhtiö - Talous'!BO88","v":0},{"$f":"'Hankeyhtiö - Talous'!BP88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rahavirta investointien jälkeen",null,null,{"$f":"Q111+Q113","v":-26.678000000000001},{"$f":"R111+R113","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,-232.45731372254491,-235.43825580240758,-238.4421236232721,-481.76788884875026,-484.47176221528827,-492.37014473700719,-500.39067385470867,-508.53507607922347,-516.69044948617397,-211.66064096262227,-214.24120809508145,-218.62085391915252,122.58101535270953,127.66800667323537,131.13953268321163,134.52190679281259,137.66513980894695,140.91742092064521,144.137890384868,147.46085210067224,150.63781333362698,153.90209065067614,157.21867555589213,160.6366852605027,164.14389323357224,167.75963636620517,171.43448506766788,175.22168062800657,179.10806618065664,137.22737983783699,138.25530151760532,141.12095664080405,144.0554642603085,147.08337167463293,150.14245404951612,153.29715804795998,156.52984146470178,159.86506763357835,163.23551943375449,166.71099399707163,170.27243379904669,173.94646694771669,177.66026821742076,181.4894303108087,185.41336787155757,189.69283367610015,194.82392869106789,198.8158421500946,202.09622520270193,206.55568314119898,211.06570568736726,215.71496358848108,220.4794422796823]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ulkoisen velan nostot",null,null,{"$f":"'Hankeyhtiö - Talous'!L91","v":0},{"$f":"'Hankeyhtiö - Talous'!M91","v":0},{"$f":"'Hankeyhtiö - Talous'!N91","v":0},{"$f":"'Hankeyhtiö - Talous'!O91","v":0},{"$f":"'Hankeyhtiö - Talous'!P91","v":144.2573904901879},{"$f":"'Hankeyhtiö - Talous'!Q91","v":147.14253829999166},{"$f":"'Hankeyhtiö - Talous'!R91","v":150.08538906599148},{"$f":"'Hankeyhtiö - Talous'!S91","v":318.01245526399794},{"$f":"'Hankeyhtiö - Talous'!T91","v":321.07080420130023},{"$f":"'Hankeyhtiö - Talous'!U91","v":327.4922202853262},{"$f":"'Hankeyhtiö - Talous'!V91","v":334.04206469103275},{"$f":"'Hankeyhtiö - Talous'!W91","v":340.72290598485341},{"$f":"'Hankeyhtiö - Talous'!X91","v":347.46284249049859},{"$f":"'Hankeyhtiö - Talous'!Y91","v":1668.8831066985313},{"$f":"'Hankeyhtiö - Talous'!Z91","v":185.72891956383054},{"$f":"'Hankeyhtiö - Talous'!AA91","v":189.44349795510712},{"$f":"'Hankeyhtiö - Talous'!AB91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AC91","v":0},{"$f":"'Hankeyhtiö - Talous'!AD91","v":0},{"$f":"'Hankeyhtiö - Talous'!AE91","v":0},{"$f":"'Hankeyhtiö - Talous'!AF91","v":0},{"$f":"'Hankeyhtiö - Talous'!AG91","v":0},{"$f":"'Hankeyhtiö - Talous'!AH91","v":0},{"$f":"'Hankeyhtiö - Talous'!AI91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AJ91","v":0},{"$f":"'Hankeyhtiö - Talous'!AK91","v":0},{"$f":"'Hankeyhtiö - Talous'!AL91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AM91","v":0},{"$f":"'Hankeyhtiö - Talous'!AN91","v":0},{"$f":"'Hankeyhtiö - Talous'!AO91","v":0},{"$f":"'Hankeyhtiö - Talous'!AP91","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ91","v":0},{"$f":"'Hankeyhtiö - Talous'!AR91","v":0},{"$f":"'Hankeyhtiö - Talous'!AS91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AT91","v":0},{"$f":"'Hankeyhtiö - Talous'!AU91","v":0},{"$f":"'Hankeyhtiö - Talous'!AV91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AW91","v":0},{"$f":"'Hankeyhtiö - Talous'!AX91","v":0},{"$f":"'Hankeyhtiö - Talous'!AY91","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ91","v":0},{"$f":"'Hankeyhtiö - Talous'!BA91","v":0},{"$f":"'Hankeyhtiö - Talous'!BB91","v":0},{"$f":"'Hankeyhtiö - Talous'!BC91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BD91","v":0},{"$f":"'Hankeyhtiö - Talous'!BE91","v":0},{"$f":"'Hankeyhtiö - Talous'!BF91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BG91","v":0},{"$f":"'Hankeyhtiö - Talous'!BH91","v":0},{"$f":"'Hankeyhtiö - Talous'!BI91","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ91","v":0},{"$f":"'Hankeyhtiö - Talous'!BK91","v":0},{"$f":"'Hankeyhtiö - Talous'!BL91","v":0},{"$f":"'Hankeyhtiö - Talous'!BM91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BN91","v":0},{"$f":"'Hankeyhtiö - Talous'!BO91","v":0},{"$f":"'Hankeyhtiö - Talous'!BP91","v":1701.4690721018521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ulkoisen velan lyhennykset",null,null,{"$f":"'Hankeyhtiö - Talous'!L92","v":0},{"$f":"'Hankeyhtiö - Talous'!M92","v":0},{"$f":"'Hankeyhtiö - Talous'!N92","v":0},{"$f":"'Hankeyhtiö - Talous'!O92","v":0},{"$f":"'Hankeyhtiö - Talous'!P92","v":-2.1343193161643832},{"$f":"'Hankeyhtiö - Talous'!Q92","v":-3.8452098970759088},{"$f":"'Hankeyhtiö - Talous'!R92","v":-5.6270113902010479},{"$f":"'Hankeyhtiö - Talous'!S92","v":-7.4820423266311638},{"$f":"'Hankeyhtiö - Talous'!T92","v":-9.4833211713274093},{"$f":"'Hankeyhtiö - Talous'!U92","v":-11.46404031734086},{"$f":"'Hankeyhtiö - Talous'!V92","v":-13.520194900726324},{"$f":"'Hankeyhtiö - Talous'!W92","v":-15.65401005132026},{"$f":"'Hankeyhtiö - Talous'!X92","v":-17.867769729977667},{"$f":"'Hankeyhtiö - Talous'!Y92","v":-1510.7873972813634},{"$f":"'Hankeyhtiö - Talous'!Z92","v":-26.891713314221768},{"$f":"'Hankeyhtiö - Talous'!AA92","v":-28.226803476730073},{"$f":"'Hankeyhtiö - Talous'!AB92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AC92","v":0},{"$f":"'Hankeyhtiö - Talous'!AD92","v":0},{"$f":"'Hankeyhtiö - Talous'!AE92","v":0},{"$f":"'Hankeyhtiö - Talous'!AF92","v":0},{"$f":"'Hankeyhtiö - Talous'!AG92","v":0},{"$f":"'Hankeyhtiö - Talous'!AH92","v":0},{"$f":"'Hankeyhtiö - Talous'!AI92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AJ92","v":0},{"$f":"'Hankeyhtiö - Talous'!AK92","v":0},{"$f":"'Hankeyhtiö - Talous'!AL92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AM92","v":0},{"$f":"'Hankeyhtiö - Talous'!AN92","v":0},{"$f":"'Hankeyhtiö - Talous'!AO92","v":0},{"$f":"'Hankeyhtiö - Talous'!AP92","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ92","v":0},{"$f":"'Hankeyhtiö - Talous'!AR92","v":0},{"$f":"'Hankeyhtiö - Talous'!AS92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AT92","v":0},{"$f":"'Hankeyhtiö - Talous'!AU92","v":0},{"$f":"'Hankeyhtiö - Talous'!AV92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AW92","v":0},{"$f":"'Hankeyhtiö - Talous'!AX92","v":0},{"$f":"'Hankeyhtiö - Talous'!AY92","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ92","v":0},{"$f":"'Hankeyhtiö - Talous'!BA92","v":0},{"$f":"'Hankeyhtiö - Talous'!BB92","v":0},{"$f":"'Hankeyhtiö - Talous'!BC92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BD92","v":0},{"$f":"'Hankeyhtiö - Talous'!BE92","v":0},{"$f":"'Hankeyhtiö - Talous'!BF92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BG92","v":0},{"$f":"'Hankeyhtiö - Talous'!BH92","v":0},{"$f":"'Hankeyhtiö - Talous'!BI92","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ92","v":0},{"$f":"'Hankeyhtiö - Talous'!BK92","v":0},{"$f":"'Hankeyhtiö - Talous'!BL92","v":0},{"$f":"'Hankeyhtiö - Talous'!BM92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BN92","v":0},{"$f":"'Hankeyhtiö - Talous'!BO92","v":0},{"$f":"'Hankeyhtiö - Talous'!BP92","v":-1701.4690721018521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ulkoisen velan korot",null,null,{"$f":"'Hankeyhtiö - Talous'!L93","v":0},{"$f":"'Hankeyhtiö - Talous'!M93","v":0},{"$f":"'Hankeyhtiö - Talous'!N93","v":0},{"$f":"'Hankeyhtiö - Talous'!O93","v":0},{"$f":"'Hankeyhtiö - Talous'!P93","v":0},{"$f":"'Hankeyhtiö - Talous'!Q93","v":0},{"$f":"'Hankeyhtiö - Talous'!R93","v":0},{"$f":"'Hankeyhtiö - Talous'!S93","v":0},{"$f":"'Hankeyhtiö - Talous'!T93","v":0},{"$f":"'Hankeyhtiö - Talous'!U93","v":0},{"$f":"'Hankeyhtiö - Talous'!V93","v":0},{"$f":"'Hankeyhtiö - Talous'!W93","v":0},{"$f":"'Hankeyhtiö - Talous'!X93","v":0},{"$f":"'Hankeyhtiö - Talous'!Y93","v":-44.482009400760617},{"$f":"'Hankeyhtiö - Talous'!Z93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AA93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AB93","v":-95.508103309672904},{"$f":"'Hankeyhtiö - Talous'!AC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AK93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AL93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AM93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AN93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AO93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AP93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AQ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AR93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AS93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AT93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AU93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AV93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AW93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AX93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AY93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AZ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BA93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BB93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BK93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BL93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BM93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BN93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BO93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BP93","v":-95.647950082722375}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rahavirta ulkoisen velan hoidon jälkeen",null,null,{"$f":"Q114+SUM(Q116:Q118)","v":-26.678000000000001},{"$f":"R114+SUM(R116:R118)","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,{"$f":"U114+SUM(U116:U118)","v":-90.334242548521388},-92.140927399491829,-93.98374594748168,-171.23747591138351,-172.88427918531545,-176.34196476902184,-179.86880406440224,-183.46618014569032,-187.09537672565307,-98.046940946215003,-100.00787976513948,-102.0080373604423,27.072912043036624,32.020056590512993,35.491582600489252,38.873956710090212,42.017189726224572,45.269470837922839,48.489940302145627,51.812902017949867,54.989863250904605,58.254140567953769,61.570725473169759,64.988735177780327,68.495943150849868,72.111686283482797,75.786534984945504,79.573730545284192,83.460116097934261,41.579429755114617,42.607351434882943,45.473006558081678,48.407514177586123,51.435421591910554,54.494503966793744,57.649207965237608,60.881891381979401,64.217117550855974,67.587569351032116,71.063043914349251,74.62448371632432,78.298516864994312,82.01231813469839,85.841480228086326,89.765417788835194,94.044883593377776,99.175978608345517,103.16789206737222,106.44827511997956,110.90773305847661,115.41775560464488,120.06701350575871,124.83149219695993]
[null,null,{"$f":"'S&U'!D55","v":1553.1723276940777},null,null,{"$f":"'S&U'!D54","v":229.81140033346821},null,null,null,{"$f":"'S&U'!D56","v":400}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pääomalainan nostot",null,null,{"$f":"'Hankeyhtiö - Talous'!L96","v":0},{"$f":"'Hankeyhtiö - Talous'!M96","v":0},{"$f":"'Hankeyhtiö - Talous'!N96","v":0},{"$f":"'Hankeyhtiö - Talous'!O96","v":0},{"$f":"'Hankeyhtiö - Talous'!P96","v":11.096722345399062},{"$f":"'Hankeyhtiö - Talous'!Q96","v":11.318656792307042},{"$f":"'Hankeyhtiö - Talous'!R96","v":11.545029928153181},{"$f":"'Hankeyhtiö - Talous'!S96","v":24.462496558769054},{"$f":"'Hankeyhtiö - Talous'!T96","v":24.697754169330768},{"$f":"'Hankeyhtiö - Talous'!U96","v":25.191709252717384},{"$f":"'Hankeyhtiö - Talous'!V96","v":25.695543437771732},{"$f":"'Hankeyhtiö - Talous'!W96","v":26.209454306527167},{"$f":"'Hankeyhtiö - Talous'!X96","v":26.727910960807563},{"$f":"'Hankeyhtiö - Talous'!Y96","v":14.006705849459303},{"$f":"'Hankeyhtiö - Talous'!Z96","v":14.286839966448492},{"$f":"'Hankeyhtiö - Talous'!AA96","v":14.572576765777461},{"$f":"'Hankeyhtiö - Talous'!AB96","v":0},{"$f":"'Hankeyhtiö - Talous'!AC96","v":0},{"$f":"'Hankeyhtiö - Talous'!AD96","v":0},{"$f":"'Hankeyhtiö - Talous'!AE96","v":0},{"$f":"'Hankeyhtiö - Talous'!AF96","v":0},{"$f":"'Hankeyhtiö - Talous'!AG96","v":0},{"$f":"'Hankeyhtiö - Talous'!AH96","v":0},{"$f":"'Hankeyhtiö - Talous'!AI96","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ96","v":0},{"$f":"'Hankeyhtiö - Talous'!AK96","v":0},{"$f":"'Hankeyhtiö - Talous'!AL96","v":0},{"$f":"'Hankeyhtiö - Talous'!AM96","v":0},{"$f":"'Hankeyhtiö - Talous'!AN96","v":0},{"$f":"'Hankeyhtiö - Talous'!AO96","v":0},{"$f":"'Hankeyhtiö - Talous'!AP96","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ96","v":0},{"$f":"'Hankeyhtiö - Talous'!AR96","v":0},{"$f":"'Hankeyhtiö - Talous'!AS96","v":0},{"$f":"'Hankeyhtiö - Talous'!AT96","v":0},{"$f":"'Hankeyhtiö - Talous'!AU96","v":0},{"$f":"'Hankeyhtiö - Talous'!AV96","v":0},{"$f":"'Hankeyhtiö - Talous'!AW96","v":0},{"$f":"'Hankeyhtiö - Talous'!AX96","v":0},{"$f":"'Hankeyhtiö - Talous'!AY96","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ96","v":0},{"$f":"'Hankeyhtiö - Talous'!BA96","v":0},{"$f":"'Hankeyhtiö - Talous'!BB96","v":0},{"$f":"'Hankeyhtiö - Talous'!BC96","v":0},{"$f":"'Hankeyhtiö - Talous'!BD96","v":0},{"$f":"'Hankeyhtiö - Talous'!BE96","v":0},{"$f":"'Hankeyhtiö - Talous'!BF96","v":0},{"$f":"'Hankeyhtiö - Talous'!BG96","v":0},{"$f":"'Hankeyhtiö - Talous'!BH96","v":0},{"$f":"'Hankeyhtiö - Talous'!BI96","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ96","v":0},{"$f":"'Hankeyhtiö - Talous'!BK96","v":0},{"$f":"'Hankeyhtiö - Talous'!BL96","v":0},{"$f":"'Hankeyhtiö - Talous'!BM96","v":0},{"$f":"'Hankeyhtiö - Talous'!BN96","v":0},{"$f":"'Hankeyhtiö - Talous'!BO96","v":0},{"$f":"'Hankeyhtiö - Talous'!BP96","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pääomalainan korot",null,null,{"$f":"'Hankeyhtiö - Talous'!L97","v":0},{"$f":"'Hankeyhtiö - Talous'!M97","v":0},{"$f":"'Hankeyhtiö - Talous'!N97","v":0},{"$f":"'Hankeyhtiö - Talous'!O97","v":0},{"$f":"'Hankeyhtiö - Talous'!P97","v":0},{"$f":"'Hankeyhtiö - Talous'!Q97","v":0},{"$f":"'Hankeyhtiö - Talous'!R97","v":0},{"$f":"'Hankeyhtiö - Talous'!S97","v":0},{"$f":"'Hankeyhtiö - Talous'!T97","v":0},{"$f":"'Hankeyhtiö - Talous'!U97","v":0},{"$f":"'Hankeyhtiö - Talous'!V97","v":0},{"$f":"'Hankeyhtiö - Talous'!W97","v":0},{"$f":"'Hankeyhtiö - Talous'!X97","v":0},{"$f":"'Hankeyhtiö - Talous'!Y97","v":0},{"$f":"'Hankeyhtiö - Talous'!Z97","v":0},{"$f":"'Hankeyhtiö - Talous'!AA97","v":0},{"$f":"'Hankeyhtiö - Talous'!AB97","v":-15.029475668906123},{"$f":"'Hankeyhtiö - Talous'!AC97","v":-14.65373877718347},{"$f":"'Hankeyhtiö - Talous'!AD97","v":-14.278001885460817},{"$f":"'Hankeyhtiö - Talous'!AE97","v":-13.902264993738164},{"$f":"'Hankeyhtiö - Talous'!AF97","v":-13.526528102015511},{"$f":"'Hankeyhtiö - Talous'!AG97","v":-13.150791210292859},{"$f":"'Hankeyhtiö - Talous'!AH97","v":-12.775054318570206},{"$f":"'Hankeyhtiö - Talous'!AI97","v":-12.399317426847553},{"$f":"'Hankeyhtiö - Talous'!AJ97","v":-12.0235805351249},{"$f":"'Hankeyhtiö - Talous'!AK97","v":-11.647843643402247},{"$f":"'Hankeyhtiö - Talous'!AL97","v":-11.272106751679594},{"$f":"'Hankeyhtiö - Talous'!AM97","v":-10.896369859956941},{"$f":"'Hankeyhtiö - Talous'!AN97","v":-10.520632968234288},{"$f":"'Hankeyhtiö - Talous'!AO97","v":-10.144896076511635},{"$f":"'Hankeyhtiö - Talous'!AP97","v":-9.7691591847889825},{"$f":"'Hankeyhtiö - Talous'!AQ97","v":-9.3934222930663278},{"$f":"'Hankeyhtiö - Talous'!AR97","v":-9.0176854013436749},{"$f":"'Hankeyhtiö - Talous'!AS97","v":-8.641948509621022},{"$f":"'Hankeyhtiö - Talous'!AT97","v":-8.2662116178983691},{"$f":"'Hankeyhtiö - Talous'!AU97","v":-7.8904747261757171},{"$f":"'Hankeyhtiö - Talous'!AV97","v":-7.5147378344530642},{"$f":"'Hankeyhtiö - Talous'!AW97","v":-7.1390009427304113},{"$f":"'Hankeyhtiö - Talous'!AX97","v":-6.7632640510077584},{"$f":"'Hankeyhtiö - Talous'!AY97","v":-6.3875271592851055},{"$f":"'Hankeyhtiö - Talous'!AZ97","v":-6.0117902675624526},{"$f":"'Hankeyhtiö - Talous'!BA97","v":-5.6360533758397997},{"$f":"'Hankeyhtiö - Talous'!BB97","v":-5.2603164841171468},{"$f":"'Hankeyhtiö - Talous'!BC97","v":-4.8845795923944939},{"$f":"'Hankeyhtiö - Talous'!BD97","v":-4.508842700671841},{"$f":"'Hankeyhtiö - Talous'!BE97","v":-4.1331058089491881},{"$f":"'Hankeyhtiö - Talous'!BF97","v":-3.7573689172265348},{"$f":"'Hankeyhtiö - Talous'!BG97","v":-3.3816320255038819},{"$f":"'Hankeyhtiö - Talous'!BH97","v":-3.0058951337812285},{"$f":"'Hankeyhtiö - Talous'!BI97","v":-2.6301582420585756},{"$f":"'Hankeyhtiö - Talous'!BJ97","v":-2.2544213503359223},{"$f":"'Hankeyhtiö - Talous'!BK97","v":-1.8786844586132689},{"$f":"'Hankeyhtiö - Talous'!BL97","v":-1.5029475668906158},{"$f":"'Hankeyhtiö - Talous'!BM97","v":-1.1272106751679627},{"$f":"'Hankeyhtiö - Talous'!BN97","v":-0.75147378344530957},{"$f":"'Hankeyhtiö - Talous'!BO97","v":-0.37573689172265645},{"$f":"'Hankeyhtiö - Talous'!BP97","v":-3.2862601528904635E-15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pääomalainan lyhennykset",null,null,{"$f":"'Hankeyhtiö - Talous'!L100","v":0},{"$f":"'Hankeyhtiö - Talous'!M100","v":0},{"$f":"'Hankeyhtiö - Talous'!N100","v":0},{"$f":"'Hankeyhtiö - Talous'!O100","v":0},{"$f":"'Hankeyhtiö - Talous'!P100","v":0},{"$f":"'Hankeyhtiö - Talous'!Q100","v":0},{"$f":"'Hankeyhtiö - Talous'!R100","v":0},{"$f":"'Hankeyhtiö - Talous'!S100","v":0},{"$f":"'Hankeyhtiö - Talous'!T100","v":0},{"$f":"'Hankeyhtiö - Talous'!U100","v":0},{"$f":"'Hankeyhtiö - Talous'!V100","v":0},{"$f":"'Hankeyhtiö - Talous'!W100","v":0},{"$f":"'Hankeyhtiö - Talous'!X100","v":0},{"$f":"'Hankeyhtiö - Talous'!Y100","v":0},{"$f":"'Hankeyhtiö - Talous'!Z100","v":0},{"$f":"'Hankeyhtiö - Talous'!AA100","v":0},{"$f":"'Hankeyhtiö - Talous'!AB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AK100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AL100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AM100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AN100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AO100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AP100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AQ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AR100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AS100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AT100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AU100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AV100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AW100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AX100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AY100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AZ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BA100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BK100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BL100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BM100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BN100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BO100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BP100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rahavirta pääomalainan korkojen ja lyhennysten jälkeen",null,null,{"$f":"Q119+SUM(Q121:Q123)","v":-26.678000000000001},{"$f":"R119+SUM(R121:R123)","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,-79.23752020312233,-80.822270607184791,-82.438716019328496,-146.77497935261445,-148.18652501598467,-151.15025551630447,-154.17326062663051,-157.25672583916315,-160.36746576484552,-84.040235096755694,-85.721039798690981,-87.435460594664846,4.5286985396774391,9.8515799788764618,13.698842880575373,17.456953881898986,20.975923789755999,24.603941793176919,28.200148149122359,31.898846756649252,35.45154488132664,39.091559090098457,42.7838808870371,46.577627483370321,50.460572348162515,54.452052372518096,58.502637965703457,62.665570417764798,66.927692862137519,25.422743411040532,26.826401982531511,30.067793997452899,33.378038508679992,36.781682814727077,40.216502081332919,43.746942971499436,47.355363279963882,51.066326340563108,54.812515032461903,58.663726487501691,62.600903181199413,66.650673221592058,70.740211383018789,74.945110368129377,79.244784820600898,83.899987516866133,89.406819423556527,93.774469774305885,97.430589718635872,102.26578454885558,107.1515439867465,112.17653877958298,124.83149219695993]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman pääoman sijoitukset",null,null,{"$f":"'Hankeyhtiö - Talous'!L103","v":31.678000000000001},{"$f":"'Hankeyhtiö - Talous'!M103","v":33.946501522280656},{"$f":"'Hankeyhtiö - Talous'!N103","v":34.625431552726269},{"$f":"'Hankeyhtiö - Talous'!O103","v":35.317940183780792},{"$f":"'Hankeyhtiö - Talous'!P103","v":79.237520203122344},{"$f":"'Hankeyhtiö - Talous'!Q103","v":80.822270607184791},{"$f":"'Hankeyhtiö - Talous'!R103","v":82.438716019328467},{"$f":"'Hankeyhtiö - Talous'!S103","v":146.77497935261442},{"$f":"'Hankeyhtiö - Talous'!T103","v":148.1865250159847},{"$f":"'Hankeyhtiö - Talous'!U103","v":151.15025551630441},{"$f":"'Hankeyhtiö - Talous'!V103","v":154.17326062663051},{"$f":"'Hankeyhtiö - Talous'!W103","v":157.25672583916312},{"$f":"'Hankeyhtiö - Talous'!X103","v":160.36746576484549},{"$f":"'Hankeyhtiö - Talous'!Y103","v":84.040235096755879},{"$f":"'Hankeyhtiö - Talous'!Z103","v":85.72103979869101},{"$f":"'Hankeyhtiö - Talous'!AA103","v":87.435460594664818},{"$f":"'Hankeyhtiö - Talous'!AB103","v":0},{"$f":"'Hankeyhtiö - Talous'!AC103","v":0},{"$f":"'Hankeyhtiö - Talous'!AD103","v":0},{"$f":"'Hankeyhtiö - Talous'!AE103","v":0},{"$f":"'Hankeyhtiö - Talous'!AF103","v":0},{"$f":"'Hankeyhtiö - Talous'!AG103","v":0},{"$f":"'Hankeyhtiö - Talous'!AH103","v":0},{"$f":"'Hankeyhtiö - Talous'!AI103","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ103","v":0},{"$f":"'Hankeyhtiö - Talous'!AK103","v":0},{"$f":"'Hankeyhtiö - Talous'!AL103","v":0},{"$f":"'Hankeyhtiö - Talous'!AM103","v":0},{"$f":"'Hankeyhtiö - Talous'!AN103","v":0},{"$f":"'Hankeyhtiö - Talous'!AO103","v":0},{"$f":"'Hankeyhtiö - Talous'!AP103","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ103","v":0},{"$f":"'Hankeyhtiö - Talous'!AR103","v":0},{"$f":"'Hankeyhtiö - Talous'!AS103","v":0},{"$f":"'Hankeyhtiö - Talous'!AT103","v":0},{"$f":"'Hankeyhtiö - Talous'!AU103","v":0},{"$f":"'Hankeyhtiö - Talous'!AV103","v":0},{"$f":"'Hankeyhtiö - Talous'!AW103","v":0},{"$f":"'Hankeyhtiö - Talous'!AX103","v":0},{"$f":"'Hankeyhtiö - Talous'!AY103","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ103","v":0},{"$f":"'Hankeyhtiö - Talous'!BA103","v":0},{"$f":"'Hankeyhtiö - Talous'!BB103","v":0},{"$f":"'Hankeyhtiö - Talous'!BC103","v":0},{"$f":"'Hankeyhtiö - Talous'!BD103","v":0},{"$f":"'Hankeyhtiö - Talous'!BE103","v":0},{"$f":"'Hankeyhtiö - Talous'!BF103","v":0},{"$f":"'Hankeyhtiö - Talous'!BG103","v":0},{"$f":"'Hankeyhtiö - Talous'!BH103","v":0},{"$f":"'Hankeyhtiö - Talous'!BI103","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ103","v":0},{"$f":"'Hankeyhtiö - Talous'!BK103","v":0},{"$f":"'Hankeyhtiö - Talous'!BL103","v":0},{"$f":"'Hankeyhtiö - Talous'!BM103","v":0},{"$f":"'Hankeyhtiö - Talous'!BN103","v":0},{"$f":"'Hankeyhtiö - Talous'!BO103","v":0},{"$f":"'Hankeyhtiö - Talous'!BP103","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Omistajille jaettavat osingot",null,null,{"$f":"-'Hankeyhtiö - Talous'!L104","v":0},{"$f":"-'Hankeyhtiö - Talous'!M104","v":0},{"$f":"-'Hankeyhtiö - Talous'!N104","v":0},{"$f":"-'Hankeyhtiö - Talous'!O104","v":0},{"$f":"-'Hankeyhtiö - Talous'!P104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q104","v":0},{"$f":"-'Hankeyhtiö - Talous'!R104","v":0},{"$f":"-'Hankeyhtiö - Talous'!S104","v":0},{"$f":"-'Hankeyhtiö - Talous'!T104","v":0},{"$f":"-'Hankeyhtiö - Talous'!U104","v":0},{"$f":"-'Hankeyhtiö - Talous'!V104","v":0},{"$f":"-'Hankeyhtiö - Talous'!W104","v":0},{"$f":"-'Hankeyhtiö - Talous'!X104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z104","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA104","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB104","v":5.2082365122803616},{"$f":"-'Hankeyhtiö - Talous'!AC104","v":9.8515799788764618},{"$f":"-'Hankeyhtiö - Talous'!AD104","v":13.698842880575373},{"$f":"-'Hankeyhtiö - Talous'!AE104","v":17.456953881898986},{"$f":"-'Hankeyhtiö - Talous'!AF104","v":20.975923789755971},{"$f":"-'Hankeyhtiö - Talous'!AG104","v":24.603941793176919},{"$f":"-'Hankeyhtiö - Talous'!AH104","v":28.200148149122356},{"$f":"-'Hankeyhtiö - Talous'!AI104","v":31.898846756649256},{"$f":"-'Hankeyhtiö - Talous'!AJ104","v":35.451544881326612},{"$f":"-'Hankeyhtiö - Talous'!AK104","v":39.091559090098457},{"$f":"-'Hankeyhtiö - Talous'!AL104","v":42.7838808870371},{"$f":"-'Hankeyhtiö - Talous'!AM104","v":46.577627483370321},{"$f":"-'Hankeyhtiö - Talous'!AN104","v":50.460572348162515},{"$f":"-'Hankeyhtiö - Talous'!AO104","v":54.452052372518096},{"$f":"-'Hankeyhtiö - Talous'!AP104","v":58.502637965703421},{"$f":"-'Hankeyhtiö - Talous'!AQ104","v":62.665570417764798},{"$f":"-'Hankeyhtiö - Talous'!AR104","v":66.927692862137533},{"$f":"-'Hankeyhtiö - Talous'!AS104","v":25.422743411040567},{"$f":"-'Hankeyhtiö - Talous'!AT104","v":26.826401982531511},{"$f":"-'Hankeyhtiö - Talous'!AU104","v":30.067793997452895},{"$f":"-'Hankeyhtiö - Talous'!AV104","v":33.378038508679992},{"$f":"-'Hankeyhtiö - Talous'!AW104","v":36.781682814727077},{"$f":"-'Hankeyhtiö - Talous'!AX104","v":40.216502081332919},{"$f":"-'Hankeyhtiö - Talous'!AY104","v":43.746942971499436},{"$f":"-'Hankeyhtiö - Talous'!AZ104","v":47.355363279963882},{"$f":"-'Hankeyhtiö - Talous'!BA104","v":51.066326340563108},{"$f":"-'Hankeyhtiö - Talous'!BB104","v":54.812515032461874},{"$f":"-'Hankeyhtiö - Talous'!BC104","v":58.663726487501698},{"$f":"-'Hankeyhtiö - Talous'!BD104","v":62.600903181199456},{"$f":"-'Hankeyhtiö - Talous'!BE104","v":66.650673221592101},{"$f":"-'Hankeyhtiö - Talous'!BF104","v":70.740211383018803},{"$f":"-'Hankeyhtiö - Talous'!BG104","v":74.945110368129363},{"$f":"-'Hankeyhtiö - Talous'!BH104","v":79.244784820600913},{"$f":"-'Hankeyhtiö - Talous'!BI104","v":83.899987516866176},{"$f":"-'Hankeyhtiö - Talous'!BJ104","v":89.406819423556541},{"$f":"-'Hankeyhtiö - Talous'!BK104","v":93.774469774305899},{"$f":"-'Hankeyhtiö - Talous'!BL104","v":97.430589718635886},{"$f":"-'Hankeyhtiö - Talous'!BM104","v":102.26578454885559},{"$f":"-'Hankeyhtiö - Talous'!BN104","v":107.15154398674652},{"$f":"-'Hankeyhtiö - Talous'!BO104","v":112.17653877958297},{"$f":"-'Hankeyhtiö - Talous'!BP104","v":124.83149219695991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Alkuperäinen SVOP-sijoitus",null,null,{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777},{"$f":"'S&U'!$D$55+'S&U'!$D$56","v":1953.1723276940777}]
[]
[null,null,"Hankeyhtiön omistus",null,null,null,null,null,null,null,null,null,null,"Vuotuinen tuotto sijoitetulle omalle pääomalle",null,null,{"$f":"Q128/Q130","v":0},{"$f":"R128/R130","v":0},{"$f":"S128/S130","v":0},0,0,0,0,0,0,0,0,{"$f":"AB128/AB130","v":0},{"$f":"AC128/AC130","v":0},0,0,0,2.666552478976202E-3,5.0438867268344277E-3,7.0136376019356555E-3,8.9377438100962294E-3,1.0739412745274873E-2,1.2596912952491202E-2,1.4438125990867152E-2,1.6331813790495971E-2,1.8150751154241897E-2,2.0014393269768518E-2,2.1904816221489223E-2,2.3847167412186326E-2,2.5835187009707664E-2,2.7878775262398063E-2,2.9952624833043711E-2,3.208399460161715E-2,3.4266148415666227E-2,1.3016129222481229E-2,1.3734784996776429E-2,1.5394337494506203E-2,1.708914161613493E-2,1.883176527395904E-2,2.0590350124821126E-2,2.2397892060628994E-2,2.4245358491163858E-2,2.614532553860836E-2,2.8063327672256E-2,3.0035100157680558E-2,3.2050885778781388E-2,3.4124317796515237E-2,3.6218110598840475E-2,3.8370966711682747E-2,4.0572346687994289E-2,4.2955752714313129E-2,4.5775182330742188E-2,4.8011365123637802E-2,4.9883253175956467E-2,5.2358812941810898E-2,5.4860261159469743E-2,5.7432996151455307E-2,6.3912175299112708E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hankeyhtiön tuloslaskelma (EURm)",null,null,{"$f":"Q182","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31",{"$f":"AW182","v":"2051-12-31"},"2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vastaavaa"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!BQ49","v":1212.4661145934222}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pysyvät vastaavat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!BQ50","v":797.29985048277149}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maa- ja vesialueet",null,null,{"$f":"'Hankeyhtiö - Talous'!L49","v":0},{"$f":"'Hankeyhtiö - Talous'!M49","v":400},{"$f":"'Hankeyhtiö - Talous'!N49","v":408},{"$f":"'Hankeyhtiö - Talous'!O49","v":416.15999999999997},{"$f":"'Hankeyhtiö - Talous'!P49","v":424.48319999999995},{"$f":"'Hankeyhtiö - Talous'!Q49","v":432.97286400000002},{"$f":"'Hankeyhtiö - Talous'!R49","v":441.63232127999999},{"$f":"'Hankeyhtiö - Talous'!S49","v":450.46496770560003},{"$f":"'Hankeyhtiö - Talous'!T49","v":459.47426705971202},{"$f":"'Hankeyhtiö - Talous'!U49","v":468.66375240090628},{"$f":"'Hankeyhtiö - Talous'!V49","v":478.03702744892445},{"$f":"'Hankeyhtiö - Talous'!W49","v":487.59776799790291},{"$f":"'Hankeyhtiö - Talous'!X49","v":497.34972335786097},{"$f":"'Hankeyhtiö - Talous'!Y49","v":507.29671782501822},{"$f":"'Hankeyhtiö - Talous'!Z49","v":517.4426521815185},{"$f":"'Hankeyhtiö - Talous'!AA49","v":527.79150522514897},{"$f":"'Hankeyhtiö - Talous'!AB49","v":538.34733532965197},{"$f":"'Hankeyhtiö - Talous'!AC49","v":549.11428203624496},{"$f":"'Hankeyhtiö - Talous'!AD49","v":560.09656767696993},{"$f":"'Hankeyhtiö - Talous'!AE49","v":571.29849903050933},{"$f":"'Hankeyhtiö - Talous'!AF49","v":582.72446901111948},{"$f":"'Hankeyhtiö - Talous'!AG49","v":594.37895839134194},{"$f":"'Hankeyhtiö - Talous'!AH49","v":606.2665375591688},{"$f":"'Hankeyhtiö - Talous'!AI49","v":618.39186831035227},{"$f":"'Hankeyhtiö - Talous'!AJ49","v":630.75970567655929},{"$f":"'Hankeyhtiö - Talous'!AK49","v":643.37489979009047},{"$f":"'Hankeyhtiö - Talous'!AL49","v":656.24239778589231},{"$f":"'Hankeyhtiö - Talous'!AM49","v":669.36724574161008},{"$f":"'Hankeyhtiö - Talous'!AN49","v":682.75459065644236},{"$f":"'Hankeyhtiö - Talous'!AO49","v":696.40968246957118},{"$f":"'Hankeyhtiö - Talous'!AP49","v":710.33787611896264},{"$f":"'Hankeyhtiö - Talous'!AQ49","v":724.54463364134187},{"$f":"'Hankeyhtiö - Talous'!AR49","v":739.03552631416881},{"$f":"'Hankeyhtiö - Talous'!AS49","v":753.81623684045223},{"$f":"'Hankeyhtiö - Talous'!AT49","v":768.89256157726129},{"$f":"'Hankeyhtiö - Talous'!AU49","v":784.27041280880644},{"$f":"'Hankeyhtiö - Talous'!AV49","v":799.95582106498262},{"$f":"'Hankeyhtiö - Talous'!AW49","v":815.95493748628223},{"$f":"'Hankeyhtiö - Talous'!AX49","v":832.27403623600799},{"$f":"'Hankeyhtiö - Talous'!AY49","v":848.91951696072817},{"$f":"'Hankeyhtiö - Talous'!AZ49","v":865.89790729994274},{"$f":"'Hankeyhtiö - Talous'!BA49","v":883.21586544594163},{"$f":"'Hankeyhtiö - Talous'!BB49","v":900.88018275486036},{"$f":"'Hankeyhtiö - Talous'!BC49","v":918.89778640995758},{"$f":"'Hankeyhtiö - Talous'!BD49","v":937.27574213815683},{"$f":"'Hankeyhtiö - Talous'!BE49","v":956.02125698091993},{"$f":"'Hankeyhtiö - Talous'!BF49","v":975.14168212053835},{"$f":"'Hankeyhtiö - Talous'!BG49","v":994.64451576294903},{"$f":"'Hankeyhtiö - Talous'!BH49","v":1014.5374060782081},{"$f":"'Hankeyhtiö - Talous'!BI49","v":1034.8281541997721},{"$f":"'Hankeyhtiö - Talous'!BJ49","v":1055.5247172837676},{"$f":"'Hankeyhtiö - Talous'!BK49","v":1076.6352116294429},{"$f":"'Hankeyhtiö - Talous'!BL49","v":1098.1679158620318},{"$f":"'Hankeyhtiö - Talous'!BM49","v":1120.1312741792724},{"$f":"'Hankeyhtiö - Talous'!BN49","v":1142.5338996628579},{"$f":"'Hankeyhtiö - Talous'!BO49","v":1165.384577656115},{"$f":"'Hankeyhtiö - Talous'!BP49","v":1188.6922692092373},{"$f":"SUM(BV138:BV139)","v":2009.7659650761937}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rakennukset ja rakennelmat",null,null,{"$f":"'Hankeyhtiö - Talous'!L50","v":26.678000000000001},{"$f":"'Hankeyhtiö - Talous'!M50","v":60.624501522280653},{"$f":"'Hankeyhtiö - Talous'!N50","v":95.249933075006922},{"$f":"'Hankeyhtiö - Talous'!O50","v":130.5678732587877},{"$f":"'Hankeyhtiö - Talous'!P50","v":368.39755590197854},{"$f":"'Hankeyhtiö - Talous'!Q50","v":611.15282661013589},{"$f":"'Hankeyhtiö - Talous'!R50","v":862.51849898251498},{"$f":"'Hankeyhtiö - Talous'!S50","v":1367.3606630582344},{"$f":"'Hankeyhtiö - Talous'!T50","v":1884.4159808967249},{"$f":"'Hankeyhtiö - Talous'!U50","v":2421.3910319274037},{"$f":"'Hankeyhtiö - Talous'!V50","v":2978.9178380374983},{"$f":"'Hankeyhtiö - Talous'!W50","v":3557.6469957370505},{"$f":"'Hankeyhtiö - Talous'!X50","v":4158.1335555472879},{"$f":"'Hankeyhtiö - Talous'!Y50","v":4427.8636936701123},{"$f":"'Hankeyhtiö - Talous'!Z50","v":4708.9350903674895},{"$f":"'Hankeyhtiö - Talous'!AA50","v":5001.6542014782272},{"$f":"'Hankeyhtiö - Talous'!AB50","v":4901.5505264545263},{"$f":"'Hankeyhtiö - Talous'!AC50","v":4801.4468514308246},{"$f":"'Hankeyhtiö - Talous'!AD50","v":4701.3431764071229},{"$f":"'Hankeyhtiö - Talous'!AE50","v":4601.2395013834221},{"$f":"'Hankeyhtiö - Talous'!AF50","v":4501.1358263597212},{"$f":"'Hankeyhtiö - Talous'!AG50","v":4401.0321513360195},{"$f":"'Hankeyhtiö - Talous'!AH50","v":4300.9284763123178},{"$f":"'Hankeyhtiö - Talous'!AI50","v":4200.8248012886161},{"$f":"'Hankeyhtiö - Talous'!AJ50","v":4100.7211262649153},{"$f":"'Hankeyhtiö - Talous'!AK50","v":4000.617451241214},{"$f":"'Hankeyhtiö - Talous'!AL50","v":3900.5137762175123},{"$f":"'Hankeyhtiö - Talous'!AM50","v":3800.410101193811},{"$f":"'Hankeyhtiö - Talous'!AN50","v":3700.3064261701097},{"$f":"'Hankeyhtiö - Talous'!AO50","v":3600.2027511464084},{"$f":"'Hankeyhtiö - Talous'!AP50","v":3500.0990761227072},{"$f":"'Hankeyhtiö - Talous'!AQ50","v":3399.9954010990059},{"$f":"'Hankeyhtiö - Talous'!AR50","v":3299.8917260753046},{"$f":"'Hankeyhtiö - Talous'!AS50","v":3199.7880510516034},{"$f":"'Hankeyhtiö - Talous'!AT50","v":3099.6843760279021},{"$f":"'Hankeyhtiö - Talous'!AU50","v":2999.5807010042008},{"$f":"'Hankeyhtiö - Talous'!AV50","v":2899.4770259804995},{"$f":"'Hankeyhtiö - Talous'!AW50","v":2799.3733509567983},{"$f":"'Hankeyhtiö - Talous'!AX50","v":2699.269675933097},{"$f":"'Hankeyhtiö - Talous'!AY50","v":2599.1660009093957},{"$f":"'Hankeyhtiö - Talous'!AZ50","v":2499.0623258856945},{"$f":"'Hankeyhtiö - Talous'!BA50","v":2398.9586508619932},{"$f":"'Hankeyhtiö - Talous'!BB50","v":2298.8549758382919},{"$f":"'Hankeyhtiö - Talous'!BC50","v":2198.7513008145906},{"$f":"'Hankeyhtiö - Talous'!BD50","v":2098.6476257908894},{"$f":"'Hankeyhtiö - Talous'!BE50","v":1998.5439507671881},{"$f":"'Hankeyhtiö - Talous'!BF50","v":1898.4402757434868},{"$f":"'Hankeyhtiö - Talous'!BG50","v":1798.3366007197853},{"$f":"'Hankeyhtiö - Talous'!BH50","v":1698.2329256960838},{"$f":"'Hankeyhtiö - Talous'!BI50","v":1598.1292506723826},{"$f":"'Hankeyhtiö - Talous'!BJ50","v":1498.0255756486813},{"$f":"'Hankeyhtiö - Talous'!BK50","v":1397.9219006249798},{"$f":"'Hankeyhtiö - Talous'!BL50","v":1297.8182256012783},{"$f":"'Hankeyhtiö - Talous'!BM50","v":1197.714550577577},{"$f":"'Hankeyhtiö - Talous'!BN50","v":1097.6108755538758},{"$f":"'Hankeyhtiö - Talous'!BO50","v":997.50720053017426},{"$f":"'Hankeyhtiö - Talous'!BP50","v":897.40352550647287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pysyvät vastaavat",null,null,26.678000000000001,460.62450152228064,503.24993307500694,546.72787325878767,792.88075590197855,1044.125690610136,1304.150820262515,1817.8256307638344,2343.8902479564367,2890.0547843283098,3456.9548654864229,4045.2447637349533,4655.4832789051488,4935.1604114951306,5226.377742549008,5529.4457067033763,5439.8978617841785,5350.5611334670693,5261.439744084093,5172.5380004139315,5083.8602953708405,4995.4111097273617,4907.1950138714865,4819.2166695989681,4731.4808319414742,4643.9923510313047,4556.7561740034043,4469.7773469354215,4383.0610168265521,4296.6124336159792,4210.43695224167,4124.5400347403474,4038.9272523894733,3953.6042878920557,3868.5769376051635,3783.851113813007,3699.432847045482,3615.3282884430805,3531.5437121691048,3448.085517870124,3364.9602331856372,3282.1745163079349,3199.7351585931524,3117.6490872245481,3035.9233679290464,2954.5652077481082,2873.5819578640253,2792.9811164827343,2712.7703317742917,2632.9574048721547,2553.5502929324489,2474.5571122544225,2395.9861414633101,2317.8458247568497,2240.1447752167337,2162.8917781862892,2086.0957947157103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!BQ53","v":5.0000000000000098}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vaihtuvat vastaavat",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,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!BQ54","v":9.9386187610234895}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rahat ja pankkisaamiset",null,null,{"$f":"'Hankeyhtiö - Talous'!L53","v":5},{"$f":"'Hankeyhtiö - Talous'!M53","v":5},{"$f":"'Hankeyhtiö - Talous'!N53","v":5},{"$f":"'Hankeyhtiö - Talous'!O53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!P53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!Q53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!R53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!S53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!T53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!U53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!V53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!W53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!X53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!Y53","v":5.6795379726029225},{"$f":"'Hankeyhtiö - Talous'!Z53","v":5.6795379726029225},{"$f":"'Hankeyhtiö - Talous'!AA53","v":5.6795379726029225},{"$f":"'Hankeyhtiö - Talous'!AB53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AC53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AD53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AE53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AF53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AG53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AH53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AI53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AJ53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AK53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AL53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AM53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AN53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AO53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AP53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AQ53","v":5.0000000000000062},{"$f":"'Hankeyhtiö - Talous'!AR53","v":5.0000000000000062},{"$f":"'Hankeyhtiö - Talous'!AS53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AT53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AU53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AV53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AW53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AX53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AY53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AZ53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BA53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BB53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BC53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BD53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BE53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BF53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BG53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BH53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BI53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BJ53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BK53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BL53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BM53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BN53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BO53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BP53","v":5.0000000000000098},{"$f":"SUM(BV143:BV144)","v":14.938618761023498}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Myyntisaamiset",null,null,{"$f":"'Hankeyhtiö - Talous'!L54","v":0},{"$f":"'Hankeyhtiö - Talous'!M54","v":0},{"$f":"'Hankeyhtiö - Talous'!N54","v":0},{"$f":"'Hankeyhtiö - Talous'!O54","v":7.183035616438356E-2},{"$f":"'Hankeyhtiö - Talous'!P54","v":0.14653392657534245},{"$f":"'Hankeyhtiö - Talous'!Q54","v":0.224196907660274},{"$f":"'Hankeyhtiö - Talous'!R54","v":0.30490779441797261},{"$f":"'Hankeyhtiö - Talous'!S54","v":0.38875743788291511},{"$f":"'Hankeyhtiö - Talous'!T54","v":0.47583910396868806},{"$f":"'Hankeyhtiö - Talous'!U54","v":0.56624853372273876},{"$f":"'Hankeyhtiö - Talous'!V54","v":0.66008400502536413},{"$f":"'Hankeyhtiö - Talous'!W54","v":0.75744639576660522},{"$f":"'Hankeyhtiö - Talous'!X54","v":0.85843924853548592},{"$f":"'Hankeyhtiö - Talous'!Y54","v":2.9900705654578643},{"$f":"'Hankeyhtiö - Talous'!Z54","v":3.0529815453507219},{"$f":"'Hankeyhtiö - Talous'!AA54","v":3.1176537832794238},{"$f":"'Hankeyhtiö - Talous'!AB54","v":5.0555568882152562},{"$f":"'Hankeyhtiö - Talous'!AC54","v":5.1920922864706425},{"$f":"'Hankeyhtiö - Talous'!AD54","v":5.3309990945860504},{"$f":"'Hankeyhtiö - Talous'!AE54","v":5.4748191243504332},{"$f":"'Hankeyhtiö - Talous'!AF54","v":5.6228779826349227},{"$f":"'Hankeyhtiö - Talous'!AG54","v":5.7761823056884465},{"$f":"'Hankeyhtiö - Talous'!AH54","v":5.9275496805889487},{"$f":"'Hankeyhtiö - Talous'!AI54","v":6.0841140865258909},{"$f":"'Hankeyhtiö - Talous'!AJ54","v":6.2336850997397946},{"$f":"'Hankeyhtiö - Talous'!AK54","v":6.3880294926363641},{"$f":"'Hankeyhtiö - Talous'!AL54","v":6.5444191921108406},{"$f":"'Hankeyhtiö - Talous'!AM54","v":6.7057888822806886},{"$f":"'Hankeyhtiö - Talous'!AN54","v":6.8713028279019079},{"$f":"'Hankeyhtiö - Talous'!AO54","v":7.042092669854231},{"$f":"'Hankeyhtiö - Talous'!AP54","v":7.2152087537323766},{"$f":"'Hankeyhtiö - Talous'!AQ54","v":7.3938310757643304},{"$f":"'Hankeyhtiö - Talous'!AR54","v":7.5770585121494367},{"$f":"'Hankeyhtiö - Talous'!AS54","v":5.597607134411235},{"$f":"'Hankeyhtiö - Talous'!AT54","v":5.7601302386665481},{"$f":"'Hankeyhtiö - Talous'!AU54","v":5.8979065044794119},{"$f":"'Hankeyhtiö - Talous'!AV54","v":6.0390174222834663},{"$f":"'Hankeyhtiö - Talous'!AW54","v":6.1848272267830602},{"$f":"'Hankeyhtiö - Talous'!AX54","v":6.3315714281209763},{"$f":"'Hankeyhtiö - Talous'!AY54","v":6.4831837037513456},{"$f":"'Hankeyhtiö - Talous'!AZ54","v":6.6384691078629361},{"$f":"'Hankeyhtiö - Talous'!BA54","v":6.7989059634739393},{"$f":"'Hankeyhtiö - Talous'!BB54","v":6.9604211390534374},{"$f":"'Hankeyhtiö - Talous'!BC54","v":7.1272742898712886},{"$f":"'Hankeyhtiö - Talous'!BD54","v":7.2981737284696688},{"$f":"'Hankeyhtiö - Talous'!BE54","v":7.4747214447049704},{"$f":"'Hankeyhtiö - Talous'!BF54","v":7.6525104018143466},{"$f":"'Hankeyhtiö - Talous'!BG54","v":7.8361532869583659},{"$f":"'Hankeyhtiö - Talous'!BH54","v":8.0242538841246276},{"$f":"'Hankeyhtiö - Talous'!BI54","v":8.2185482366630165},{"$f":"'Hankeyhtiö - Talous'!BJ54","v":8.414268075519324},{"$f":"'Hankeyhtiö - Talous'!BK54","v":8.6164084234623122},{"$f":"'Hankeyhtiö - Talous'!BL54","v":8.8234601271426758},{"$f":"'Hankeyhtiö - Talous'!BM54","v":9.0373045467844069},{"$f":"'Hankeyhtiö - Talous'!BN54","v":9.252782622411603},{"$f":"'Hankeyhtiö - Talous'!BO54","v":9.4753034532852229},{"$f":"'Hankeyhtiö - Talous'!BP54","v":9.7032358689346054}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vaihtuvat vastaavat",null,null,5,5,5,5.7513683287671213,5.8260718991780802,5.9037348802630119,5.9844457670207101,6.0682954104856526,6.1553770765714262,6.2457865063254765,6.3396219776281022,6.4369843683693428,6.5379772211382239,8.6696085380607872,8.7325195179536443,8.7971917558823467,10.055556888215255,10.192092286470642,10.330999094586049,10.474819124350432,10.622877982634922,10.776182305688446,10.927549680588951,11.08411408652589,11.233685099739795,11.388029492636363,11.544419192110841,11.705788882280688,11.871302827901907,12.042092669854231,12.215208753732377,12.393831075764336,12.577058512149442,10.597607134411234,10.760130238666548,10.897906504479415,11.039017422283468,11.184827226783064,11.331571428120979,11.483183703751347,11.638469107862939,11.798905963473942,11.960421139053441,12.127274289871291,12.298173728469664,12.474721444704965,12.652510401814343,12.836153286958361,13.024253884124622,13.218548236663011,13.41426807551932,13.616408423462307,13.82346012714267,14.037304546784402,14.252782622411598,14.475303453285218,14.703235868934616,{"$f":"'Hankeyhtiö - Talous'!BQ57","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sijoitukset",null,null,{"$f":"'Hankeyhtiö - Talous'!L57","v":0},{"$f":"'Hankeyhtiö - Talous'!M57","v":0},{"$f":"'Hankeyhtiö - Talous'!N57","v":0},{"$f":"'Hankeyhtiö - Talous'!O57","v":0},{"$f":"'Hankeyhtiö - Talous'!P57","v":0},{"$f":"'Hankeyhtiö - Talous'!Q57","v":0},{"$f":"'Hankeyhtiö - Talous'!R57","v":0},{"$f":"'Hankeyhtiö - Talous'!S57","v":0},{"$f":"'Hankeyhtiö - Talous'!T57","v":0},{"$f":"'Hankeyhtiö - Talous'!U57","v":0},{"$f":"'Hankeyhtiö - Talous'!V57","v":0},{"$f":"'Hankeyhtiö - Talous'!W57","v":0},{"$f":"'Hankeyhtiö - Talous'!X57","v":0},{"$f":"'Hankeyhtiö - Talous'!Y57","v":0},{"$f":"'Hankeyhtiö - Talous'!Z57","v":0},{"$f":"'Hankeyhtiö - Talous'!AA57","v":0},{"$f":"'Hankeyhtiö - Talous'!AB57","v":0},{"$f":"'Hankeyhtiö - Talous'!AC57","v":0},{"$f":"'Hankeyhtiö - Talous'!AD57","v":0},{"$f":"'Hankeyhtiö - Talous'!AE57","v":0},{"$f":"'Hankeyhtiö - Talous'!AF57","v":0},{"$f":"'Hankeyhtiö - Talous'!AG57","v":0},{"$f":"'Hankeyhtiö - Talous'!AH57","v":0},{"$f":"'Hankeyhtiö - Talous'!AI57","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ57","v":0},{"$f":"'Hankeyhtiö - Talous'!AK57","v":0},{"$f":"'Hankeyhtiö - Talous'!AL57","v":0},{"$f":"'Hankeyhtiö - Talous'!AM57","v":0},{"$f":"'Hankeyhtiö - Talous'!AN57","v":0},{"$f":"'Hankeyhtiö - Talous'!AO57","v":0},{"$f":"'Hankeyhtiö - Talous'!AP57","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ57","v":0},{"$f":"'Hankeyhtiö - Talous'!AR57","v":0},{"$f":"'Hankeyhtiö - Talous'!AS57","v":0},{"$f":"'Hankeyhtiö - Talous'!AT57","v":0},{"$f":"'Hankeyhtiö - Talous'!AU57","v":0},{"$f":"'Hankeyhtiö - Talous'!AV57","v":0},{"$f":"'Hankeyhtiö - Talous'!AW57","v":0},{"$f":"'Hankeyhtiö - Talous'!AX57","v":0},{"$f":"'Hankeyhtiö - Talous'!AY57","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ57","v":0},{"$f":"'Hankeyhtiö - Talous'!BA57","v":0},{"$f":"'Hankeyhtiö - Talous'!BB57","v":0},{"$f":"'Hankeyhtiö - Talous'!BC57","v":0},{"$f":"'Hankeyhtiö - Talous'!BD57","v":0},{"$f":"'Hankeyhtiö - Talous'!BE57","v":0},{"$f":"'Hankeyhtiö - Talous'!BF57","v":0},{"$f":"'Hankeyhtiö - Talous'!BG57","v":0},{"$f":"'Hankeyhtiö - Talous'!BH57","v":0},{"$f":"'Hankeyhtiö - Talous'!BI57","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ57","v":0},{"$f":"'Hankeyhtiö - Talous'!BK57","v":0},{"$f":"'Hankeyhtiö - Talous'!BL57","v":0},{"$f":"'Hankeyhtiö - Talous'!BM57","v":0},{"$f":"'Hankeyhtiö - Talous'!BN57","v":0},{"$f":"'Hankeyhtiö - Talous'!BO57","v":0},{"$f":"'Hankeyhtiö - Talous'!BP57","v":0},{"$f":"BV147+BV145+BV140","v":2024.7045838372171}]
[null,null,"Infrastruktuurimaksut"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vastaavaa",null,null,{"$f":"Q149+Q147+Q142","v":31.678000000000001},465.62450152228064,508.24993307500694,552.47924158755484,798.70682780115658,1050.029425490399,1310.1352660295358,1823.8939261743201,2350.045625033008,2896.3005708346354,3463.2944874640511,4051.6817481033227,4662.021256126287,4943.8300200331914,5235.1102620669617,5538.2428984592589,5449.953418672394,5360.7532257535404,5271.7707431786794,5183.0128195382822,5094.4831733534756,5006.1872920330497,4918.122563552075,4830.300783685494,4742.7145170412141,4655.3803805239413,4568.3005931955149,4481.4831358177025,4394.9323196544537,4308.6545262858335,4222.6521609954025,4136.9338658161114,4051.5043109016228,3964.2018950264669,3879.33706784383,3794.7490203174866,3710.4718644677655,3626.5131156698635,3542.8752835972259,3459.5687015738754,3376.5987022935001,3293.9734222714087,3211.6955797322057,3129.7763615144195,3048.2215416575159,2967.0399291928129,2886.2344682658395,2805.8172697696928,2725.7945856584165,2646.1759531088178,2566.9645610079683,2488.1735206778849,2409.809601590453,2331.8831293036342,2254.3975578391455,2177.3670816395743,2100.7990305846452]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"VASTATTAVAA",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,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!BQ63","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kertynyt poistoero",null,null,{"$f":"'Hankeyhtiö - Talous'!L63","v":0},{"$f":"'Hankeyhtiö - Talous'!M63","v":0},{"$f":"'Hankeyhtiö - Talous'!N63","v":0},{"$f":"'Hankeyhtiö - Talous'!O63","v":0},{"$f":"'Hankeyhtiö - Talous'!P63","v":0},{"$f":"'Hankeyhtiö - Talous'!Q63","v":0},{"$f":"'Hankeyhtiö - Talous'!R63","v":0},{"$f":"'Hankeyhtiö - Talous'!S63","v":0},{"$f":"'Hankeyhtiö - Talous'!T63","v":0},{"$f":"'Hankeyhtiö - Talous'!U63","v":0},{"$f":"'Hankeyhtiö - Talous'!V63","v":0},{"$f":"'Hankeyhtiö - Talous'!W63","v":0},{"$f":"'Hankeyhtiö - Talous'!X63","v":0},{"$f":"'Hankeyhtiö - Talous'!Y63","v":0},{"$f":"'Hankeyhtiö - Talous'!Z63","v":0},{"$f":"'Hankeyhtiö - Talous'!AA63","v":0},{"$f":"'Hankeyhtiö - Talous'!AB63","v":0},{"$f":"'Hankeyhtiö - Talous'!AC63","v":0},{"$f":"'Hankeyhtiö - Talous'!AD63","v":0},{"$f":"'Hankeyhtiö - Talous'!AE63","v":0},{"$f":"'Hankeyhtiö - Talous'!AF63","v":0},{"$f":"'Hankeyhtiö - Talous'!AG63","v":0},{"$f":"'Hankeyhtiö - Talous'!AH63","v":0},{"$f":"'Hankeyhtiö - Talous'!AI63","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ63","v":0},{"$f":"'Hankeyhtiö - Talous'!AK63","v":0},{"$f":"'Hankeyhtiö - Talous'!AL63","v":0},{"$f":"'Hankeyhtiö - Talous'!AM63","v":0},{"$f":"'Hankeyhtiö - Talous'!AN63","v":0},{"$f":"'Hankeyhtiö - Talous'!AO63","v":0},{"$f":"'Hankeyhtiö - Talous'!AP63","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ63","v":0},{"$f":"'Hankeyhtiö - Talous'!AR63","v":0},{"$f":"'Hankeyhtiö - Talous'!AS63","v":0},{"$f":"'Hankeyhtiö - Talous'!AT63","v":0},{"$f":"'Hankeyhtiö - Talous'!AU63","v":0},{"$f":"'Hankeyhtiö - Talous'!AV63","v":0},{"$f":"'Hankeyhtiö - Talous'!AW63","v":0},{"$f":"'Hankeyhtiö - Talous'!AX63","v":0},{"$f":"'Hankeyhtiö - Talous'!AY63","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ63","v":0},{"$f":"'Hankeyhtiö - Talous'!BA63","v":0},{"$f":"'Hankeyhtiö - Talous'!BB63","v":0},{"$f":"'Hankeyhtiö - Talous'!BC63","v":0},{"$f":"'Hankeyhtiö - Talous'!BD63","v":0},{"$f":"'Hankeyhtiö - Talous'!BE63","v":0},{"$f":"'Hankeyhtiö - Talous'!BF63","v":0},{"$f":"'Hankeyhtiö - Talous'!BG63","v":0},{"$f":"'Hankeyhtiö - Talous'!BH63","v":0},{"$f":"'Hankeyhtiö - Talous'!BI63","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ63","v":0},{"$f":"'Hankeyhtiö - Talous'!BK63","v":0},{"$f":"'Hankeyhtiö - Talous'!BL63","v":0},{"$f":"'Hankeyhtiö - Talous'!BM63","v":0},{"$f":"'Hankeyhtiö - Talous'!BN63","v":0},{"$f":"'Hankeyhtiö - Talous'!BO63","v":0},{"$f":"'Hankeyhtiö - Talous'!BP63","v":0}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!BQ66","v":1.4183257316738351}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vieras pääoma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!BQ67","v":3188.2650027574123}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ostovelat",null,null,{"$f":"'Hankeyhtiö - Talous'!L66","v":0},{"$f":"'Hankeyhtiö - Talous'!M66","v":0},{"$f":"'Hankeyhtiö - Talous'!N66","v":0},{"$f":"'Hankeyhtiö - Talous'!O66","v":8.551232876712328E-2},{"$f":"'Hankeyhtiö - Talous'!P66","v":8.7222575342465761E-2},{"$f":"'Hankeyhtiö - Talous'!Q66","v":8.8967026849315067E-2},{"$f":"'Hankeyhtiö - Talous'!R66","v":9.074636738630136E-2},{"$f":"'Hankeyhtiö - Talous'!S66","v":9.2561294734027397E-2},{"$f":"'Hankeyhtiö - Talous'!T66","v":9.441252062870796E-2},{"$f":"'Hankeyhtiö - Talous'!U66","v":9.6300771041282124E-2},{"$f":"'Hankeyhtiö - Talous'!V66","v":9.8226786462107765E-2},{"$f":"'Hankeyhtiö - Talous'!W66","v":0.10019132219134994},{"$f":"'Hankeyhtiö - Talous'!X66","v":0.10219514863517692},{"$f":"'Hankeyhtiö - Talous'!Y66","v":0.45748001335211885},{"$f":"'Hankeyhtiö - Talous'!Z66","v":0.46662961361916117},{"$f":"'Hankeyhtiö - Talous'!AA66","v":0.47596220589154453},{"$f":"'Hankeyhtiö - Talous'!AB66","v":0.60991429579350753},{"$f":"'Hankeyhtiö - Talous'!AC66","v":0.62246031185376094},{"$f":"'Hankeyhtiö - Talous'!AD66","v":0.63455483334356533},{"$f":"'Hankeyhtiö - Talous'!AE66","v":0.64724593001043662},{"$f":"'Hankeyhtiö - Talous'!AF66","v":0.66019084861064536},{"$f":"'Hankeyhtiö - Talous'!AG66","v":0.67377105987413988},{"$f":"'Hankeyhtiö - Talous'!AH66","v":0.68686255889451542},{"$f":"'Hankeyhtiö - Talous'!AI66","v":0.7005998100724059},{"$f":"'Hankeyhtiö - Talous'!AJ66","v":0.71461180627385401},{"$f":"'Hankeyhtiö - Talous'!AK66","v":0.72931146368505451},{"$f":"'Hankeyhtiö - Talous'!AL66","v":0.74348212324731755},{"$f":"'Hankeyhtiö - Talous'!AM66","v":0.75835176571226404},{"$f":"'Hankeyhtiö - Talous'!AN66","v":0.77351880102650938},{"$f":"'Hankeyhtiö - Talous'!AO66","v":0.78943018294937528},{"$f":"'Hankeyhtiö - Talous'!AP66","v":0.80476896058798042},{"$f":"'Hankeyhtiö - Talous'!AQ66","v":0.82086433979974005},{"$f":"'Hankeyhtiö - Talous'!AR66","v":0.83728162659573491},{"$f":"'Hankeyhtiö - Talous'!AS66","v":0.85450461809908773},{"$f":"'Hankeyhtiö - Talous'!AT66","v":0.89887667072683131},{"$f":"'Hankeyhtiö - Talous'!AU66","v":0.91685420414136798},{"$f":"'Hankeyhtiö - Talous'!AV66","v":0.93519128822419539},{"$f":"'Hankeyhtiö - Talous'!AW66","v":0.95449255842600178},{"$f":"'Hankeyhtiö - Talous'!AX66","v":0.97297301626845301},{"$f":"'Hankeyhtiö - Talous'!AY66","v":0.99243247659382205},{"$f":"'Hankeyhtiö - Talous'!AZ66","v":1.0122811261256985},{"$f":"'Hankeyhtiö - Talous'!BA66","v":1.0331734417209832},{"$f":"'Hankeyhtiö - Talous'!BB66","v":1.0531772836211766},{"$f":"'Hankeyhtiö - Talous'!BC66","v":1.0742408292936003},{"$f":"'Hankeyhtiö - Talous'!BD66","v":1.0957256458794724},{"$f":"'Hankeyhtiö - Talous'!BE66","v":1.1183401601766783},{"$f":"'Hankeyhtiö - Talous'!BF66","v":1.1399929619730029},{"$f":"'Hankeyhtiö - Talous'!BG66","v":1.1627928212124632},{"$f":"'Hankeyhtiö - Talous'!BH66","v":1.1860486776367123},{"$f":"'Hankeyhtiö - Talous'!BI66","v":1.2105273551947879},{"$f":"'Hankeyhtiö - Talous'!BJ66","v":1.2339650442132357},{"$f":"'Hankeyhtiö - Talous'!BK66","v":1.2586443450975004},{"$f":"'Hankeyhtiö - Talous'!BL66","v":1.2838172319994505},{"$f":"'Hankeyhtiö - Talous'!BM66","v":1.3103137398225817},{"$f":"'Hankeyhtiö - Talous'!BN66","v":1.3356834481722284},{"$f":"'Hankeyhtiö - Talous'!BO66","v":1.3623971171356726},{"$f":"'Hankeyhtiö - Talous'!BP66","v":1.3896450594783862},{"$f":"'Hankeyhtiö - Talous'!BQ68","v":6.5725203057809267E-14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ulkoiset velat",null,null,{"$f":"'Hankeyhtiö - Talous'!L67","v":0},{"$f":"'Hankeyhtiö - Talous'!M67","v":0},{"$f":"'Hankeyhtiö - Talous'!N67","v":0},{"$f":"'Hankeyhtiö - Talous'!O67","v":0},{"$f":"'Hankeyhtiö - Talous'!P67","v":145.36112077850501},{"$f":"'Hankeyhtiö - Talous'!Q67","v":292.13025419009455},{"$f":"'Hankeyhtiö - Talous'!R67","v":443.88516922479096},{"$f":"'Hankeyhtiö - Talous'!S67","v":770.00781506249587},{"$f":"'Hankeyhtiö - Talous'!T67","v":1104.6955325443437},{"$f":"'Hankeyhtiö - Talous'!U67","v":1453.8645784886594},{"$f":"'Hankeyhtiö - Talous'!V67","v":1818.0023856336254},{"$f":"'Hankeyhtiö - Talous'!W67","v":2197.6113531361671},{"$f":"'Hankeyhtiö - Talous'!X67","v":2593.1347664907726},{"$f":"'Hankeyhtiö - Talous'!Y67","v":2784.4206409829972},{"$f":"'Hankeyhtiö - Talous'!Z67","v":2982.186588542429},{"$f":"'Hankeyhtiö - Talous'!AA67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AB67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AC67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AD67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AE67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AF67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AG67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AH67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AI67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AJ67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AK67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AL67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AM67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AN67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AO67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AP67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AQ67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AR67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AS67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AT67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AU67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AV67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AW67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AX67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AY67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!AZ67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BA67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BB67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BC67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BD67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BE67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BF67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BG67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BH67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BI67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BJ67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BK67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BL67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BM67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BN67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BO67","v":3188.2650027574123},{"$f":"'Hankeyhtiö - Talous'!BP67","v":3188.2650027574123},{"$f":"SUM(BV156:BV158)","v":3189.6833284890863}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pääomalaina",null,null,{"$f":"'Hankeyhtiö - Talous'!L68","v":0},{"$f":"'Hankeyhtiö - Talous'!M68","v":0},{"$f":"'Hankeyhtiö - Talous'!N68","v":0},{"$f":"'Hankeyhtiö - Talous'!O68","v":0},{"$f":"'Hankeyhtiö - Talous'!P68","v":11.096722345399062},{"$f":"'Hankeyhtiö - Talous'!Q68","v":22.970215254976058},{"$f":"'Hankeyhtiö - Talous'!R68","v":35.663755945878044},{"$f":"'Hankeyhtiö - Talous'!S68","v":61.909440301941004},{"$f":"'Hankeyhtiö - Talous'!T68","v":89.702666486368813},{"$f":"'Hankeyhtiö - Talous'!U68","v":119.37950906340464},{"$f":"'Hankeyhtiö - Talous'!V68","v":151.0440279543466},{"$f":"'Hankeyhtiö - Talous'!W68","v":184.80568365859111},{"$f":"'Hankeyhtiö - Talous'!X68","v":220.77387880232823},{"$f":"'Hankeyhtiö - Talous'!Y68","v":245.81927859190395},{"$f":"'Hankeyhtiö - Talous'!Z68","v":272.39708248794761},{"$f":"'Hankeyhtiö - Talous'!AA68","v":300.58951337812243},{"$f":"'Hankeyhtiö - Talous'!AB68","v":293.07477554366938},{"$f":"'Hankeyhtiö - Talous'!AC68","v":285.56003770921632},{"$f":"'Hankeyhtiö - Talous'!AD68","v":278.04529987476326},{"$f":"'Hankeyhtiö - Talous'!AE68","v":270.5305620403102},{"$f":"'Hankeyhtiö - Talous'!AF68","v":263.01582420585714},{"$f":"'Hankeyhtiö - Talous'!AG68","v":255.50108637140409},{"$f":"'Hankeyhtiö - Talous'!AH68","v":247.98634853695103},{"$f":"'Hankeyhtiö - Talous'!AI68","v":240.47161070249797},{"$f":"'Hankeyhtiö - Talous'!AJ68","v":232.95687286804491},{"$f":"'Hankeyhtiö - Talous'!AK68","v":225.44213503359185},{"$f":"'Hankeyhtiö - Talous'!AL68","v":217.9273971991388},{"$f":"'Hankeyhtiö - Talous'!AM68","v":210.41265936468574},{"$f":"'Hankeyhtiö - Talous'!AN68","v":202.89792153023268},{"$f":"'Hankeyhtiö - Talous'!AO68","v":195.38318369577962},{"$f":"'Hankeyhtiö - Talous'!AP68","v":187.86844586132656},{"$f":"'Hankeyhtiö - Talous'!AQ68","v":180.35370802687351},{"$f":"'Hankeyhtiö - Talous'!AR68","v":172.83897019242045},{"$f":"'Hankeyhtiö - Talous'!AS68","v":165.32423235796739},{"$f":"'Hankeyhtiö - Talous'!AT68","v":157.80949452351433},{"$f":"'Hankeyhtiö - Talous'!AU68","v":150.29475668906127},{"$f":"'Hankeyhtiö - Talous'!AV68","v":142.78001885460822},{"$f":"'Hankeyhtiö - Talous'!AW68","v":135.26528102015516},{"$f":"'Hankeyhtiö - Talous'!AX68","v":127.7505431857021},{"$f":"'Hankeyhtiö - Talous'!AY68","v":120.23580535124904},{"$f":"'Hankeyhtiö - Talous'!AZ68","v":112.72106751679598},{"$f":"'Hankeyhtiö - Talous'!BA68","v":105.20632968234293},{"$f":"'Hankeyhtiö - Talous'!BB68","v":97.691591847889867},{"$f":"'Hankeyhtiö - Talous'!BC68","v":90.17685401343681},{"$f":"'Hankeyhtiö - Talous'!BD68","v":82.662116178983752},{"$f":"'Hankeyhtiö - Talous'!BE68","v":75.147378344530694},{"$f":"'Hankeyhtiö - Talous'!BF68","v":67.632640510077636},{"$f":"'Hankeyhtiö - Talous'!BG68","v":60.11790267562457},{"$f":"'Hankeyhtiö - Talous'!BH68","v":52.603164841171505},{"$f":"'Hankeyhtiö - Talous'!BI68","v":45.08842700671844},{"$f":"'Hankeyhtiö - Talous'!BJ68","v":37.573689172265375},{"$f":"'Hankeyhtiö - Talous'!BK68","v":30.058951337812314},{"$f":"'Hankeyhtiö - Talous'!BL68","v":22.544213503359252},{"$f":"'Hankeyhtiö - Talous'!BM68","v":15.029475668906191},{"$f":"'Hankeyhtiö - Talous'!BN68","v":7.5147378344531282},{"$f":"'Hankeyhtiö - Talous'!BO68","v":6.5725203057809267E-14},{"$f":"'Hankeyhtiö - Talous'!BP68","v":6.5725203057809267E-14}]
[null,null,null,{"$f":"Kontrolli!E205","v":30},null,null,null,null,null,null,null,null,null,"Vieras pääoma",null,null,0,0,0,8.551232876712328E-2,156.54506569924652,315.18943647191992,479.63967153805532,832.00981665917095,1194.4926115513413,1573.3403883231053,1969.1446403744342,2382.5172281169494,2814.010840441736,3030.6973995882536,3255.0503006439958,3489.330478341426,3481.9496925968751,3474.4475007784827,3466.9448574655189,3459.4428107277326,3451.9410178118796,3444.4398601886905,3436.9382138532578,3429.4372132699827,3421.9364874317307,3414.4364492546893,3406.9358820797984,3399.4360138878101,3391.9364430886717,3384.4376166361412,3376.9382175793266,3369.4395751240854,3361.941254576428,3354.4437397334787,3346.9733739516532,3339.4766136506146,3331.9802129002446,3324.4847763359935,3316.9885189593829,3309.4932405852551,3301.9983514003343,3294.5045058814762,3287.0097718889233,3279.5160976001425,3272.0228445822759,3264.5307212621196,3257.0376362294628,3249.5456982542491,3242.0542162762204,3234.5639571193256,3227.0726569738908,3219.5825984403218,3212.0930334927707,3204.6047921661411,3197.1154240400379,3189.6273998745478,3189.6546478168907,{"$f":"'Hankeyhtiö - Talous'!BQ71","v":-1164.9787446518674}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BV161)","v":-1164.9787446518674}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Oma pääoma",null,null,{"$f":"'Hankeyhtiö - Talous'!L71","v":31.678000000000001},{"$f":"'Hankeyhtiö - Talous'!M71","v":465.62450152228064},{"$f":"'Hankeyhtiö - Talous'!N71","v":508.24993307500688},{"$f":"'Hankeyhtiö - Talous'!O71","v":552.39372925878763},{"$f":"'Hankeyhtiö - Talous'!P71","v":642.16176210190997},{"$f":"'Hankeyhtiö - Talous'!Q71","v":734.83998901847883},{"$f":"'Hankeyhtiö - Talous'!R71","v":830.49559449148023},{"$f":"'Hankeyhtiö - Talous'!S71","v":991.88410951514913},{"$f":"'Hankeyhtiö - Talous'!T71","v":1155.5530134816674},{"$f":"'Hankeyhtiö - Talous'!U71","v":1322.9601825115301},{"$f":"'Hankeyhtiö - Talous'!V71","v":1494.1498470896167},{"$f":"'Hankeyhtiö - Talous'!W71","v":1669.1645199863733},{"$f":"'Hankeyhtiö - Talous'!X71","v":1848.01041568455},{"$f":"'Hankeyhtiö - Talous'!Y71","v":1913.1326204449385},{"$f":"'Hankeyhtiö - Talous'!Z71","v":1980.0599614229652},{"$f":"'Hankeyhtiö - Talous'!AA71","v":2048.9124201178324},{"$f":"'Hankeyhtiö - Talous'!AB71","v":1968.0037260755182},{"$f":"'Hankeyhtiö - Talous'!AC71","v":1886.305724975058},{"$f":"'Hankeyhtiö - Talous'!AD71","v":1804.8258857131605},{"$f":"'Hankeyhtiö - Talous'!AE71","v":1723.5700088105491},{"$f":"'Hankeyhtiö - Talous'!AF71","v":1642.5421555415953},{"$f":"'Hankeyhtiö - Talous'!AG71","v":1561.7474318443594},{"$f":"'Hankeyhtiö - Talous'!AH71","v":1481.1843496988181},{"$f":"'Hankeyhtiö - Talous'!AI71","v":1400.8635704155124},{"$f":"'Hankeyhtiö - Talous'!AJ71","v":1320.7780296094838},{"$f":"'Hankeyhtiö - Talous'!AK71","v":1240.9439312692523},{"$f":"'Hankeyhtiö - Talous'!AL71","v":1161.3647111157181},{"$f":"'Hankeyhtiö - Talous'!AM71","v":1082.0471219298925},{"$f":"'Hankeyhtiö - Talous'!AN71","v":1002.9958765657834},{"$f":"'Hankeyhtiö - Talous'!AO71","v":924.21690964969343},{"$f":"'Hankeyhtiö - Talous'!AP71","v":845.71394341607618},{"$f":"'Hankeyhtiö - Talous'!AQ71","v":767.49429069202733},{"$f":"'Hankeyhtiö - Talous'!AR71","v":689.56305632519513},{"$f":"'Hankeyhtiö - Talous'!AS71","v":609.75815529298882},{"$f":"'Hankeyhtiö - Talous'!AT71","v":532.36369389217725},{"$f":"'Hankeyhtiö - Talous'!AU71","v":455.27240666687248},{"$f":"'Hankeyhtiö - Talous'!AV71","v":378.49165156752167},{"$f":"'Hankeyhtiö - Talous'!AW71","v":302.0283393338708},{"$f":"'Hankeyhtiö - Talous'!AX71","v":225.88676463784378},{"$f":"'Hankeyhtiö - Talous'!AY71","v":150.07546098862073},{"$f":"'Hankeyhtiö - Talous'!AZ71","v":74.600350893166777},{"$f":"'Hankeyhtiö - Talous'!BA71","v":-0.53108361006685811},{"$f":"'Hankeyhtiö - Talous'!BB71","v":-75.314192156717027},{"$f":"'Hankeyhtiö - Talous'!BC71","v":-149.7397360857226},{"$f":"'Hankeyhtiö - Talous'!BD71","v":-223.80130292475911},{"$f":"'Hankeyhtiö - Talous'!BE71","v":-297.49079206930617},{"$f":"'Hankeyhtiö - Talous'!BF71","v":-370.80316796362291},{"$f":"'Hankeyhtiö - Talous'!BG71","v":-443.72842848455588},{"$f":"'Hankeyhtiö - Talous'!BH71","v":-516.25963061780305},{"$f":"'Hankeyhtiö - Talous'!BI71","v":-588.38800401050685},{"$f":"'Hankeyhtiö - Talous'!BJ71","v":-660.10809596592173},{"$f":"'Hankeyhtiö - Talous'!BK71","v":-731.40907776243591},{"$f":"'Hankeyhtiö - Talous'!BL71","v":-802.28343190231692},{"$f":"'Hankeyhtiö - Talous'!BM71","v":-872.72166286250592},{"$f":"'Hankeyhtiö - Talous'!BN71","v":-942.71786620089108},{"$f":"'Hankeyhtiö - Talous'!BO71","v":-1012.2603182349721},{"$f":"'Hankeyhtiö - Talous'!BP71","v":-1088.8556172322444}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Oma pääoma",null,null,31.678000000000001,465.62450152228064,508.24993307500688,552.39372925878763,642.16176210190997,734.83998901847883,830.49559449148023,991.88410951514913,1155.5530134816674,1322.9601825115301,1494.1498470896167,1669.1645199863733,1848.01041568455,1913.1326204449385,1980.0599614229652,2048.9124201178324,1968.0037260755182,1886.305724975058,1804.8258857131605,1723.5700088105491,1642.5421555415953,1561.7474318443594,1481.1843496988181,1400.8635704155124,1320.7780296094838,1240.9439312692523,1161.3647111157181,1082.0471219298925,1002.9958765657834,924.21690964969343,845.71394341607618,767.49429069202733,689.56305632519513,609.75815529298882,532.36369389217725,455.27240666687248,378.49165156752167,302.0283393338708,225.88676463784378,150.07546098862073,74.600350893166777,-0.53108361006685811,-75.314192156717027,-149.7397360857226,-223.80130292475911,-297.49079206930617,-370.80316796362291,-443.72842848455588,-516.25963061780305,-588.38800401050685,-660.10809596592173,-731.40907776243591,-802.28343190231692,-872.72166286250592,-942.71786620089108,-1012.2603182349721,-1088.8556172322444,{"$f":"BV159+BV162+BV153","v":2024.7045838372189}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vastattavaa",null,null,31.678000000000001,465.62450152228064,508.24993307500688,552.47924158755472,798.70682780115646,1050.0294254903988,1310.1352660295356,1823.8939261743201,2350.0456250330089,2896.3005708346354,3463.2944874640507,4051.6817481033227,4662.0212561262861,4943.8300200331923,5235.1102620669608,5538.2428984592589,5449.9534186723931,5360.7532257535404,5271.7707431786794,5183.0128195382822,5094.4831733534747,5006.1872920330497,4918.1225635520759,4830.3007836854949,4742.714517041215,4655.3803805239413,4568.3005931955167,4481.4831358177025,4394.9323196544556,4308.6545262858344,4222.6521609954025,4136.9338658161123,4051.5043109016233,3964.2018950264674,3879.3370678438305,3794.7490203174871,3710.4718644677664,3626.5131156698644,3542.8752835972268,3459.5687015738758,3376.598702293501,3293.9734222714092,3211.6955797322062,3129.7763615144199,3048.2215416575168,2967.0399291928134,2886.23446826584,2805.8172697696932,2725.7945856584174,2646.1759531088187,2566.9645610079692,2488.1735206778858,2409.8096015904539,2331.8831293036351,2254.3975578391469,2177.3670816395756,2100.7990305846461]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kassa-check",{"$f":"IF(MIN(Q145:BU145)>=0,\"OK\",\"KASSAVAJE\")","v":"OK"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sijoitukset ja tuotot per sijoittaja"]
[null,null,"Maksujen päättymisvuosi",{"$f":"YEAR('Hankeyhtiö - Operaatiot'!D103)","v":2051}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hyötyjä","Sijoitettu OPO (sarja A)","Tonttisijoitus (sarja B)","Sijoitettu pääomalaina","Maksetut infrastruktuuri-maksut","Saadut osingot","Saadut pääomalainan korot ja lyhennykset","Netto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C61","v":"[Sijoittaja 1]"},{"$f":"SUM('Sijoittajien tuotot'!L140:BK140)","v":-776.58616384703885},{"$f":"SUM('Sijoittajien tuotot'!L142:BK142)","v":-80},{"$f":"SUM('Sijoittajien tuotot'!L144:BK144)","v":0},{"$f":"SUM('Sijoittajien tuotot'!L146:BK146)","v":-538.9626331398365},{"$f":"SUM('Sijoittajien tuotot'!L141:BK141)+SUM('Sijoittajien tuotot'!L143:BK143)","v":736.08537816350554},{"$f":"SUM('Sijoittajien tuotot'!L145:BK145)","v":0},{"$f":"SUM(O173:T173)","v":-659.46341882336992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"[Sijoittaja 2]",{"$f":"SUM('Sijoittajien tuotot'!L157:BK157)","v":-776.58616384703885},{"$f":"SUM('Sijoittajien tuotot'!L159:BK159)","v":0},{"$f":"SUM('Sijoittajien tuotot'!L161:BK161)","v":-229.81140033346821},{"$f":"SUM('Sijoittajien tuotot'!L163:BK163)","v":0},{"$f":"SUM('Sijoittajien tuotot'!L158:BK158)+SUM('Sijoittajien tuotot'!L160:BK160)","v":667.33942739001645},{"$f":"SUM('Sijoittajien tuotot'!L162:BK162)","v":574.87744433565933},{"$f":"SUM(O174:T174)","v":235.81930754516873}]
[null,null,"Hankeyhtiön liikevaihto",null,null,null,null,null,null,null,null,null,null,"[Sijoittaja 3]",{"$f":"SUM('Sijoittajien tuotot'!L174:BK174)","v":0},{"$f":"SUM('Sijoittajien tuotot'!L176:BK176)","v":-80},{"$f":"SUM('Sijoittajien tuotot'!L178:BK178)","v":0},{"$f":"SUM('Sijoittajien tuotot'!L180:BK180)","v":-128.49518772267996},{"$f":"SUM('Sijoittajien tuotot'!L175:BK175)+SUM('Sijoittajien tuotot'!L177:BK177)","v":68.745950773489142},{"$f":"SUM('Sijoittajien tuotot'!L179:BK179)","v":0},-139.74923694919082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"[Sijoittaja 4]",{"$f":"SUM('Sijoittajien tuotot'!L191:BK191)","v":0},{"$f":"SUM('Sijoittajien tuotot'!$L193:$BK193)","v":-80},{"$f":"SUM('Sijoittajien tuotot'!$L195:$BK195)","v":0},{"$f":"SUM('Sijoittajien tuotot'!$L197:$BK197)","v":-128.49518772267996},{"$f":"SUM('Sijoittajien tuotot'!L192:BK192)+SUM('Sijoittajien tuotot'!L194:BK194)","v":68.745950773489142},{"$f":"SUM('Sijoittajien tuotot'!L196:BK196)","v":0},-139.74923694919082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"[Sijoittaja 5]",{"$f":"SUM('Sijoittajien tuotot'!$L208:$BK208)","v":0},{"$f":"SUM('Sijoittajien tuotot'!$L210:$BK210)","v":-80},{"$f":"SUM('Sijoittajien tuotot'!$L212:$BK212)","v":0},{"$f":"SUM('Sijoittajien tuotot'!$L214:$BK214)","v":-128.49518772267996},{"$f":"SUM('Sijoittajien tuotot'!L209:BK209)+SUM('Sijoittajien tuotot'!L211:BK211)","v":68.745950773489142},{"$f":"SUM('Sijoittajien tuotot'!L213:BK213)","v":0},-139.74923694919082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"[Sijoittaja 6]",{"$f":"SUM('Sijoittajien tuotot'!$L225:$BK225)","v":0},{"$f":"SUM('Sijoittajien tuotot'!$L227:$BK227)","v":-80},{"$f":"SUM('Sijoittajien tuotot'!$L229:$BK229)","v":0},{"$f":"SUM('Sijoittajien tuotot'!$L231:$BK231)","v":0},{"$f":"SUM('Sijoittajien tuotot'!L226:BK226)+SUM('Sijoittajien tuotot'!L228:BK228)","v":68.745950773489142},{"$f":"SUM('Sijoittajien tuotot'!L230:BK230)","v":0},-11.254049226510858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yhteensä",{"$f":"SUM(O173:O178)","v":-1553.1723276940777},{"$f":"SUM(P173:P178)","v":-400},-229.81140033346821,-924.44819630787629,1678.4086086474783,574.87744433565933,{"$f":"SUM(U173:U178)","v":-854.14587135228453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"SUM(O179:T179)-U179","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Matkustajamäärät (miljoonaa vuodessa)",null,null,{"$f":"Q93","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31",{"$f":"AW93","v":"2051-12-31"},"2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Matkustajamäärä"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentorataa käyttävät lentomatkustajat",null,null,{"$f":"Matkustajamäärät!L54","v":0},{"$f":"Matkustajamäärät!M54","v":0},{"$f":"Matkustajamäärät!N54","v":0},{"$f":"Matkustajamäärät!O54","v":0},{"$f":"Matkustajamäärät!P54","v":0},{"$f":"Matkustajamäärät!Q54","v":0},{"$f":"Matkustajamäärät!R54","v":0},{"$f":"Matkustajamäärät!S54","v":0},{"$f":"Matkustajamäärät!T54","v":0},{"$f":"Matkustajamäärät!U54","v":0},{"$f":"Matkustajamäärät!V54","v":0},{"$f":"Matkustajamäärät!W54","v":0},{"$f":"Matkustajamäärät!X54","v":0},{"$f":"Matkustajamäärät!Y54","v":1.8197157491103118},{"$f":"Matkustajamäärät!Z54","v":1.8320558803793712},{"$f":"Matkustajamäärät!AA54","v":1.8444796944103192},{"$f":"Matkustajamäärät!AB54","v":1.8569877586853394},{"$f":"Matkustajamäärät!AC54","v":1.8695806445349108},{"$f":"Matkustajamäärät!AD54","v":1.8822589271639054},{"$f":"Matkustajamäärät!AE54","v":1.8950231856778619},{"$f":"Matkustajamäärät!AF54","v":1.9078740031094352},{"$f":"Matkustajamäärät!AG54","v":1.9208119664450261},{"$f":"Matkustajamäärät!AH54","v":1.9314611239917259},{"$f":"Matkustajamäärät!AI54","v":1.9421693214436504},{"$f":"Matkustajamäärät!AJ54","v":1.9529368861234448},{"$f":"Matkustajamäärät!AK54","v":1.9637641471684599},{"$f":"Matkustajamäärät!AL54","v":1.9746514355408142},{"$f":"Matkustajamäärät!AM54","v":1.9855990840375122},{"$f":"Matkustajamäärät!AN54","v":1.9966074273006125},{"$f":"Matkustajamäärät!AO54","v":2.0076768018274618},{"$f":"Matkustajamäärät!AP54","v":2.0188075459809793},{"$f":"Matkustajamäärät!AQ54","v":2.0299999999999998},{"$f":"Matkustajamäärät!AR54","v":2.041254506009671},{"$f":"Matkustajamäärät!AS54","v":2.052571408031914},{"$f":"Matkustajamäärät!AT54","v":2.0639510519959403},{"$f":"Matkustajamäärät!AU54","v":2.0753937857488243},{"$f":"Matkustajamäärät!AV54","v":2.0868999590661366},{"$f":"Matkustajamäärät!AW54","v":2.098469923662635},{"$f":"Matkustajamäärät!AX54","v":2.1101040332030165},{"$f":"Matkustajamäärät!AY54","v":2.1218026433127277},{"$f":"Matkustajamäärät!AZ54","v":2.1335661115888356},{"$f":"Matkustajamäärät!BA54","v":2.1453947976109573},{"$f":"Matkustajamäärät!BB54","v":2.1572890629522523},{"$f":"Matkustajamäärät!BC54","v":2.1692492711904761},{"$f":"Matkustajamäärät!BD54","v":2.1812757879190903},{"$f":"Matkustajamäärät!BE54","v":2.193368980758442},{"$f":"Matkustajamäärät!BF54","v":2.2055292193669991},{"$f":"Matkustajamäärät!BG54","v":2.2177568754526495},{"$f":"Matkustajamäärät!BH54","v":2.2300523227840632},{"$f":"Matkustajamäärät!BI54","v":2.2424159372021197},{"$f":"Matkustajamäärät!BJ54","v":2.2548480966313917},{"$f":"Matkustajamäärät!BK54","v":2.2673491810917037},{"$f":"Matkustajamäärät!BL54","v":2.2799195727097428},{"$f":"Matkustajamäärät!BM54","v":2.2925596557307411},{"$f":"Matkustajamäärät!BN54","v":2.3052698165302248},{"$f":"Matkustajamäärät!BO54","v":2.3180504436258169},{"$f":"Matkustajamäärät!BP54","v":2.3309019276891205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kerava-Tampere -ratakäytävän matkustajat",null,null,{"$f":"Matkustajamäärät!L134","v":0},{"$f":"Matkustajamäärät!M134","v":0},{"$f":"Matkustajamäärät!N134","v":0},{"$f":"Matkustajamäärät!O134","v":0},{"$f":"Matkustajamäärät!P134","v":0},{"$f":"Matkustajamäärät!Q134","v":0},{"$f":"Matkustajamäärät!R134","v":0},{"$f":"Matkustajamäärät!S134","v":0},{"$f":"Matkustajamäärät!T134","v":0},{"$f":"Matkustajamäärät!U134","v":0},{"$f":"Matkustajamäärät!V134","v":0},{"$f":"Matkustajamäärät!W134","v":0},{"$f":"Matkustajamäärät!X134","v":0},{"$f":"Matkustajamäärät!Y134","v":0},{"$f":"Matkustajamäärät!Z134","v":0},{"$f":"Matkustajamäärät!AA134","v":0},{"$f":"Matkustajamäärät!AB134","v":4.6577147686665201},{"$f":"Matkustajamäärät!AC134","v":4.7386255465618445},{"$f":"Matkustajamäärät!AD134","v":4.820948040583521},{"$f":"Matkustajamäärät!AE134","v":4.9047069993359651},{"$f":"Matkustajamäärät!AF134","v":4.989927607499979},{"$f":"Matkustajamäärät!AG134","v":5.076635493558026},{"$f":"Matkustajamäärät!AH134","v":5.155547180843925},{"$f":"Matkustajamäärät!AI134","v":5.2356854786277047},{"$f":"Matkustajamäärät!AJ134","v":5.2908910260621971},{"$f":"Matkustajamäärät!AK134","v":5.3466786658473451},{"$f":"Matkustajamäärät!AL134","v":5.4030545356182307},{"$f":"Matkustajamäärät!AM134","v":5.4600248377257241},{"$f":"Matkustajamäärät!AN134","v":5.5175958399188474},{"$f":"Matkustajamäärät!AO134","v":5.575773876034348},{"$f":"Matkustajamäärät!AP134","v":5.6345653466935266},{"$f":"Matkustajamäärät!AQ134","v":5.6939767200064253},{"$f":"Matkustajamäärät!AR134","v":5.7540145322834224},{"$f":"Matkustajamäärät!AS134","v":5.8146853887543539},{"$f":"Matkustajamäärät!AT134","v":5.8469225373514382},{"$f":"Matkustajamäärät!AU134","v":5.8793384116542464},{"$f":"Matkustajamäärät!AV134","v":5.9119340025344682},{"$f":"Matkustajamäärät!AW134","v":5.9447103063572788},{"$f":"Matkustajamäärät!AX134","v":5.9776683250117859},{"$f":"Matkustajamäärät!AY134","v":6.0108090659416691},{"$f":"Matkustajamäärät!AZ134","v":6.0441335421759677},{"$f":"Matkustajamäärät!BA134","v":6.0776427723600417},{"$f":"Matkustajamäärät!BB134","v":6.1113377807867213},{"$f":"Matkustajamäärät!BC134","v":6.145219597427606},{"$f":"Matkustajamäärät!BD134","v":6.17928925796455},{"$f":"Matkustajamäärät!BE134","v":6.2135478038213252},{"$f":"Matkustajamäärät!BF134","v":6.2479962821954542},{"$f":"Matkustajamäärät!BG134","v":6.282635746090218},{"$f":"Matkustajamäärät!BH134","v":6.317467254346842},{"$f":"Matkustajamäärät!BI134","v":6.3524918716768637},{"$f":"Matkustajamäärät!BJ134","v":6.387710668694683},{"$f":"Matkustajamäärät!BK134","v":6.4231247219502805},{"$f":"Matkustajamäärät!BL134","v":6.4587351139621303},{"$f":"Matkustajamäärät!BM134","v":6.494542933250286},{"$f":"Matkustajamäärät!BN134","v":6.5305492743696627},{"$f":"Matkustajamäärät!BO134","v":6.5667552379434788},{"$f":"Matkustajamäärät!BP134","v":6.6031619306969125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yhteensä",null,null,{"$f":"SUM(Q185:Q186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.8197157491103118,1.8320558803793712,1.8444796944103192,6.5147025273518597,6.6082061910967553,6.7032069677474269,6.7997301850138268,6.897801610609414,6.9974474600030518,7.0870083048356509,7.1778548000713549,7.2438279121856421,7.310442813015805,7.3777059711590454,7.4456239217632358,7.5142032672194601,7.5834506778618103,7.6533728926745059,7.7239767200064247,{"$f":"SUM(AW185:AW186)","v":7.7952690382930934},7.8672567967862683,7.9108735893473785,7.9547321974030707,7.9988339616006048,8.0431802300199138,8.0877723582148029,8.1326117092543964,8.1776996537648028,8.2230375699709981,8.2686268437389732,8.3144688686180821,8.3605650458836394,8.4069167845797672,8.4535255015624529,8.5003926215428685,8.547519577130906,8.5949078088789825,8.6425587653260756,8.6904739030419833,8.7386546866718735,8.7871025889810266,8.8358190908998875,8.8848056815692953,8.9340638583860326]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Hankeyhtiön investoinnit"]

{"sheet":"Sijoittajien tuotot","index":4,"n_rows":234,"n_cols":73,"rows_kept":234,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG5,12)","v":"2041-12-31"},{"$f":"EOMONTH(AH5,12)","v":"2042-12-31"},"2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31",{"$f":"EOMONTH(BH5,12)","v":"2068-12-31"},{"$f":"EOMONTH(BI5,12)","v":"2069-12-31"},{"$f":"EOMONTH(BJ5,12)","v":"2070-12-31"},{"$f":"EOMONTH(BK5,12)","v":"2071-12-31"},{"$f":"EOMONTH(BL5,12)","v":"2072-12-31"},{"$f":"EOMONTH(BM5,12)","v":"2073-12-31"},{"$f":"EOMONTH(BN5,12)","v":"2074-12-31"},{"$f":"EOMONTH(BO5,12)","v":"2075-12-31"},{"$f":"EOMONTH(BP5,12)","v":"2076-12-31"},{"$f":"EOMONTH(BQ5,12)","v":"2077-12-31"},{"$f":"EOMONTH(BR5,12)","v":"2078-12-31"},{"$f":"EOMONTH(BS5,12)","v":"2079-12-31"},{"$f":"EOMONTH(BT5,12)","v":"2080-12-31"}]
[null,"Päiviä vuodessa",null,null,null,null,null,null,{"$f":"DATE( YEAR( I$5 ) + 1, 1, 1 ) - DATE( YEAR( I$5 ), 1, 1 )","v":366},{"$f":"DATE( YEAR( J$5 ) + 1, 1, 1 ) - DATE( YEAR( J$5 ), 1, 1 )","v":365},{"$f":"DATE( YEAR( K$5 ) + 1, 1, 1 ) - DATE( YEAR( K$5 ), 1, 1 )","v":365},{"$f":"DATE( YEAR( L$5 ) + 1, 1, 1 ) - DATE( YEAR( L$5 ), 1, 1 )","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[]
[]
[null,1,"Kaikkien sijoitusten rahavirrat"]
[]
[null,"Sijoitukset "]
[null,"Ulkoiset lainat",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L91","v":0},{"$f":"-'Hankeyhtiö - Talous'!M91","v":0},{"$f":"-'Hankeyhtiö - Talous'!N91","v":0},{"$f":"-'Hankeyhtiö - Talous'!O91","v":0},{"$f":"-'Hankeyhtiö - Talous'!P91","v":-144.2573904901879},{"$f":"-'Hankeyhtiö - Talous'!Q91","v":-147.14253829999166},{"$f":"-'Hankeyhtiö - Talous'!R91","v":-150.08538906599148},{"$f":"-'Hankeyhtiö - Talous'!S91","v":-318.01245526399794},{"$f":"-'Hankeyhtiö - Talous'!T91","v":-321.07080420130023},{"$f":"-'Hankeyhtiö - Talous'!U91","v":-327.4922202853262},{"$f":"-'Hankeyhtiö - Talous'!V91","v":-334.04206469103275},{"$f":"-'Hankeyhtiö - Talous'!W91","v":-340.72290598485341},{"$f":"-'Hankeyhtiö - Talous'!X91","v":-347.46284249049859},{"$f":"-'Hankeyhtiö - Talous'!Y91","v":-1668.8831066985313},{"$f":"-'Hankeyhtiö - Talous'!Z91","v":-185.72891956383054},{"$f":"-'Hankeyhtiö - Talous'!AA91","v":-189.44349795510712},{"$f":"-'Hankeyhtiö - Talous'!AB91","v":-1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!AC91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AD91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AE91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AF91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AG91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AH91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AI91","v":-1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!AJ91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AK91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AL91","v":-1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!AM91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AN91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AO91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AP91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AQ91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AR91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AS91","v":-1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!AT91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AU91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AV91","v":-1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!AW91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AX91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AY91","v":0},{"$f":"-'Hankeyhtiö - Talous'!AZ91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BA91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BB91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BC91","v":-1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!BD91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BE91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BF91","v":-1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!BG91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BH91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BI91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BJ91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BK91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BL91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BM91","v":-1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!BN91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BO91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BP91","v":-1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!BQ91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BR91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BS91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BT91","v":0},{"$f":"-'Hankeyhtiö - Talous'!BU91","v":0}]
[null,"Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L187","v":0},{"$f":"-'Hankeyhtiö - Talous'!M187","v":0},{"$f":"-'Hankeyhtiö - Talous'!N187","v":0},{"$f":"-'Hankeyhtiö - Talous'!O187","v":0},{"$f":"-'Hankeyhtiö - Talous'!P187","v":-11.096722345399062},{"$f":"-'Hankeyhtiö - Talous'!Q187","v":-11.318656792307042},{"$f":"-'Hankeyhtiö - Talous'!R187","v":-11.545029928153181},{"$f":"-'Hankeyhtiö - Talous'!S187","v":-24.462496558769054},{"$f":"-'Hankeyhtiö - Talous'!T187","v":-24.697754169330768},{"$f":"-'Hankeyhtiö - Talous'!U187","v":-25.191709252717384},{"$f":"-'Hankeyhtiö - Talous'!V187","v":-25.695543437771732},{"$f":"-'Hankeyhtiö - Talous'!W187","v":-26.209454306527167},{"$f":"-'Hankeyhtiö - Talous'!X187","v":-26.727910960807563},{"$f":"-'Hankeyhtiö - Talous'!Y187","v":-14.006705849459303},{"$f":"-'Hankeyhtiö - Talous'!Z187","v":-14.286839966448492},{"$f":"-'Hankeyhtiö - Talous'!AA187","v":-14.572576765777461},{"$f":"-'Hankeyhtiö - Talous'!AB187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AC187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AD187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AE187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AF187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AG187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AH187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AI187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AJ187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AK187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AL187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AM187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AN187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AO187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AP187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AQ187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AR187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AS187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AT187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AU187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AV187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AW187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AX187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AY187","v":0},{"$f":"-'Hankeyhtiö - Talous'!AZ187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BA187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BB187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BC187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BD187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BE187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BF187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BG187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BH187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BI187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BJ187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BK187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BL187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BM187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BN187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BO187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BP187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BQ187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BR187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BS187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BT187","v":0},{"$f":"-'Hankeyhtiö - Talous'!BU187","v":0}]
[null,"Osakesarja A",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L212","v":-31.678000000000001},{"$f":"-'Hankeyhtiö - Talous'!M212","v":-33.946501522280656},{"$f":"-'Hankeyhtiö - Talous'!N212","v":-34.625431552726269},{"$f":"-'Hankeyhtiö - Talous'!O212","v":-35.317940183780792},{"$f":"-'Hankeyhtiö - Talous'!P212","v":-79.237520203122344},{"$f":"-'Hankeyhtiö - Talous'!Q212","v":-80.822270607184791},{"$f":"-'Hankeyhtiö - Talous'!R212","v":-82.438716019328467},{"$f":"-'Hankeyhtiö - Talous'!S212","v":-146.77497935261442},{"$f":"-'Hankeyhtiö - Talous'!T212","v":-148.1865250159847},{"$f":"-'Hankeyhtiö - Talous'!U212","v":-151.15025551630441},{"$f":"-'Hankeyhtiö - Talous'!V212","v":-154.17326062663051},{"$f":"-'Hankeyhtiö - Talous'!W212","v":-157.25672583916312},{"$f":"-'Hankeyhtiö - Talous'!X212","v":-160.36746576484549},{"$f":"-'Hankeyhtiö - Talous'!Y212","v":-84.040235096755879},{"$f":"-'Hankeyhtiö - Talous'!Z212","v":-85.72103979869101},{"$f":"-'Hankeyhtiö - Talous'!AA212","v":-87.435460594664818},{"$f":"-'Hankeyhtiö - Talous'!AB212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AC212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AD212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AE212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AF212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AG212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AH212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AI212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AJ212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AK212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AL212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AM212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AN212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AO212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AP212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AQ212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AR212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AS212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AT212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AU212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AV212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AW212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AX212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AY212","v":0},{"$f":"-'Hankeyhtiö - Talous'!AZ212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BA212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BB212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BC212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BD212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BE212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BF212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BG212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BH212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BI212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BJ212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BK212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BL212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BM212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BN212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BO212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BP212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BQ212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BR212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BS212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BT212","v":0},{"$f":"-'Hankeyhtiö - Talous'!BU212","v":0}]
[null,"Osakesarja B",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L213","v":0},{"$f":"-'Hankeyhtiö - Talous'!M213","v":-400},{"$f":"-'Hankeyhtiö - Talous'!N213","v":0},{"$f":"-'Hankeyhtiö - Talous'!O213","v":0},{"$f":"-'Hankeyhtiö - Talous'!P213","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q213","v":0},{"$f":"-'Hankeyhtiö - Talous'!R213","v":0},{"$f":"-'Hankeyhtiö - Talous'!S213","v":0},{"$f":"-'Hankeyhtiö - Talous'!T213","v":0},{"$f":"-'Hankeyhtiö - Talous'!U213","v":0},{"$f":"-'Hankeyhtiö - Talous'!V213","v":0},{"$f":"-'Hankeyhtiö - Talous'!W213","v":0},{"$f":"-'Hankeyhtiö - Talous'!X213","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y213","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AC213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AD213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AE213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AF213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AG213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AH213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AI213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AJ213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AK213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AL213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AM213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AN213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AO213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AP213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AQ213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AR213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AS213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AT213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AU213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AV213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AW213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AX213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AY213","v":0},{"$f":"-'Hankeyhtiö - Talous'!AZ213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BA213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BB213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BC213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BD213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BE213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BF213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BG213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BH213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BI213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BJ213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BK213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BL213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BM213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BN213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BO213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BP213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BQ213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BR213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BS213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BT213","v":0},{"$f":"-'Hankeyhtiö - Talous'!BU213","v":0}]
[null,"Sijoitukset ",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L13:L16)","v":-31.678000000000001},{"$f":"SUM(M13:M16)","v":-433.94650152228064},-34.625431552726269,-35.317940183780792,-234.59163303870929,-239.28346569948349,-244.06913501347313,-489.24993117538139,-493.95508338661568,-503.83418505434798,-513.91086875543499,-524.18908613054373,-534.55821921615166,-1766.9300476447463,-285.73679932897005,-291.45153531554939,-1701.4690721018521,0,0,0,0,0,0,-1486.7959306555601,0,0,-1701.4690721018521,0,0,0,0,0,0,{"$f":"SUM(AS13:AS16)","v":-1486.7959306555601},0,0,-1701.4690721018521,0,0,0,0,0,0,-1486.7959306555601,0,0,-1701.4690721018521,0,0,0,0,0,0,-1486.7959306555601,0,0,-1701.4690721018521,0,0,0,0,0]
[]
[null,"Tuotot"]
[null,"Ulkoisten lainojen lyhennykset",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L92","v":0},{"$f":"-'Hankeyhtiö - Talous'!M92","v":0},{"$f":"-'Hankeyhtiö - Talous'!N92","v":0},{"$f":"-'Hankeyhtiö - Talous'!O92","v":0},{"$f":"-'Hankeyhtiö - Talous'!P92","v":2.1343193161643832},{"$f":"-'Hankeyhtiö - Talous'!Q92","v":3.8452098970759088},{"$f":"-'Hankeyhtiö - Talous'!R92","v":5.6270113902010479},{"$f":"-'Hankeyhtiö - Talous'!S92","v":7.4820423266311638},{"$f":"-'Hankeyhtiö - Talous'!T92","v":9.4833211713274093},{"$f":"-'Hankeyhtiö - Talous'!U92","v":11.46404031734086},{"$f":"-'Hankeyhtiö - Talous'!V92","v":13.520194900726324},{"$f":"-'Hankeyhtiö - Talous'!W92","v":15.65401005132026},{"$f":"-'Hankeyhtiö - Talous'!X92","v":17.867769729977667},{"$f":"-'Hankeyhtiö - Talous'!Y92","v":1510.7873972813634},{"$f":"-'Hankeyhtiö - Talous'!Z92","v":26.891713314221768},{"$f":"-'Hankeyhtiö - Talous'!AA92","v":28.226803476730073},{"$f":"-'Hankeyhtiö - Talous'!AB92","v":1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!AC92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AD92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AE92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AF92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AG92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AH92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AI92","v":1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!AJ92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AK92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AL92","v":1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!AM92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AN92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AO92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AP92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AQ92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AR92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AS92","v":1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!AT92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AU92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AV92","v":1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!AW92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AX92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AY92","v":0},{"$f":"-'Hankeyhtiö - Talous'!AZ92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BA92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BB92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BC92","v":1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!BD92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BE92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BF92","v":1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!BG92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BH92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BI92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BJ92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BK92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BL92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BM92","v":1486.7959306555601},{"$f":"-'Hankeyhtiö - Talous'!BN92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BO92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BP92","v":1701.4690721018521},{"$f":"-'Hankeyhtiö - Talous'!BQ92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BR92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BS92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BT92","v":0},{"$f":"-'Hankeyhtiö - Talous'!BU92","v":0}]
[null,"Ulkoisten lainojen hoitokulut",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L93","v":0},{"$f":"-'Hankeyhtiö - Talous'!M93","v":0},{"$f":"-'Hankeyhtiö - Talous'!N93","v":0},{"$f":"-'Hankeyhtiö - Talous'!O93","v":0},{"$f":"-'Hankeyhtiö - Talous'!P93","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q93","v":0},{"$f":"-'Hankeyhtiö - Talous'!R93","v":0},{"$f":"-'Hankeyhtiö - Talous'!S93","v":0},{"$f":"-'Hankeyhtiö - Talous'!T93","v":0},{"$f":"-'Hankeyhtiö - Talous'!U93","v":0},{"$f":"-'Hankeyhtiö - Talous'!V93","v":0},{"$f":"-'Hankeyhtiö - Talous'!W93","v":0},{"$f":"-'Hankeyhtiö - Talous'!X93","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y93","v":44.482009400760617},{"$f":"-'Hankeyhtiö - Talous'!Z93","v":44.603877919666807},{"$f":"-'Hankeyhtiö - Talous'!AA93","v":44.603877919666807},{"$f":"-'Hankeyhtiö - Talous'!AB93","v":95.508103309672904},{"$f":"-'Hankeyhtiö - Talous'!AC93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AD93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AE93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AF93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AG93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AH93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AI93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AJ93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AK93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AL93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AM93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AN93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AO93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AP93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AQ93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AR93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AS93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AT93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AU93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AV93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AW93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AX93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AY93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!AZ93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BA93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BB93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BC93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BD93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BE93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BF93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BG93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BH93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BI93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BJ93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BK93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BL93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BM93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BN93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BO93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BP93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BQ93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BR93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BS93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BT93","v":95.647950082722375},{"$f":"-'Hankeyhtiö - Talous'!BU93","v":95.647950082722375}]
[null,"Pääomalainan lyhennykset",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L100","v":0},{"$f":"-'Hankeyhtiö - Talous'!M100","v":0},{"$f":"-'Hankeyhtiö - Talous'!N100","v":0},{"$f":"-'Hankeyhtiö - Talous'!O100","v":0},{"$f":"-'Hankeyhtiö - Talous'!P100","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q100","v":0},{"$f":"-'Hankeyhtiö - Talous'!R100","v":0},{"$f":"-'Hankeyhtiö - Talous'!S100","v":0},{"$f":"-'Hankeyhtiö - Talous'!T100","v":0},{"$f":"-'Hankeyhtiö - Talous'!U100","v":0},{"$f":"-'Hankeyhtiö - Talous'!V100","v":0},{"$f":"-'Hankeyhtiö - Talous'!W100","v":0},{"$f":"-'Hankeyhtiö - Talous'!X100","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y100","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z100","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA100","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AC100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AD100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AE100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AF100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AG100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AH100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AI100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AJ100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AK100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AL100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AM100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AN100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AO100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AP100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AQ100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AR100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AS100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AT100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AU100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AV100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AW100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AX100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AY100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!AZ100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BA100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BB100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BC100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BD100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BE100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BF100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BG100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BH100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BI100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BJ100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BK100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BL100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BM100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BN100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BO100","v":7.5147378344530624},{"$f":"-'Hankeyhtiö - Talous'!BP100","v":0},{"$f":"-'Hankeyhtiö - Talous'!BQ100","v":0},{"$f":"-'Hankeyhtiö - Talous'!BR100","v":0},{"$f":"-'Hankeyhtiö - Talous'!BS100","v":0},{"$f":"-'Hankeyhtiö - Talous'!BT100","v":0},{"$f":"-'Hankeyhtiö - Talous'!BU100","v":0}]
[null,"Pääomalainan korkokulut",null,"Osuudet normaalista OPOsta",null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L97","v":0},{"$f":"-'Hankeyhtiö - Talous'!M97","v":0},{"$f":"-'Hankeyhtiö - Talous'!N97","v":0},{"$f":"-'Hankeyhtiö - Talous'!O97","v":0},{"$f":"-'Hankeyhtiö - Talous'!P97","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q97","v":0},{"$f":"-'Hankeyhtiö - Talous'!R97","v":0},{"$f":"-'Hankeyhtiö - Talous'!S97","v":0},{"$f":"-'Hankeyhtiö - Talous'!T97","v":0},{"$f":"-'Hankeyhtiö - Talous'!U97","v":0},{"$f":"-'Hankeyhtiö - Talous'!V97","v":0},{"$f":"-'Hankeyhtiö - Talous'!W97","v":0},{"$f":"-'Hankeyhtiö - Talous'!X97","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y97","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z97","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA97","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB97","v":15.029475668906123},{"$f":"-'Hankeyhtiö - Talous'!AC97","v":14.65373877718347},{"$f":"-'Hankeyhtiö - Talous'!AD97","v":14.278001885460817},{"$f":"-'Hankeyhtiö - Talous'!AE97","v":13.902264993738164},{"$f":"-'Hankeyhtiö - Talous'!AF97","v":13.526528102015511},{"$f":"-'Hankeyhtiö - Talous'!AG97","v":13.150791210292859},{"$f":"-'Hankeyhtiö - Talous'!AH97","v":12.775054318570206},{"$f":"-'Hankeyhtiö - Talous'!AI97","v":12.399317426847553},{"$f":"-'Hankeyhtiö - Talous'!AJ97","v":12.0235805351249},{"$f":"-'Hankeyhtiö - Talous'!AK97","v":11.647843643402247},{"$f":"-'Hankeyhtiö - Talous'!AL97","v":11.272106751679594},{"$f":"-'Hankeyhtiö - Talous'!AM97","v":10.896369859956941},{"$f":"-'Hankeyhtiö - Talous'!AN97","v":10.520632968234288},{"$f":"-'Hankeyhtiö - Talous'!AO97","v":10.144896076511635},{"$f":"-'Hankeyhtiö - Talous'!AP97","v":9.7691591847889825},{"$f":"-'Hankeyhtiö - Talous'!AQ97","v":9.3934222930663278},{"$f":"-'Hankeyhtiö - Talous'!AR97","v":9.0176854013436749},{"$f":"-'Hankeyhtiö - Talous'!AS97","v":8.641948509621022},{"$f":"-'Hankeyhtiö - Talous'!AT97","v":8.2662116178983691},{"$f":"-'Hankeyhtiö - Talous'!AU97","v":7.8904747261757171},{"$f":"-'Hankeyhtiö - Talous'!AV97","v":7.5147378344530642},{"$f":"-'Hankeyhtiö - Talous'!AW97","v":7.1390009427304113},{"$f":"-'Hankeyhtiö - Talous'!AX97","v":6.7632640510077584},{"$f":"-'Hankeyhtiö - Talous'!AY97","v":6.3875271592851055},{"$f":"-'Hankeyhtiö - Talous'!AZ97","v":6.0117902675624526},{"$f":"-'Hankeyhtiö - Talous'!BA97","v":5.6360533758397997},{"$f":"-'Hankeyhtiö - Talous'!BB97","v":5.2603164841171468},{"$f":"-'Hankeyhtiö - Talous'!BC97","v":4.8845795923944939},{"$f":"-'Hankeyhtiö - Talous'!BD97","v":4.508842700671841},{"$f":"-'Hankeyhtiö - Talous'!BE97","v":4.1331058089491881},{"$f":"-'Hankeyhtiö - Talous'!BF97","v":3.7573689172265348},{"$f":"-'Hankeyhtiö - Talous'!BG97","v":3.3816320255038819},{"$f":"-'Hankeyhtiö - Talous'!BH97","v":3.0058951337812285},{"$f":"-'Hankeyhtiö - Talous'!BI97","v":2.6301582420585756},{"$f":"-'Hankeyhtiö - Talous'!BJ97","v":2.2544213503359223},{"$f":"-'Hankeyhtiö - Talous'!BK97","v":1.8786844586132689},{"$f":"-'Hankeyhtiö - Talous'!BL97","v":1.5029475668906158},{"$f":"-'Hankeyhtiö - Talous'!BM97","v":1.1272106751679627},{"$f":"-'Hankeyhtiö - Talous'!BN97","v":0.75147378344530957},{"$f":"-'Hankeyhtiö - Talous'!BO97","v":0.37573689172265645},{"$f":"-'Hankeyhtiö - Talous'!BP97","v":3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!BQ97","v":3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!BR97","v":3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!BS97","v":3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!BT97","v":3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!BU97","v":3.2862601528904635E-15}]
[null,"Osakesarja A",null,{"$f":"'S&U'!D55/(SUM('S&U'!D55,'S&U'!D56))","v":0.7952049625481632},null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!M104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!N104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!O104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!P104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!R104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!S104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!T104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!U104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!V104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!W104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!X104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA104*$D$24","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB104*$D$24","v":4.1416155206898813},{"$f":"-'Hankeyhtiö - Talous'!AC104*$D$24","v":7.8340252881426915},{"$f":"-'Hankeyhtiö - Talous'!AD104*$D$24","v":10.893387839801111},{"$f":"-'Hankeyhtiö - Talous'!AE104*$D$24","v":13.881856357860496},{"$f":"-'Hankeyhtiö - Talous'!AF104*$D$24","v":16.680158691646021},{"$f":"-'Hankeyhtiö - Talous'!AG104*$D$24","v":19.565176612180437},{"$f":"-'Hankeyhtiö - Talous'!AH104*$D$24","v":22.424897752775497},{"$f":"-'Hankeyhtiö - Talous'!AI104*$D$24","v":25.36612124045087},{"$f":"-'Hankeyhtiö - Talous'!AJ104*$D$24","v":28.191244419629854},{"$f":"-'Hankeyhtiö - Talous'!AK104*$D$24","v":31.085801782191052},{"$f":"-'Hankeyhtiö - Talous'!AL104*$D$24","v":34.021954398441409},{"$f":"-'Hankeyhtiö - Talous'!AM104*$D$24","v":37.038760518495792},{"$f":"-'Hankeyhtiö - Talous'!AN104*$D$24","v":40.126497544279452},{"$f":"-'Hankeyhtiö - Talous'!AO104*$D$24","v":43.300542267558875},{"$f":"-'Hankeyhtiö - Talous'!AP104*$D$24","v":46.521588032485937},{"$f":"-'Hankeyhtiö - Talous'!AQ104*$D$24","v":49.831972577117938},{"$f":"-'Hankeyhtiö - Talous'!AR104*$D$24","v":53.221233495871047},{"$f":"-'Hankeyhtiö - Talous'!AS104*$D$24","v":20.216291722048076},{"$f":"-'Hankeyhtiö - Talous'!AT104*$D$24","v":21.33248798382094},{"$f":"-'Hankeyhtiö - Talous'!AU104*$D$24","v":23.910058999650417},{"$f":"-'Hankeyhtiö - Talous'!AV104*$D$24","v":26.542381862226023},{"$f":"-'Hankeyhtiö - Talous'!AW104*$D$24","v":29.248976705143463},{"$f":"-'Hankeyhtiö - Talous'!AX104*$D$24","v":31.980362031404471},{"$f":"-'Hankeyhtiö - Talous'!AY104*$D$24","v":34.787786147247843},{"$f":"-'Hankeyhtiö - Talous'!AZ104*$D$24","v":37.657219883498342},{"$f":"-'Hankeyhtiö - Talous'!BA104*$D$24","v":40.608196125119768},{"$f":"-'Hankeyhtiö - Talous'!BB104*$D$24","v":43.587183963559475},{"$f":"-'Hankeyhtiö - Talous'!BC104*$D$24","v":46.649686424429476},{"$f":"-'Hankeyhtiö - Talous'!BD104*$D$24","v":49.780548869686903},{"$f":"-'Hankeyhtiö - Talous'!BE104*$D$24","v":53.000946102986013},{"$f":"-'Hankeyhtiö - Talous'!BF104*$D$24","v":56.252967143482614},{"$f":"-'Hankeyhtiö - Talous'!BG104*$D$24","v":59.596723683456268},{"$f":"-'Hankeyhtiö - Talous'!BH104*$D$24","v":63.015846145403202},{"$f":"-'Hankeyhtiö - Talous'!BI104*$D$24","v":66.717686431140933},{"$f":"-'Hankeyhtiö - Talous'!BJ104*$D$24","v":71.096746491259665},{"$f":"-'Hankeyhtiö - Talous'!BK104*$D$24","v":74.569923724850781},{"$f":"-'Hankeyhtiö - Talous'!BL104*$D$24","v":77.477288448253304},{"$f":"-'Hankeyhtiö - Talous'!BM104*$D$24","v":81.322259372131242},{"$f":"-'Hankeyhtiö - Talous'!BN104*$D$24","v":85.207439522958623},{"$f":"-'Hankeyhtiö - Talous'!BO104*$D$24","v":89.203340319000858},{"$f":"-'Hankeyhtiö - Talous'!BP104*$D$24","v":99.266622077314835},{"$f":"-'Hankeyhtiö - Talous'!BQ104*$D$24","v":103.17396449759069},{"$f":"-'Hankeyhtiö - Talous'!BR104*$D$24","v":107.12659676164202},{"$f":"-'Hankeyhtiö - Talous'!BS104*$D$24","v":111.20088800506932},{"$f":"-'Hankeyhtiö - Talous'!BT104*$D$24","v":115.305499105469},{"$f":"-'Hankeyhtiö - Talous'!BU104*$D$24+$D$34*D24","v":1613.5352745978169}]
[null,"Osakesarja B",null,{"$f":"1-D24","v":0.2047950374518368},null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!M104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!N104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!O104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!P104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!R104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!S104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!T104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!U104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!V104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!W104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!X104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA104*$D$25","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB104*$D$25","v":1.0666209915904805},{"$f":"-'Hankeyhtiö - Talous'!AC104*$D$25","v":2.0175546907337707},{"$f":"-'Hankeyhtiö - Talous'!AD104*$D$25","v":2.8054550407742616},{"$f":"-'Hankeyhtiö - Talous'!AE104*$D$25","v":3.5750975240384908},{"$f":"-'Hankeyhtiö - Talous'!AF104*$D$25","v":4.2957650981099489},{"$f":"-'Hankeyhtiö - Talous'!AG104*$D$25","v":5.0387651809964797},{"$f":"-'Hankeyhtiö - Talous'!AH104*$D$25","v":5.7752503963468591},{"$f":"-'Hankeyhtiö - Talous'!AI104*$D$25","v":6.5327255161983873},{"$f":"-'Hankeyhtiö - Talous'!AJ104*$D$25","v":7.2603004616967564},{"$f":"-'Hankeyhtiö - Talous'!AK104*$D$25","v":8.0057573079074054},{"$f":"-'Hankeyhtiö - Talous'!AL104*$D$25","v":8.7619264885956873},{"$f":"-'Hankeyhtiö - Talous'!AM104*$D$25","v":9.5388669648745275},{"$f":"-'Hankeyhtiö - Talous'!AN104*$D$25","v":10.334074803883063},{"$f":"-'Hankeyhtiö - Talous'!AO104*$D$25","v":11.151510104959222},{"$f":"-'Hankeyhtiö - Talous'!AP104*$D$25","v":11.981049933217482},{"$f":"-'Hankeyhtiö - Talous'!AQ104*$D$25","v":12.833597840646858},{"$f":"-'Hankeyhtiö - Talous'!AR104*$D$25","v":13.706459366266486},{"$f":"-'Hankeyhtiö - Talous'!AS104*$D$25","v":5.2064516889924901},{"$f":"-'Hankeyhtiö - Talous'!AT104*$D$25","v":5.4939139987105703},{"$f":"-'Hankeyhtiö - Talous'!AU104*$D$25","v":6.1577349978024793},{"$f":"-'Hankeyhtiö - Talous'!AV104*$D$25","v":6.8356566464539705},{"$f":"-'Hankeyhtiö - Talous'!AW104*$D$25","v":7.5327061095836134},{"$f":"-'Hankeyhtiö - Talous'!AX104*$D$25","v":8.2361400499284478},{"$f":"-'Hankeyhtiö - Talous'!AY104*$D$25","v":8.9591568242515951},{"$f":"-'Hankeyhtiö - Talous'!AZ104*$D$25","v":9.6981433964655412},{"$f":"-'Hankeyhtiö - Talous'!BA104*$D$25","v":10.458130215443342},{"$f":"-'Hankeyhtiö - Talous'!BB104*$D$25","v":11.225331068902397},{"$f":"-'Hankeyhtiö - Talous'!BC104*$D$25","v":12.014040063072221},{"$f":"-'Hankeyhtiö - Talous'!BD104*$D$25","v":12.820354311512553},{"$f":"-'Hankeyhtiö - Talous'!BE104*$D$25","v":13.649727118606091},{"$f":"-'Hankeyhtiö - Talous'!BF104*$D$25","v":14.487244239536189},{"$f":"-'Hankeyhtiö - Talous'!BG104*$D$25","v":15.348386684673095},{"$f":"-'Hankeyhtiö - Talous'!BH104*$D$25","v":16.228938675197714},{"$f":"-'Hankeyhtiö - Talous'!BI104*$D$25","v":17.18230108572525},{"$f":"-'Hankeyhtiö - Talous'!BJ104*$D$25","v":18.310072932296872},{"$f":"-'Hankeyhtiö - Talous'!BK104*$D$25","v":19.204546049455114},{"$f":"-'Hankeyhtiö - Talous'!BL104*$D$25","v":19.953301270382582},{"$f":"-'Hankeyhtiö - Talous'!BM104*$D$25","v":20.943525176724354},{"$f":"-'Hankeyhtiö - Talous'!BN104*$D$25","v":21.944104463787891},{"$f":"-'Hankeyhtiö - Talous'!BO104*$D$25","v":22.973198460582118},{"$f":"-'Hankeyhtiö - Talous'!BP104*$D$25","v":25.564870119645079},{"$f":"-'Hankeyhtiö - Talous'!BQ104*$D$25","v":26.571157020488055},{"$f":"-'Hankeyhtiö - Talous'!BR104*$D$25","v":27.589107751021508},{"$f":"-'Hankeyhtiö - Talous'!BS104*$D$25","v":28.638390221686226},{"$f":"-'Hankeyhtiö - Talous'!BT104*$D$25","v":29.695481190205765},{"$f":"-'Hankeyhtiö - Talous'!BU104*$D$25+$D$34*D25","v":415.54571783888446}]
[null,"Tuotot",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L20:L25)","v":0},{"$f":"SUM(M20:M25)","v":0},0,0,2.1343193161643832,3.8452098970759088,5.6270113902010479,7.4820423266311638,9.4833211713274093,11.46404031734086,13.520194900726324,15.65401005132026,17.867769729977667,1555.2694066821241,71.495591233888575,72.830681396396884,1824.7296254271646,127.66800667323538,131.13953268321163,134.52190679281259,137.66513980894692,140.91742092064521,144.137890384868,1634.2567827562325,150.63781333362695,153.90209065067614,1858.6877476577445,160.6366852605027,164.14389323357224,167.75963636620517,171.43448506766785,175.22168062800654,179.10806618065664,{"$f":"SUM(AS20:AS25)","v":1624.0233104933973},138.25530151760532,141.12095664080405,1845.5245363621609,147.08337167463293,150.14245404951612,153.29715804795998,156.52984146470178,159.86506763357832,163.23551943375443,1653.5069246526318,170.27243379904672,173.94646694771671,1879.1293403192733,181.48943031080867,185.4133678715576,189.69283367610018,194.82392869106786,198.8158421500946,202.09622520270193,1693.3516137967592,211.06570568736726,215.71496358848106,1921.9485143815346,225.39307160080111,230.36365459538592,235.48722830947793,240.64893037839713,2124.728942519424]
[]
[null,"Kaikkien sijoitusten nettorahavirta",null,null,null,null,null,null,null,null,null,{"$f":"L26+L17","v":-31.678000000000001},{"$f":"M26+M17","v":-433.94650152228064},-34.625431552726269,-35.317940183780792,-232.45731372254491,-235.43825580240758,-238.4421236232721,-481.7678888487502,-484.47176221528827,-492.37014473700714,-500.39067385470867,-508.53507607922347,-516.69044948617397,-211.66064096262221,-214.24120809508148,-218.62085391915252,123.26055332531246,127.66800667323538,131.13953268321163,134.52190679281259,137.66513980894692,140.91742092064521,144.137890384868,147.46085210067235,150.63781333362695,153.90209065067614,157.21867555589233,160.6366852605027,164.14389323357224,167.75963636620517,171.43448506766785,175.22168062800654,179.10806618065664,{"$f":"AS26+AS17","v":137.22737983783713},138.25530151760532,141.12095664080405,144.05546426030878,147.08337167463293,150.14245404951612,153.29715804795998,156.52984146470178,159.86506763357832,163.23551943375443,166.71099399707168,170.27243379904672,173.94646694771671,177.66026821742116,181.48943031080867,185.4133678715576,189.69283367610018,194.82392869106786,198.8158421500946,202.09622520270193,206.5556831411991,211.06570568736726,215.71496358848106,220.47944227968242,225.39307160080111,230.36365459538592,235.48722830947793,240.64893037839713,2124.728942519424]
[]
[null,"Terminaaliarvon laskenta"]
[null,"Viimeisen vuoden osinko",null,{"$f":"-'Hankeyhtiö - Talous'!BU104","v":150.30229573605197},"EURm"]
[null,"Terminaalikasvu-%",null,{"$f":"Kontrolli!E37","v":0.02},"%"]
[null,"Oman pääoman tuottovaade",null,{"$f":"Kontrolli!E46","v":0.1},"%"]
[null,"Terminaaliarvo",null,{"$f":"D31/(D33-D32)","v":1878.7786967006496},"EURm"]
[]
[null,{"$f":"MAX($B$10:B28)+1","v":2},"SVOPin rahavirta"]
[]
[null,"Osakesarjat A ja B"]
[]
[null,"Nettorahavirta osakesarjalle A",null,null,null,null,null,null,null,null,null,{"$f":"L15+L24","v":-31.678000000000001},{"$f":"M15+M24","v":-33.946501522280656},-34.625431552726269,-35.317940183780792,-79.237520203122344,-80.822270607184791,-82.438716019328467,-146.77497935261442,-148.1865250159847,-151.15025551630441,-154.17326062663051,-157.25672583916312,-160.36746576484549,-84.040235096755879,-85.72103979869101,-87.435460594664818,4.1416155206898813,7.8340252881426915,10.893387839801111,13.881856357860496,16.680158691646021,19.565176612180437,22.424897752775497,25.36612124045087,28.191244419629854,31.085801782191052,34.021954398441409,37.038760518495792,40.126497544279452,43.300542267558875,46.521588032485937,49.831972577117938,53.221233495871047,{"$f":"AS15+AS24","v":20.216291722048076},21.33248798382094,23.910058999650417,26.542381862226023,29.248976705143463,31.980362031404471,34.787786147247843,37.657219883498342,40.608196125119768,43.587183963559475,46.649686424429476,49.780548869686903,53.000946102986013,56.252967143482614,59.596723683456268,63.015846145403202,66.717686431140933,71.096746491259665,74.569923724850781,77.477288448253304,81.322259372131242,85.207439522958623,89.203340319000858,99.266622077314835,103.17396449759069,107.12659676164202,111.20088800506932,115.305499105469,1613.5352745978169]
[null,"Nettorahavirta osakesarjalle B",null,null,null,null,null,null,null,null,null,{"$f":"L16+L25","v":0},{"$f":"M16+M25","v":-400},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0666209915904805,2.0175546907337707,2.8054550407742616,3.5750975240384908,4.2957650981099489,5.0387651809964797,5.7752503963468591,6.5327255161983873,7.2603004616967564,8.0057573079074054,8.7619264885956873,9.5388669648745275,10.334074803883063,11.151510104959222,11.981049933217482,12.833597840646858,13.706459366266486,{"$f":"AS16+AS25","v":5.2064516889924901},5.4939139987105703,6.1577349978024793,6.8356566464539705,7.5327061095836134,8.2361400499284478,8.9591568242515951,9.6981433964655412,10.458130215443342,11.225331068902397,12.014040063072221,12.820354311512553,13.649727118606091,14.487244239536189,15.348386684673095,16.228938675197714,17.18230108572525,18.310072932296872,19.204546049455114,19.953301270382582,20.943525176724354,21.944104463787891,22.973198460582118,25.564870119645079,26.571157020488055,27.589107751021508,28.638390221686226,29.695481190205765,415.54571783888446]
[]
[null,"Yhteensä",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L41)","v":-31.678000000000001},{"$f":"SUM(M40:M41)","v":-433.94650152228064},-34.625431552726269,-35.317940183780792,-79.237520203122344,-80.822270607184791,-82.438716019328467,-146.77497935261442,-148.1865250159847,-151.15025551630441,-154.17326062663051,-157.25672583916312,-160.36746576484549,-84.040235096755879,-85.72103979869101,-87.435460594664818,5.2082365122803616,9.8515799788764618,13.698842880575373,17.456953881898986,20.975923789755971,24.603941793176915,28.200148149122356,31.898846756649256,35.451544881326612,39.091559090098457,42.7838808870371,46.577627483370321,50.460572348162515,54.452052372518096,58.502637965703421,62.665570417764798,66.927692862137533,{"$f":"SUM(AS40:AS41)","v":25.422743411040567},26.826401982531511,30.067793997452895,33.378038508679992,36.781682814727077,40.216502081332919,43.746942971499436,47.355363279963882,51.066326340563108,54.812515032461874,58.663726487501698,62.600903181199456,66.650673221592101,70.740211383018803,74.945110368129363,79.244784820600913,83.89998751686619,89.406819423556541,93.774469774305899,97.430589718635886,102.26578454885559,107.15154398674652,112.17653877958298,124.83149219695991,129.74512151807875,134.71570451266354,139.83927822675554,145.00098029567476,2029.0809924367013]
[]
[null,"Sisäinen korkottuotto",null,{"$f":"IFERROR(+XIRR(M43:XFD43,$M$5:$XFD$5),0)","v":2.1548494696617126E-2}]
[]
[null,"Sijoitukset",null,{"$f":"'S&U'!D56+'S&U'!D55","v":1953.1723276940777}]
[null,"Tuotot",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L25)","v":0},{"$f":"SUM(M24:M25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2082365122803616,9.8515799788764618,13.698842880575373,17.456953881898986,20.975923789755971,24.603941793176915,28.200148149122356,31.898846756649256,35.451544881326612,39.091559090098457,42.7838808870371,46.577627483370321,50.460572348162515,54.452052372518096,58.502637965703421,62.665570417764798,66.927692862137533,{"$f":"SUM(AS24:AS25)","v":25.422743411040567},26.826401982531511,30.067793997452895,33.378038508679992,36.781682814727077,40.216502081332919,43.746942971499436,47.355363279963882,51.066326340563108,54.812515032461874,58.663726487501698,62.600903181199456,66.650673221592101,70.740211383018803,74.945110368129363,79.244784820600913,83.89998751686619,89.406819423556541,93.774469774305899,97.430589718635886,102.26578454885559,107.15154398674652,112.17653877958298,124.83149219695991,129.74512151807875,134.71570451266354,139.83927822675554,145.00098029567476,2029.0809924367013]
[null,"Vuosittainen tuotto-%",null,null,null,null,null,null,null,null,null,{"$f":"L48/$D47","v":0},{"$f":"M48/$D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.666552478976202E-3,5.0438867268344277E-3,7.0136376019356555E-3,8.9377438100962294E-3,1.0739412745274873E-2,1.2596912952491201E-2,1.4438125990867152E-2,1.6331813790495971E-2,1.8150751154241897E-2,2.0014393269768518E-2,2.1904816221489223E-2,2.3847167412186326E-2,2.5835187009707664E-2,2.7878775262398063E-2,2.9952624833043711E-2,3.208399460161715E-2,3.4266148415666227E-2,{"$f":"AS48/$D47","v":1.3016129222481229E-2},1.3734784996776429E-2,1.5394337494506203E-2,1.708914161613493E-2,1.883176527395904E-2,2.0590350124821126E-2,2.2397892060628994E-2,2.4245358491163858E-2,2.614532553860836E-2,2.8063327672256E-2,3.0035100157680558E-2,3.2050885778781388E-2,3.4124317796515237E-2,3.6218110598840475E-2,3.8370966711682747E-2,4.0572346687994289E-2,4.2955752714313136E-2,4.5775182330742188E-2,4.8011365123637802E-2,4.9883253175956467E-2,5.2358812941810898E-2,5.4860261159469743E-2,5.7432996151455314E-2,6.3912175299112708E-2,6.6427892551220155E-2,6.8972769377553783E-2,7.1595975554215582E-2,7.4238702975514423E-2,1.0388642945972113]
[]
[null,"Osakesarja A"]
[]
[null,"Nettorahavirta osakesarjalle A",null,null,null,null,null,null,null,null,null,{"$f":"L40","v":-31.678000000000001},{"$f":"M40","v":-33.946501522280656},-34.625431552726269,-35.317940183780792,-79.237520203122344,-80.822270607184791,-82.438716019328467,-146.77497935261442,-148.1865250159847,-151.15025551630441,-154.17326062663051,-157.25672583916312,-160.36746576484549,-84.040235096755879,-85.72103979869101,-87.435460594664818,4.1416155206898813,7.8340252881426915,10.893387839801111,13.881856357860496,16.680158691646021,19.565176612180437,22.424897752775497,25.36612124045087,28.191244419629854,31.085801782191052,34.021954398441409,37.038760518495792,40.126497544279452,43.300542267558875,46.521588032485937,49.831972577117938,53.221233495871047,{"$f":"AS40","v":20.216291722048076},21.33248798382094,23.910058999650417,26.542381862226023,29.248976705143463,31.980362031404471,34.787786147247843,37.657219883498342,40.608196125119768,43.587183963559475,46.649686424429476,49.780548869686903,53.000946102986013,56.252967143482614,59.596723683456268,63.015846145403202,66.717686431140933,71.096746491259665,74.569923724850781,77.477288448253304,81.322259372131242,85.207439522958623,89.203340319000858,99.266622077314835,103.17396449759069,107.12659676164202,111.20088800506932,115.305499105469,1613.5352745978169]
[]
[null,"Sisäinen korkottuotto",null,{"$f":"+IFERROR(XIRR(M53:XFD53,$M$5:$XFD$5,),0%)","v":2.2637465596199041E-2}]
[]
[null,"Sijoitukset",null,{"$f":"'S&U'!D55","v":1553.1723276940777}]
[null,"Tuotot",null,null,null,null,null,null,null,null,null,{"$f":"L24","v":0},{"$f":"M24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1416155206898813,7.8340252881426915,10.893387839801111,13.881856357860496,16.680158691646021,19.565176612180437,22.424897752775497,25.36612124045087,28.191244419629854,31.085801782191052,34.021954398441409,37.038760518495792,40.126497544279452,43.300542267558875,46.521588032485937,49.831972577117938,53.221233495871047,{"$f":"AS24","v":20.216291722048076},21.33248798382094,23.910058999650417,26.542381862226023,29.248976705143463,31.980362031404471,34.787786147247843,37.657219883498342,40.608196125119768,43.587183963559475,46.649686424429476,49.780548869686903,53.000946102986013,56.252967143482614,59.596723683456268,63.015846145403202,66.717686431140933,71.096746491259665,74.569923724850781,77.477288448253304,81.322259372131242,85.207439522958623,89.203340319000858,99.266622077314835,103.17396449759069,107.12659676164202,111.20088800506932,115.305499105469,1613.5352745978169]
[null,"Vuosittainen tuotto-%",null,null,null,null,null,null,null,null,null,{"$f":"L58/$D57","v":0},{"$f":"M58/$D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6665524789762024E-3,5.0438867268344286E-3,7.0136376019356555E-3,8.9377438100962294E-3,1.0739412745274873E-2,1.2596912952491202E-2,1.4438125990867152E-2,1.6331813790495975E-2,1.8150751154241897E-2,2.0014393269768518E-2,2.1904816221489223E-2,2.3847167412186326E-2,2.5835187009707664E-2,2.7878775262398067E-2,2.9952624833043711E-2,3.2083994601617156E-2,3.4266148415666227E-2,{"$f":"AS58/$D57","v":1.3016129222481229E-2},1.3734784996776429E-2,1.5394337494506204E-2,1.708914161613493E-2,1.883176527395904E-2,2.0590350124821126E-2,2.2397892060628997E-2,2.4245358491163858E-2,2.6145325538608363E-2,2.8063327672256E-2,3.0035100157680562E-2,3.2050885778781388E-2,3.4124317796515237E-2,3.6218110598840482E-2,3.8370966711682754E-2,4.0572346687994296E-2,4.2955752714313136E-2,4.5775182330742188E-2,4.8011365123637802E-2,4.9883253175956467E-2,5.2358812941810905E-2,5.4860261159469743E-2,5.7432996151455314E-2,6.3912175299112722E-2,6.6427892551220155E-2,6.8972769377553783E-2,7.1595975554215596E-2,7.4238702975514423E-2,1.0388642945972113]
[]
[null,"Osakesarja B"]
[]
[null,"Nettorahavirta osakesarjalle B",null,null,null,null,null,null,null,null,null,{"$f":"L41","v":0},{"$f":"M41","v":-400},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0666209915904805,2.0175546907337707,2.8054550407742616,3.5750975240384908,4.2957650981099489,5.0387651809964797,5.7752503963468591,6.5327255161983873,7.2603004616967564,8.0057573079074054,8.7619264885956873,9.5388669648745275,10.334074803883063,11.151510104959222,11.981049933217482,12.833597840646858,13.706459366266486,{"$f":"AS41","v":5.2064516889924901},5.4939139987105703,6.1577349978024793,6.8356566464539705,7.5327061095836134,8.2361400499284478,8.9591568242515951,9.6981433964655412,10.458130215443342,11.225331068902397,12.014040063072221,12.820354311512553,13.649727118606091,14.487244239536189,15.348386684673095,16.228938675197714,17.18230108572525,18.310072932296872,19.204546049455114,19.953301270382582,20.943525176724354,21.944104463787891,22.973198460582118,25.564870119645079,26.571157020488055,27.589107751021508,28.638390221686226,29.695481190205765,415.54571783888446]
[]
[null,"Sisäinen korkottuotto",null,{"$f":"+IFERROR(XIRR(M63:XFD63,$M$5:$XFD$5,),0%)","v":1.8374821543693548E-2}]
[]
[null,"Sijoitukset",null,{"$f":"'S&U'!D56","v":400}]
[null,"Tuotot",null,null,null,null,null,null,null,null,null,{"$f":"L25","v":0},{"$f":"M25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0666209915904805,2.0175546907337707,2.8054550407742616,3.5750975240384908,4.2957650981099489,5.0387651809964797,5.7752503963468591,6.5327255161983873,7.2603004616967564,8.0057573079074054,8.7619264885956873,9.5388669648745275,10.334074803883063,11.151510104959222,11.981049933217482,12.833597840646858,13.706459366266486,{"$f":"AS25","v":5.2064516889924901},5.4939139987105703,6.1577349978024793,6.8356566464539705,7.5327061095836134,8.2361400499284478,8.9591568242515951,9.6981433964655412,10.458130215443342,11.225331068902397,12.014040063072221,12.820354311512553,13.649727118606091,14.487244239536189,15.348386684673095,16.228938675197714,17.18230108572525,18.310072932296872,19.204546049455114,19.953301270382582,20.943525176724354,21.944104463787891,22.973198460582118,25.564870119645079,26.571157020488055,27.589107751021508,28.638390221686226,29.695481190205765,415.54571783888446]
[null,"Vuosittainen tuotto-%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L68/$D67,0)","v":0},{"$f":"IFERROR(M68/$D67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6665524789762011E-3,5.0438867268344269E-3,7.0136376019356537E-3,8.9377438100962277E-3,1.0739412745274872E-2,1.2596912952491199E-2,1.4438125990867148E-2,1.6331813790495968E-2,1.815075115424189E-2,2.0014393269768515E-2,2.190481622148922E-2,2.3847167412186319E-2,2.5835187009707657E-2,2.7878775262398056E-2,2.9952624833043708E-2,3.2083994601617143E-2,3.4266148415666213E-2,{"$f":"IFERROR(AS68/$D67,0)","v":1.3016129222481226E-2},1.3734784996776425E-2,1.5394337494506199E-2,1.7089141616134926E-2,1.8831765273959033E-2,2.0590350124821119E-2,2.2397892060628987E-2,2.4245358491163854E-2,2.6145325538608356E-2,2.8063327672255993E-2,3.0035100157680551E-2,3.2050885778781381E-2,3.412431779651523E-2,3.6218110598840475E-2,3.837096671168274E-2,4.0572346687994282E-2,4.2955752714313122E-2,4.5775182330742181E-2,4.8011365123637788E-2,4.9883253175956453E-2,5.2358812941810884E-2,5.486026115946973E-2,5.7432996151455293E-2,6.3912175299112695E-2,6.6427892551220141E-2,6.8972769377553769E-2,7.1595975554215568E-2,7.4238702975514409E-2,1.0388642945972111]
[]
[null,{"$f":"MAX($B$10:B70)+1","v":3},"Pääomalainan rahavirta"]
[]
[null,"Nettorahavirta pääomalainalle",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L14)+SUM(L22:L23)","v":0},{"$f":"SUM(M14)+SUM(M22:M23)","v":0},0,0,-11.096722345399062,-11.318656792307042,-11.545029928153181,-24.462496558769054,-24.697754169330768,-25.191709252717384,-25.695543437771732,-26.209454306527167,-26.727910960807563,-14.006705849459303,-14.286839966448492,-14.572576765777461,22.544213503359185,22.168476611636532,21.792739719913879,21.417002828191226,21.041265936468573,20.66552904474592,20.289792153023267,19.914055261300614,19.538318369577961,19.162581477855309,18.786844586132656,18.411107694410003,18.03537080268735,17.659633910964697,17.283897019242044,16.908160127519391,16.532423235796738,{"$f":"SUM(AS14)+SUM(AS22:AS23)","v":16.156686344074085},15.780949452351432,15.40521256062878,15.029475668906127,14.653738777183474,14.278001885460821,13.902264993738168,13.526528102015515,13.150791210292862,12.775054318570209,12.399317426847556,12.023580535124903,11.647843643402251,11.272106751679598,10.896369859956945,10.520632968234292,10.144896076511639,9.7691591847889843,9.3934222930663314,9.0176854013436785,8.6419485096210256,8.2662116178983727,7.8904747261757189,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[]
[null,"Sisäinen korkottuotto",null,{"$f":"IFERROR(+XIRR(M73:XFD73,$M$5:$XFD$5,20%),0)","v":2.9802322387695314E-9}]
[]
[null,"Sijoitukset",null,{"$f":"'S&U'!D30","v":229.81140033346821}]
[]
[null,{"$f":"MAX($B$10:B78)+1","v":4},"Sijoittajien kokonaisrahavirrat"]
[]
[null,"Omistusosuudet"]
[]
[null,"Osakesarja A (rahasijoitus)",null,"Omistusosuus","Omistus"]
[null,{"$f":"Kontrolli!C242","v":"[Sijoittaja 1]"},null,{"$f":"Kontrolli!E242","v":0.5},{"$f":"D84*$D$57","v":776.58616384703885}]
[null,{"$f":"Kontrolli!C243","v":"[Sijoittaja 2]"},null,{"$f":"Kontrolli!E243","v":0.5},776.58616384703885]
[null,{"$f":"Kontrolli!C244","v":"[Sijoittaja 3]"},null,{"$f":"Kontrolli!E244","v":0},0]
[null,{"$f":"Kontrolli!C245","v":"[Sijoittaja 4]"},null,{"$f":"Kontrolli!E245","v":0},0]
[null,{"$f":"Kontrolli!C246","v":"[Sijoittaja 5]"},null,{"$f":"Kontrolli!E246","v":0},0]
[null,{"$f":"Kontrolli!C247","v":"[Sijoittaja 6]"},null,{"$f":"Kontrolli!E247","v":0},0]
[null,"Yhteensä",null,{"$f":"SUM(D84:D89)","v":1},{"$f":"SUM(E84:E89)","v":1553.1723276940777}]
[]
[null,"Osakesarja B (apportti)",null,"Omistusosuus","Omistus"]
[null,{"$f":"Kontrolli!C250","v":"[Sijoittaja 1]"},null,{"$f":"Kontrolli!E250","v":0.2},{"$f":"D93*$D$67","v":80}]
[null,{"$f":"Kontrolli!C251","v":"[Sijoittaja 2]"},null,{"$f":"Kontrolli!E251","v":0},0]
[null,{"$f":"Kontrolli!C252","v":"[Sijoittaja 3]"},null,{"$f":"Kontrolli!E252","v":0.2},80]
[null,{"$f":"Kontrolli!C253","v":"[Sijoittaja 4]"},null,{"$f":"Kontrolli!E253","v":0.2},80]
[null,{"$f":"Kontrolli!C254","v":"[Sijoittaja 5]"},null,{"$f":"Kontrolli!E254","v":0.2},80]
[null,{"$f":"Kontrolli!C255","v":"[Sijoittaja 6]"},null,{"$f":"Kontrolli!E255","v":0.2},80]
[null,"Yhteensä",null,{"$f":"SUM(D93:D98)","v":1},{"$f":"SUM(E93:E98)","v":400}]
[]
[null,"Pääomalaina",null,"Omistusosuus","Omistus"]
[null,{"$f":"Kontrolli!C258","v":"[Sijoittaja 1]"},null,{"$f":"Kontrolli!E258*Kontrolli!$E$125","v":0},{"$f":"D102*$D$77","v":0}]
[null,{"$f":"Kontrolli!C259","v":"[Sijoittaja 2]"},null,{"$f":"Kontrolli!E259*Kontrolli!$E$125","v":1},229.81140033346821]
[null,{"$f":"Kontrolli!C260","v":"[Sijoittaja 3]"},null,{"$f":"Kontrolli!E260*Kontrolli!$E$125","v":0},0]
[null,{"$f":"Kontrolli!C261","v":"[Sijoittaja 4]"},null,{"$f":"Kontrolli!E261*Kontrolli!$E$125","v":0},0]
[null,{"$f":"Kontrolli!C262","v":"[Sijoittaja 5]"},null,{"$f":"Kontrolli!E262*Kontrolli!$E$125","v":0},0]
[null,{"$f":"Kontrolli!C263","v":"[Sijoittaja 6]"},null,{"$f":"Kontrolli!E263*Kontrolli!$E$125","v":0},0]
[null,"Yhteensä",null,{"$f":"SUM(D103)","v":1},{"$f":"SUM(E103)","v":229.81140033346821}]
[]
[null,"Koko yhtiö",null,"Omistusosuus","Omistus"]
[null,{"$f":"B84","v":"[Sijoittaja 1]"},null,{"$f":"E111/$E$117","v":0.39239237235222763},{"$f":"E93+E84+E102","v":856.58616384703885}]
[null,{"$f":"B85","v":"[Sijoittaja 2]"},null,0.46101926975417556,1006.3975641805071]
[null,"[Sijoittaja 3]",null,3.6647089473399189E-2,80]
[null,"[Sijoittaja 4]",null,3.6647089473399189E-2,80]
[null,"[Sijoittaja 5]",null,3.6647089473399189E-2,80]
[null,"[Sijoittaja 6]",null,3.6647089473399189E-2,80]
[null,"Yhteensä",null,{"$f":"SUM(D111:D116)","v":1},{"$f":"SUM(E111:E116)","v":2182.983728027546}]
[]
[null,"Infrastruktuurimaksut"]
[]
[null,"Osuudet Infrastruktuurimaksuista",null,"Maksuosuus"]
[null,{"$f":"Kontrolli!C267","v":"[Sijoittaja 1]"},null,{"$f":"Kontrolli!E267","v":0.5830100975829493}]
[null,{"$f":"Kontrolli!C268","v":"[Sijoittaja 2]"},null,{"$f":"Kontrolli!E268","v":0}]
[null,{"$f":"Kontrolli!C269","v":"[Sijoittaja 3]"},null,{"$f":"Kontrolli!E269","v":0.13899663413901689}]
[null,{"$f":"Kontrolli!C270","v":"[Sijoittaja 4]"},null,{"$f":"Kontrolli!E270","v":0.13899663413901689}]
[null,{"$f":"Kontrolli!C271","v":"[Sijoittaja 5]"},null,{"$f":"Kontrolli!E271","v":0.13899663413901689}]
[null,{"$f":"Kontrolli!C272","v":"[Sijoittaja 6]"},null,{"$f":"Kontrolli!E272","v":0}]
[null,"Yhteensä",null,{"$f":"SUM(D122:D127)","v":0.99999999999999989}]
[]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Operaatiot'!L108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!M108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!N108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!O108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!P108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!Q108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!R108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!S108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!T108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!U108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!V108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!W108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!X108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!Y108","v":-38.047253836876372},{"$f":"-'Hankeyhtiö - Operaatiot'!Z108","v":-38.8081989136139},{"$f":"-'Hankeyhtiö - Operaatiot'!AA108","v":-39.584362891886173},{"$f":"-'Hankeyhtiö - Operaatiot'!AB108","v":-40.376050149723902},{"$f":"-'Hankeyhtiö - Operaatiot'!AC108","v":-41.183571152718379},{"$f":"-'Hankeyhtiö - Operaatiot'!AD108","v":-42.00724257577275},{"$f":"-'Hankeyhtiö - Operaatiot'!AE108","v":-42.847387427288204},{"$f":"-'Hankeyhtiö - Operaatiot'!AF108","v":-43.704335175833968},{"$f":"-'Hankeyhtiö - Operaatiot'!AG108","v":-44.57842187935065},{"$f":"-'Hankeyhtiö - Operaatiot'!AH108","v":-45.469990316937661},{"$f":"-'Hankeyhtiö - Operaatiot'!AI108","v":-46.379390123276416},{"$f":"-'Hankeyhtiö - Operaatiot'!AJ108","v":-47.306977925741947},{"$f":"-'Hankeyhtiö - Operaatiot'!AK108","v":-48.253117484256784},{"$f":"-'Hankeyhtiö - Operaatiot'!AL108","v":-49.218179833941925},{"$f":"-'Hankeyhtiö - Operaatiot'!AM108","v":-50.202543430620764},{"$f":"-'Hankeyhtiö - Operaatiot'!AN108","v":-51.206594299233174},{"$f":"-'Hankeyhtiö - Operaatiot'!AO108","v":-52.23072618521784},{"$f":"-'Hankeyhtiö - Operaatiot'!AP108","v":-53.275340708922208},{"$f":"-'Hankeyhtiö - Operaatiot'!AQ108","v":-54.340847523100656},{"$f":"-'Hankeyhtiö - Operaatiot'!AR108","v":-55.427664473562665},{"$f":"-'Hankeyhtiö - Operaatiot'!AS108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AT108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AU108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AV108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AW108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AX108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AY108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AZ108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BA108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BB108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BC108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BD108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BE108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BF108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BG108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BH108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BI108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BJ108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BK108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BL108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BM108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BN108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BO108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BP108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BQ108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BR108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BS108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BT108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BU108","v":0}]
[]
[null,"Sijoittajien rahavirrat"]
[]
[null,{"$f":"B84","v":"[Sijoittaja 1]"}]
[null,"Osuus A- sarjan osakkeista",null,{"$f":"VLOOKUP(B$134,$B$84:$D$89,3,FALSE)","v":0.5}]
[null,"Osuus B- sarjan osakkeista",null,{"$f":"VLOOKUP($B134,$B$93:$D$98,3,FALSE)","v":0.2}]
[null,"Osuus pääomalainasta",null,{"$f":"VLOOKUP($B134,$B$102:$D$107,3,FALSE)","v":0}]
[null,"Osuus Infrastruktuurimaksuista",null,{"$f":"VLOOKUP($B134,$B$122:$D$127,3,FALSE)","v":0.5830100975829493}]
[]
[null,"Sijoitukset - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D135*L$15","v":-15.839},{"$f":"$D135*M$15","v":-16.973250761140328},-17.312715776363135,-17.658970091890396,-39.618760101561172,-40.411135303592395,-41.219358009664234,-73.387489676307212,-74.09326250799235,-75.575127758152206,-77.086630313315254,-78.628362919581562,-80.183732882422746,-42.020117548377939,-42.860519899345505,-43.717730297332409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D135*AS$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D135*L$24","v":0},{"$f":"$D135*M$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0708077603449406,3.9170126440713458,5.4466939199005555,6.9409281789302479,8.3400793458230105,9.7825883060902186,11.212448876387748,12.683060620225435,14.095622209814927,15.542900891095526,17.010977199220704,18.519380259247896,20.063248772139726,21.650271133779437,23.260794016242968,24.915986288558969,26.610616747935524,{"$f":"$D135*AS$24","v":10.108145861024038},10.66624399191047,11.955029499825208,13.271190931113011,14.624488352571731,15.990181015702236,17.393893073623921,18.828609941749171,20.304098062559884,21.793591981779738,23.324843212214738,24.890274434843452,26.500473051493007,28.126483571741307,29.798361841728134,31.507923072701601,33.358843215570467,35.548373245629833,37.284961862425391,38.738644224126652,40.661129686065621,42.603719761479312,44.601670159500429,49.633311038657418,51.586982248795344,53.56329838082101,55.600444002534658,57.652749552734498,806.76763729890843]
[null,"Sijoitukset - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D136*L$16","v":0},{"$f":"$D136*M$16","v":-80},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D136*AS$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D136*L$25","v":0},{"$f":"$D136*M$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21332419831809613,0.40351093814675415,0.56109100815485236,0.71501950480769816,0.85915301962198987,1.0077530361992959,1.1550500792693719,1.3065451032396775,1.4520600923393514,1.6011514615814813,1.7523852977191376,1.9077733929749057,2.0668149607766124,2.2303020209918443,2.3962099866434965,2.566719568129372,2.7412918732532976,{"$f":"$D136*AS$25","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Sijoitukset - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D137*L$14","v":0},{"$f":"$D137*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D137*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D137*SUM(L$22:L$23)","v":0},{"$f":"$D137*SUM(M$22:M$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D137*SUM(AS$22:AS$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"$D138*L$130","v":0},{"$f":"$D138*M$130","v":0},0,0,0,0,0,0,0,0,0,0,0,-22.181933172200537,-22.625571835644546,-23.078083272357436,-23.539644937804589,-24.01043783656068,-24.490646593291896,-24.98045952515773,-25.480068715660884,-25.989670089974105,-26.509463491773587,-27.039652761609059,-27.580445816841241,-28.132054733178066,-28.694695827841628,-29.268589744398462,-29.853961539286427,-30.451040770072158,-31.060061585473608,-31.681262817183082,-32.314888073526738,{"$f":"$D138*AS$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto vuosittain",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L140:L146)","v":-15.839},{"$f":"SUM(M140:M146)","v":-96.973250761140321},-17.312715776363135,-17.658970091890396,-39.618760101561172,-40.411135303592395,-41.219358009664234,-73.387489676307212,-74.09326250799235,-75.575127758152206,-77.086630313315254,-78.628362919581562,-80.183732882422746,-64.202050720578484,-65.486091734990055,-66.795813569689841,-21.255512979141553,-19.689914254342579,-18.482861665236488,-17.324511841419785,-16.280836350215885,-15.199328747684591,-14.141964536116467,-13.050047038143946,-12.032763514686962,-10.988002380501058,-9.9313333309017864,-8.841436092175659,-7.7238978063700898,-6.5704676153008776,-5.4030575825871416,-4.1985569604947415,-2.9629794523379189,{"$f":"SUM(AS140:AS146)","v":11.149436198822537},11.765026791652584,13.186576499385705,14.638322260403806,16.131029574488455,17.637409025687926,19.185724438474239,20.768238621042279,22.395724105648554,24.038658195560217,25.727651224829181,27.454345297145963,29.230418475214226,31.023932419648546,32.868039178662755,34.753710807741143,36.795303432715514,39.210387832089211,41.125871072316414,42.729304478203169,44.849834721410488,46.99254065423689,49.196309851616853,54.746285062586438,56.901213652892956,59.081119931025313,61.328122046871904,63.59184579077565,889.87678086668529]
[null,"Netto periodilta 2020-2070",null,{"$f":"SUM(M147:BK147)","v":-643.62441882336952}]
[null,"Netto periodilta 2020-2080",null,{"$f":"SUM(M147:BU147)","v":725.66893823293549}]
[]
[null,{"$f":"B94","v":"[Sijoittaja 2]"}]
[null,"Osuus A- sarjan osakkeista",null,{"$f":"VLOOKUP($B151,$B$84:$D$89,3,FALSE)","v":0.5}]
[null,"Osuus B- sarjan osakkeista",null,{"$f":"VLOOKUP($B151,$B$93:$D$98,3,FALSE)","v":0}]
[null,"Osuus pääomalainasta",null,{"$f":"VLOOKUP($B151,$B$102:$D$107,3,FALSE)","v":1}]
[null,"Osuus Infrastruktuurimaksuista",null,{"$f":"VLOOKUP($B151,$B$122:$D$127,3,FALSE)","v":0}]
[]
[null,"Sijoitukset - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D152*L$15","v":-15.839},{"$f":"$D152*M$15","v":-16.973250761140328},-17.312715776363135,-17.658970091890396,-39.618760101561172,-40.411135303592395,-41.219358009664234,-73.387489676307212,-74.09326250799235,-75.575127758152206,-77.086630313315254,-78.628362919581562,-80.183732882422746,-42.020117548377939,-42.860519899345505,-43.717730297332409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D152*AS$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D152*L$24","v":0},{"$f":"$D152*M$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0708077603449406,3.9170126440713458,5.4466939199005555,6.9409281789302479,8.3400793458230105,9.7825883060902186,11.212448876387748,12.683060620225435,14.095622209814927,15.542900891095526,17.010977199220704,18.519380259247896,20.063248772139726,21.650271133779437,23.260794016242968,24.915986288558969,26.610616747935524,{"$f":"$D152*AS$24","v":10.108145861024038},10.66624399191047,11.955029499825208,13.271190931113011,14.624488352571731,15.990181015702236,17.393893073623921,18.828609941749171,20.304098062559884,21.793591981779738,23.324843212214738,24.890274434843452,26.500473051493007,28.126483571741307,29.798361841728134,31.507923072701601,33.358843215570467,35.548373245629833,37.284961862425391,38.738644224126652,40.661129686065621,42.603719761479312,44.601670159500429,49.633311038657418,51.586982248795344,53.56329838082101,55.600444002534658,57.652749552734498,806.76763729890843]
[null,"Sijoitukset - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D153*L$16","v":0},{"$f":"$D153*M$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D153*AS$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D153*L$25","v":0},{"$f":"$D153*M$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D153*AS$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sijoitukset - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D154*L$14","v":0},{"$f":"$D154*M$14","v":0},0,0,-11.096722345399062,-11.318656792307042,-11.545029928153181,-24.462496558769054,-24.697754169330768,-25.191709252717384,-25.695543437771732,-26.209454306527167,-26.727910960807563,-14.006705849459303,-14.286839966448492,-14.572576765777461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D154*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D154*SUM(L$22:L$23)","v":0},{"$f":"$D154*SUM(M$22:M$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.544213503359185,22.168476611636532,21.792739719913879,21.417002828191226,21.041265936468573,20.66552904474592,20.289792153023267,19.914055261300614,19.538318369577961,19.162581477855309,18.786844586132656,18.411107694410003,18.03537080268735,17.659633910964697,17.283897019242044,16.908160127519391,16.532423235796738,{"$f":"$D154*SUM(AS$22:AS$23)","v":16.156686344074085},15.780949452351432,15.40521256062878,15.029475668906127,14.653738777183474,14.278001885460821,13.902264993738168,13.526528102015515,13.150791210292862,12.775054318570209,12.399317426847556,12.023580535124903,11.647843643402251,11.272106751679598,10.896369859956945,10.520632968234292,10.144896076511639,9.7691591847889843,9.3934222930663314,9.0176854013436785,8.6419485096210256,8.2662116178983727,7.8904747261757189,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"$D155*L$130","v":0},{"$f":"$D155*M$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D155*AS$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto vuosittain",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L157:L163)","v":-15.839},{"$f":"SUM(M157:M163)","v":-16.973250761140328},-17.312715776363135,-17.658970091890396,-50.715482446960237,-51.729792095899441,-52.764387937817418,-97.849986235076273,-98.791016677323114,-100.76683701086959,-102.78217375108699,-104.83781722610873,-106.91164384323031,-56.026823397837241,-57.147359865793995,-58.290307063109871,24.615021263704126,26.085489255707877,27.239433639814436,28.357931007121472,29.381345282291583,30.448117350836139,31.502241029411017,32.597115881526051,33.633940579392885,34.705482368950832,35.797821785353364,36.930487953657902,38.098619574827076,39.309905044744134,40.544691035485016,41.824146416078364,43.143039983732265,{"$f":"SUM(AS157:AS163)","v":26.264832205098124},26.447193444261902,27.360242060453988,28.300666600019138,29.278227129755205,30.268182901163058,31.296158067362089,32.355138043764683,33.454889272852746,34.568646300349947,35.724160639062291,36.913854969968355,38.148316694895257,39.398590323420905,40.694731701685079,42.028556040935896,43.503739292082102,45.317532430418815,46.67838415549172,47.756329625470329,49.303078195686645,50.869931379377682,52.492144885676147,49.633311038657418,51.586982248795344,53.56329838082101,55.600444002534658,57.652749552734498,806.76763729890843]
[null,"Netto periodilta 2020-2070",null,{"$f":"SUM(M164:BK164)","v":251.65830754516875}]
[null,"Netto periodilta 2020-2080",null,{"$f":"SUM(M164:BU164)","v":1526.884214153831}]
[]
[null,{"$f":"B95","v":"[Sijoittaja 3]"}]
[null,"Osuus A- sarjan osakkeista",null,{"$f":"VLOOKUP($B168,$B$84:$D$89,3,FALSE)","v":0}]
[null,"Osuus B- sarjan osakkeista",null,{"$f":"VLOOKUP($B168,$B$93:$D$98,3,FALSE)","v":0.2}]
[null,"Osuus pääomalainasta",null,{"$f":"VLOOKUP($B168,$B$102:$D$107,3,FALSE)","v":0}]
[null,"Osuus Infrastruktuurimaksuista",null,{"$f":"VLOOKUP($B168,$B$122:$D$127,3,FALSE)","v":0.13899663413901689}]
[]
[null,"Sijoitukset - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D169*L$15","v":0},{"$f":"$D169*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D169*AS$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D169*L$24","v":0},{"$f":"$D169*M$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D169*AS$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sijoitukset - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D170*L$16","v":0},{"$f":"$D170*M$16","v":-80},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D170*AS$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D170*L$25","v":0},{"$f":"$D170*M$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21332419831809613,0.40351093814675415,0.56109100815485236,0.71501950480769816,0.85915301962198987,1.0077530361992959,1.1550500792693719,1.3065451032396775,1.4520600923393514,1.6011514615814813,1.7523852977191376,1.9077733929749057,2.0668149607766124,2.2303020209918443,2.3962099866434965,2.566719568129372,2.7412918732532976,{"$f":"$D170*AS$25","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Sijoitukset - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D171*L$14","v":0},{"$f":"$D171*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D171*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D171*SUM(L$22:L$23)","v":0},{"$f":"$D171*SUM(M$22:M$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D171*SUM(AS$22:AS$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"$D172*L$130","v":0},{"$f":"$D172*M$130","v":0},0,0,0,0,0,0,0,0,0,0,0,-5.2884402215586119,-5.3942090259897837,-5.5020932065095787,-5.6121350706397717,-5.7243777720525664,-5.8388653274936182,-5.9556426340434907,-6.0747554867243601,-6.1962505964588477,-6.3201756083880243,-6.4465791205557856,-6.5755107029669011,-6.7070209170262389,-6.8411613353667651,-6.9779845620741003,-7.1175442533155815,-7.2598951383818937,-7.4050930411495326,-7.5531949019725237,-7.7042588000119743,{"$f":"$D172*AS$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto vuosittain",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L174:L180)","v":0},{"$f":"SUM(M174:M180)","v":-80},0,0,0,0,0,0,0,0,0,0,0,-5.2884402215586119,-5.3942090259897837,-5.5020932065095787,-5.3988108723216754,-5.3208668339058125,-5.2777743193387661,-5.240623129235793,-5.2156024671023697,-5.1884975602595516,-5.1651255291186526,-5.1400340173161077,-5.1234506106275495,-5.1058694554447577,-5.0887760376476274,-5.0702111690991947,-5.0507292925389695,-5.0295931173900499,-5.0088830545060361,-4.9864753338431518,-4.9629669267586767,{"$f":"SUM(AS174:AS180)","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Netto periodilta 2020-2070",null,{"$f":"SUM(M181:BK181)","v":-139.7492369491907}]
[null,"Netto periodilta 2020-2080",null,{"$f":"SUM(M181:BU181)","v":-11.865466246509087}]
[]
[null,{"$f":"B96","v":"[Sijoittaja 4]"}]
[null,"Osuus A- sarjan osakkeista",null,{"$f":"VLOOKUP($B185,$B$84:$D$89,3,FALSE)","v":0}]
[null,"Osuus B- sarjan osakkeista",null,{"$f":"VLOOKUP($B185,$B$93:$D$98,3,FALSE)","v":0.2}]
[null,"Osuus pääomalainasta",null,{"$f":"VLOOKUP($B185,$B$102:$D$107,3,FALSE)","v":0}]
[null,"Osuus Infrastruktuurimaksuista",null,{"$f":"VLOOKUP($B185,$B$122:$D$127,3,FALSE)","v":0.13899663413901689}]
[]
[null,"Sijoitukset - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D186*L$15","v":0},{"$f":"$D186*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D186*AS$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D186*L$24","v":0},{"$f":"$D186*M$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D186*AS$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sijoitukset - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D187*L$16","v":0},{"$f":"$D187*M$16","v":-80},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D187*AS$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D187*L$25","v":0},{"$f":"$D187*M$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21332419831809613,0.40351093814675415,0.56109100815485236,0.71501950480769816,0.85915301962198987,1.0077530361992959,1.1550500792693719,1.3065451032396775,1.4520600923393514,1.6011514615814813,1.7523852977191376,1.9077733929749057,2.0668149607766124,2.2303020209918443,2.3962099866434965,2.566719568129372,2.7412918732532976,{"$f":"$D187*AS$25","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Sijoitukset - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D188*L$14","v":0},{"$f":"$D188*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D188*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D188*SUM(L$22:L$23)","v":0},{"$f":"$D188*SUM(M$22:M$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D188*SUM(AS$22:AS$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"$D189*L$130","v":0},{"$f":"$D189*M$130","v":0},0,0,0,0,0,0,0,0,0,0,0,-5.2884402215586119,-5.3942090259897837,-5.5020932065095787,-5.6121350706397717,-5.7243777720525664,-5.8388653274936182,-5.9556426340434907,-6.0747554867243601,-6.1962505964588477,-6.3201756083880243,-6.4465791205557856,-6.5755107029669011,-6.7070209170262389,-6.8411613353667651,-6.9779845620741003,-7.1175442533155815,-7.2598951383818937,-7.4050930411495326,-7.5531949019725237,-7.7042588000119743,{"$f":"$D189*AS$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto vuosittain",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L191:L197)","v":0},{"$f":"SUM(M191:M197)","v":-80},0,0,0,0,0,0,0,0,0,0,0,-5.2884402215586119,-5.3942090259897837,-5.5020932065095787,-5.3988108723216754,-5.3208668339058125,-5.2777743193387661,-5.240623129235793,-5.2156024671023697,-5.1884975602595516,-5.1651255291186526,-5.1400340173161077,-5.1234506106275495,-5.1058694554447577,-5.0887760376476274,-5.0702111690991947,-5.0507292925389695,-5.0295931173900499,-5.0088830545060361,-4.9864753338431518,-4.9629669267586767,{"$f":"SUM(AS191:AS197)","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Netto periodilta 2020-2070",null,{"$f":"SUM(M198:BK198)","v":-139.7492369491907}]
[null,"Netto periodilta 2020-2080",null,{"$f":"SUM(M198:BU198)","v":-11.865466246509087}]
[]
[null,{"$f":"B97","v":"[Sijoittaja 5]"}]
[null,"Osuus A- sarjan osakkeista",null,{"$f":"VLOOKUP($B202,$B$84:$D$89,3,FALSE)","v":0}]
[null,"Osuus B- sarjan osakkeista",null,{"$f":"VLOOKUP($B202,$B$93:$D$98,3,FALSE)","v":0.2}]
[null,"Osuus pääomalainasta",null,{"$f":"VLOOKUP($B202,$B$102:$D$107,3,FALSE)","v":0}]
[null,"Osuus Infrastruktuurimaksuista",null,{"$f":"VLOOKUP($B202,$B$122:$D$127,3,FALSE)","v":0.13899663413901689}]
[]
[null,"Sijoitukset - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D203*L$15","v":0},{"$f":"$D203*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D203*AS$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D203*L$24","v":0},{"$f":"$D203*M$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D203*AS$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sijoitukset - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D204*L$16","v":0},{"$f":"$D204*M$16","v":-80},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D204*AS$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D204*L$25","v":0},{"$f":"$D204*M$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21332419831809613,0.40351093814675415,0.56109100815485236,0.71501950480769816,0.85915301962198987,1.0077530361992959,1.1550500792693719,1.3065451032396775,1.4520600923393514,1.6011514615814813,1.7523852977191376,1.9077733929749057,2.0668149607766124,2.2303020209918443,2.3962099866434965,2.566719568129372,2.7412918732532976,{"$f":"$D204*AS$25","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Sijoitukset - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D205*L$14","v":0},{"$f":"$D205*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D205*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D205*SUM(L$22:L$23)","v":0},{"$f":"$D205*SUM(M$22:M$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D205*SUM(AS$22:AS$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"$D206*L$130","v":0},{"$f":"$D206*M$130","v":0},0,0,0,0,0,0,0,0,0,0,0,-5.2884402215586119,-5.3942090259897837,-5.5020932065095787,-5.6121350706397717,-5.7243777720525664,-5.8388653274936182,-5.9556426340434907,-6.0747554867243601,-6.1962505964588477,-6.3201756083880243,-6.4465791205557856,-6.5755107029669011,-6.7070209170262389,-6.8411613353667651,-6.9779845620741003,-7.1175442533155815,-7.2598951383818937,-7.4050930411495326,-7.5531949019725237,-7.7042588000119743,{"$f":"$D206*AS$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto vuosittain",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L208:L214)","v":0},{"$f":"SUM(M208:M214)","v":-80},0,0,0,0,0,0,0,0,0,0,0,-5.2884402215586119,-5.3942090259897837,-5.5020932065095787,-5.3988108723216754,-5.3208668339058125,-5.2777743193387661,-5.240623129235793,-5.2156024671023697,-5.1884975602595516,-5.1651255291186526,-5.1400340173161077,-5.1234506106275495,-5.1058694554447577,-5.0887760376476274,-5.0702111690991947,-5.0507292925389695,-5.0295931173900499,-5.0088830545060361,-4.9864753338431518,-4.9629669267586767,{"$f":"SUM(AS208:AS214)","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Netto periodilta 2020-2070",null,{"$f":"SUM(M215:BK215)","v":-139.7492369491907}]
[null,"Netto periodilta 2020-2080",null,{"$f":"SUM(M215:BU215)","v":-11.865466246509087}]
[]
[null,{"$f":"B98","v":"[Sijoittaja 6]"}]
[null,"Osuus A- sarjan osakkeista",null,{"$f":"VLOOKUP($B219,$B$84:$D$89,3,FALSE)","v":0}]
[null,"Osuus B- sarjan osakkeista",null,{"$f":"VLOOKUP($B219,$B$93:$D$98,3,FALSE)","v":0.2}]
[null,"Osuus pääomalainasta",null,{"$f":"VLOOKUP($B219,$B$102:$D$107,3,FALSE)","v":0}]
[null,"Osuus Infrastruktuurimaksuista",null,{"$f":"VLOOKUP($B219,$B$122:$D$127,3,FALSE)","v":0}]
[]
[null,"Sijoitukset - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D220*L$15","v":0},{"$f":"$D220*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D220*AS$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - A-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D220*L$24","v":0},{"$f":"$D220*M$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D220*AS$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sijoitukset - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D221*L$16","v":0},{"$f":"$D221*M$16","v":-80},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D221*AS$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - B-osakkeet",null,null,null,null,null,null,null,null,null,{"$f":"$D221*L$25","v":0},{"$f":"$D221*M$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21332419831809613,0.40351093814675415,0.56109100815485236,0.71501950480769816,0.85915301962198987,1.0077530361992959,1.1550500792693719,1.3065451032396775,1.4520600923393514,1.6011514615814813,1.7523852977191376,1.9077733929749057,2.0668149607766124,2.2303020209918443,2.3962099866434965,2.566719568129372,2.7412918732532976,{"$f":"$D221*AS$25","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Sijoitukset - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D222*L$14","v":0},{"$f":"$D222*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D222*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuotot - Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"$D222*SUM(L$22:L$23)","v":0},{"$f":"$D222*SUM(M$22:M$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D222*SUM(AS$22:AS$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"$D223*L$130","v":0},{"$f":"$D223*M$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D223*AS$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto vuosittain",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L225:L231)","v":0},{"$f":"SUM(M225:M231)","v":-80},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21332419831809613,0.40351093814675415,0.56109100815485236,0.71501950480769816,0.85915301962198987,1.0077530361992959,1.1550500792693719,1.3065451032396775,1.4520600923393514,1.6011514615814813,1.7523852977191376,1.9077733929749057,2.0668149607766124,2.2303020209918443,2.3962099866434965,2.566719568129372,2.7412918732532976,{"$f":"SUM(AS225:AS231)","v":1.0412903377984981},1.098782799742114,1.231546999560496,1.3671313292907943,1.5065412219167227,1.6472280099856897,1.791831364850319,1.9396286792931083,2.0916260430886684,2.2450662137804795,2.4028080126144444,2.5640708623025108,2.7299454237212184,2.897448847907238,3.0696773369346193,3.245787735039543,3.4364602171450502,3.6620145864593745,3.8409092098910231,3.9906602540765164,4.1887050353448707,4.388820892757578,4.5946396921164236,5.1129740239290165,5.3142314040976117,5.5178215502043022,5.7276780443372459,5.9390962380411532,83.109143567776897]
[null,"Netto periodilta 2020-2070",null,{"$f":"SUM(M232:BK232)","v":-11.254049226510894}]
[null,"Netto periodilta 2020-2080",null,{"$f":"SUM(M232:BU232)","v":116.62972147617072}]

{"sheet":"S&U","index":5,"n_rows":1048576,"n_cols":32,"rows_kept":4500,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,"Rakennusprojekti - Rahan lähteet ja käyttö (reaalisesti vuoden 2018 rahan arvossa)"]
[]
[null,null,"Rahan lähteet","EURm","% ",null,"Rahan käyttö","EURm","% "]
[]
[null,null,"Oma pääoma",{"$f":"H20-D14-D17","v":1346.4015384615382},{"$f":"D9/$D$20","v":0.27999999999999997},null,"Rakennusinvestointi",{"$f":"SUM(H10:H11)","v":4808.5769230769229},{"$f":"H9/$H$20","v":1}]
[null,null,"Pääomalaina",{"$f":"IF(Kontrolli!E12=0,IF(Kontrolli!$E$126=1,D9*Kontrolli!E127,(H9-SUM(H10:H11)*(1-Kontrolli!E49)*0.9-D17)*Kontrolli!E127)*Kontrolli!$E$125,Herkkyystarkastelu!D27)","v":192.34307692307675},{"$f":"D10/$D$20","v":3.9999999999999966E-2},null,"Investointi - Lentorata",{"$f":"Kontrolli!E18*'Yleiset oletukset'!K15/Kontrolli!E19","v":2338.1153846153848}]
[null,null,"Osakepääoma (sarja A)",{"$f":"D9-D10","v":1154.0584615384614},{"$f":"D11/$D$20","v":0.24},null,"Investointi - Kerava-Tampere -rata",{"$f":"Kontrolli!E26*'Yleiset oletukset'!K15/Kontrolli!E27","v":2470.4615384615381}]
[]
[]
[null,null,"Vieras pääoma",{"$f":"SUM(D15)","v":2500.46},{"$f":"D14/$D$20","v":0.52}]
[null,null,"Rakennusajan laina",{"$f":"Kontrolli!E52*($H$9-D18)*Kontrolli!$E$55","v":2500.46}]
[]
[null,null,"Tuet",{"$f":"SUM(D18)","v":961.71538461538466},{"$f":"D17/$D$20","v":0.2}]
[null,null,"EU-tuki",{"$f":"Kontrolli!$E$49*'S&U'!H9","v":961.71538461538466}]
[]
[null,null,"Rahan lähteet",{"$f":"D17+D14+D9","v":4808.5769230769229},{"$f":"D20/$D$20","v":1},null,"Rahan käyttö",{"$f":"H9","v":4808.5769230769229},{"$f":"H20/$H$20","v":1}]
[]
[null,null,"Check",{"$f":"IF(H22=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,{"$f":"H20-D20","v":0}]
[]
[]
[null,null,"Rakennusprojekti - Rahan lähteet ja käyttö (nominaalisesti rakennusperiodin aikana)",null,null,null,null,null,null,null,"Rahoitus",null,null,null,null,{"$f":"'Yleiset oletukset'!L5","v":"2019-12-31"},{"$f":"'Yleiset oletukset'!M5","v":"2020-12-31"},{"$f":"'Yleiset oletukset'!N5","v":"2021-12-31"},{"$f":"'Yleiset oletukset'!O5","v":"2022-12-31"},{"$f":"'Yleiset oletukset'!P5","v":"2023-12-31"},{"$f":"'Yleiset oletukset'!Q5","v":"2024-12-31"},{"$f":"'Yleiset oletukset'!R5","v":"2025-12-31"},{"$f":"'Yleiset oletukset'!S5","v":"2026-12-31"},{"$f":"'Yleiset oletukset'!T5","v":"2027-12-31"},{"$f":"'Yleiset oletukset'!U5","v":"2028-12-31"},{"$f":"'Yleiset oletukset'!V5","v":"2029-12-31"},{"$f":"'Yleiset oletukset'!W5","v":"2030-12-31"},{"$f":"'Yleiset oletukset'!X5","v":"2031-12-31"},{"$f":"'Yleiset oletukset'!Y5","v":"2032-12-31"},{"$f":"'Yleiset oletukset'!Z5","v":"2033-12-31"},{"$f":"'Yleiset oletukset'!AA5","v":"2034-12-31"},{"$f":"'Yleiset oletukset'!AB5","v":"2035-12-31"}]
[]
[null,null,"Rahan lähteet","EURm","% ",null,"Rahan käyttö","EURm","% ",null,"Lentorata - Vain SVOP-rahoitus - flag",null,{"$f":"EOMONTH(Kontrolli!E21,12*Kontrolli!E116-1)","v":"2022-12-31"},null,null,{"$f":"IF(P25<=$M$27,1,0)","v":1},{"$f":"IF(Q25<=$M$27,1,0)","v":1},1,1,0,0,{"$f":"IF(V25<=$M$27,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Kerava -Tampere - Vain SVOP-rahoitus - flag",null,{"$f":"EOMONTH(Kontrolli!E29,12*Kontrolli!E117-1)","v":"2025-12-31"},null,null,{"$f":"IF(P25<=$M$28,1,0)","v":1},{"$f":"IF(Q25<=$M$28,1,0)","v":1},1,1,1,1,{"$f":"IF(V25<=$M$28,1,0)","v":1},0,0,0,0,0,0,0,0,0,0]
[null,null,"Oma pääoma",{"$f":"H43-D33-D38","v":1782.9837280275453},{"$f":"D29/$D$43","v":0.28362133671930539},null,"Rakennusinvestointi",{"$f":"SUM(H30:H31)","v":5914.5889340299764},{"$f":"H29/$H$43","v":0.94084067804172222}]
[null,null,"Pääomalaina",{"$f":"SUM(P69:AF69)","v":229.81140033346821},{"$f":"D30/$D$43","v":3.6556372069653974E-2},null,"Investointi - Lentorata",{"$f":"SUM(P40:AF40)","v":2789.4600469593784},{"$f":"H30/$H$43","v":0.44372271872550301},null,"Lentorataprojekti"]
[null,null,"Osakepääoma (sarja A)",{"$f":"SUM(P64:AF64)","v":1553.1723276940777},{"$f":"D31/$D$43","v":0.2470649646496515},null,"Investointi - Kerava-Tampere -rata",{"$f":"SUM(P41:AF41)","v":3125.1288870705985},null,null,"Rataprojektin kesto ",null,{"$f":"YEARFRAC(Kontrolli!E22,Kontrolli!E21)","v":13},"vuotta"]
[null,null,null,null,null,null,null,null,null,null,"Rakennusinvestoinnin aikaprofiili",null,null,"% p.a.",null,{"$f":"'Yleiset oletukset'!L40","v":5.7047998043251221E-3},{"$f":"'Yleiset oletukset'!M40","v":9.0518689498265345E-3},{"$f":"'Yleiset oletukset'!N40","v":9.0518689498265345E-3},{"$f":"'Yleiset oletukset'!O40","v":9.0518689498265345E-3},{"$f":"'Yleiset oletukset'!P40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!Q40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!R40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!S40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!T40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!U40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!V40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!W40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!X40","v":0.1074178377400805},{"$f":"'Yleiset oletukset'!Y40","v":0},{"$f":"'Yleiset oletukset'!Z40","v":0},{"$f":"'Yleiset oletukset'!AA40","v":0},{"$f":"'Yleiset oletukset'!AB40","v":0}]
[null,null,"Vieras pääoma",{"$f":"SUM(D34:D36)","v":3354.4529052749326},{"$f":"D33/$D$43","v":0.53359680293242462},null,"Rakennusajan korot",{"$f":"H34","v":366.90470093984379},{"$f":"H33/$H$43","v":5.8363966026922606E-2}]
[null,null,"Rakennusajan laina - Lentorata",{"$f":"SUM($P$56:$AF$56)","v":1407.1027210600723},{"$f":"D34/$D$43","v":0.22382949904423588},null,"Rakentamisen aikaiset korot",{"$f":"SUM('Hankeyhtiö - Talous'!N115:BK115)+SUM('Hankeyhtiö - Talous'!N127:BU127)","v":366.90470093984379},{"$f":"H34/$H$43","v":5.8363966026922606E-2}]
[null,null,"Rakennusajan laina - Kerava-Tampere-rata",{"$f":"SUM(P57:$XFD$57)","v":1580.4454832750166},{"$f":"D35/$D$43","v":0.25140333786126612},null,null,null,null,null,"Kerava-Tampere -ratakäytävä"]
[null,null,"Pääomitetut rakennusajan korot",{"$f":"H34","v":366.90470093984379},{"$f":"D36/$D$43","v":5.8363966026922606E-2},null,"Alkukassa",{"$f":"H37","v":5},{"$f":"H36/$H$43","v":7.9535593135520669E-4},null,"Rataprojektin kesto ",null,{"$f":"YEARFRAC(Kontrolli!E30,Kontrolli!E29)","v":16},"vuotta"]
[null,null,null,null,null,null,"Minimikassa",{"$f":"Kontrolli!E221","v":5},{"$f":"H37/$H$43","v":7.9535593135520669E-4},null,"Rakennusinvestoinnin aikaprofiili",null,"","% p.a.",null,{"$f":"'Yleiset oletukset'!L46","v":3.203636593652802E-3},{"$f":"'Yleiset oletukset'!M46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!N46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!O46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!P46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!Q46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!R46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!S46","v":0.10957326984503056},{"$f":"'Yleiset oletukset'!T46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!U46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!V46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!W46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!X46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!Y46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!Z46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!AA46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!AB46","v":0}]
[null,null,"Tuet",{"$f":"SUM(D39)","v":1149.0570016673421},{"$f":"D38/$D$43","v":0.18278186034827004}]
[null,null,"EU-tuki",{"$f":"SUM(P44:AF44)","v":1149.0570016673421},{"$f":"D39/$D$43","v":0.18278186034827004},null,null,null,null,null,"Investoinnit yhteensä"]
[null,null,null,null,null,null,null,null,null,null,"Lentorata",null,null,null,null,{"$f":"P32*$H$10*'Yleiset oletukset'!L$15/'Yleiset oletukset'!$K$15+P53/2","v":16.105249792416274},{"$f":"Q32*$H$10*'Yleiset oletukset'!M$15/'Yleiset oletukset'!$K$15","v":22.019352338776642},{"$f":"R32*$H$10*'Yleiset oletukset'!N$15/'Yleiset oletukset'!$K$15","v":22.459739385552176},{"$f":"S32*$H$10*'Yleiset oletukset'!O$15/'Yleiset oletukset'!$K$15","v":22.908934173263219},{"$f":"T32*$H$10*'Yleiset oletukset'!P$15/'Yleiset oletukset'!$K$15","v":277.41805863497672},{"$f":"U32*$H$10*'Yleiset oletukset'!Q$15/'Yleiset oletukset'!$K$15","v":282.96641980767623},{"$f":"V32*$H$10*'Yleiset oletukset'!R$15/'Yleiset oletukset'!$K$15","v":288.62574820382974},{"$f":"W32*$H$10*'Yleiset oletukset'!S$15/'Yleiset oletukset'!$K$15","v":294.39826316790635},{"$f":"X32*$H$10*'Yleiset oletukset'!T$15/'Yleiset oletukset'!$K$15","v":300.28622843126453},{"$f":"Y32*$H$10*'Yleiset oletukset'!U$15/'Yleiset oletukset'!$K$15","v":306.29195299988982},{"$f":"Z32*$H$10*'Yleiset oletukset'!V$15/'Yleiset oletukset'!$K$15","v":312.41779205988763},{"$f":"AA32*$H$10*'Yleiset oletukset'!W$15/'Yleiset oletukset'!$K$15","v":318.66614790108542},{"$f":"AB32*$H$10*'Yleiset oletukset'!X$15/'Yleiset oletukset'!$K$15","v":324.89616006285343},{"$f":"AC32*$H$10*'Yleiset oletukset'!Y$15/'Yleiset oletukset'!$K$15","v":0},{"$f":"AD32*$H$10*'Yleiset oletukset'!Z$15/'Yleiset oletukset'!$K$15","v":0},{"$f":"AE32*$H$10*'Yleiset oletukset'!AA$15/'Yleiset oletukset'!$K$15","v":0},{"$f":"AF32*$H$10*'Yleiset oletukset'!AB$15/'Yleiset oletukset'!$K$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Kerava-Tampere -ratakäytävä",null,null,null,null,{"$f":"P37*$H$11*'Yleiset oletukset'!L$15/'Yleiset oletukset'!$K$15+P53/2","v":10.572750207583727},{"$f":"Q37*$H$11*'Yleiset oletukset'!M$15/'Yleiset oletukset'!$K$15","v":11.927149183504012},{"$f":"R37*$H$11*'Yleiset oletukset'!N$15/'Yleiset oletukset'!$K$15","v":12.165692167174093},{"$f":"S37*$H$11*'Yleiset oletukset'!O$15/'Yleiset oletukset'!$K$15","v":12.409006010517574},{"$f":"T37*$H$11*'Yleiset oletukset'!P$15/'Yleiset oletukset'!$K$15","v":12.657186130727927},{"$f":"U37*$H$11*'Yleiset oletukset'!Q$15/'Yleiset oletukset'!$K$15","v":12.910329853342484},{"$f":"V37*$H$11*'Yleiset oletukset'!R$15/'Yleiset oletukset'!$K$15","v":13.168536450409334},{"$f":"W37*$H$11*'Yleiset oletukset'!S$15/'Yleiset oletukset'!$K$15","v":317.16415080132043},{"$f":"X37*$H$11*'Yleiset oletukset'!T$15/'Yleiset oletukset'!$K$15","v":317.1576258020051},{"$f":"Y37*$H$11*'Yleiset oletukset'!U$15/'Yleiset oletukset'!$K$15","v":323.50077831804521},{"$f":"Z37*$H$11*'Yleiset oletukset'!V$15/'Yleiset oletukset'!$K$15","v":329.97079388440613},{"$f":"AA37*$H$11*'Yleiset oletukset'!W$15/'Yleiset oletukset'!$K$15","v":336.57020976209424},{"$f":"AB37*$H$11*'Yleiset oletukset'!X$15/'Yleiset oletukset'!$K$15","v":343.30161395733614},{"$f":"AC37*$H$11*'Yleiset oletukset'!Y$15/'Yleiset oletukset'!$K$15","v":350.16764623648288},{"$f":"AD37*$H$11*'Yleiset oletukset'!Z$15/'Yleiset oletukset'!$K$15","v":357.17099916121254},{"$f":"AE37*$H$11*'Yleiset oletukset'!AA$15/'Yleiset oletukset'!$K$15","v":364.31441914443673},{"$f":"AF37*$H$11*'Yleiset oletukset'!AB$15/'Yleiset oletukset'!$K$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Investoinnit yhteensä",null,null,null,null,{"$f":"SUM(P40:P41)","v":26.678000000000001},{"$f":"SUM(Q40:Q41)","v":33.946501522280656},34.625431552726269,35.317940183780792,290.07524476570467,295.87674966101872,301.79428465423905,611.56241396922678,617.44385423326958,629.79273131793502,642.38858594429371,655.23635766317966,668.19777402018963,350.16764623648288,357.17099916121254,364.31441914443673,0]
[null,null,"Rahan lähteet",{"$f":"D38+D33+D29","v":6286.4936349698201},{"$f":"E38+E33+E29","v":1},null,"Rahan käyttö",{"$f":"H29+H33+H36","v":6286.4936349698201},{"$f":"I36+I33+I29","v":1}]
[null,null,null,null,null,null,null,null,null,null,"EU-tuen osuus kokonaisinvestoinnista",null,{"$f":"Kontrolli!$E$49","v":0.2},null,null,{"$f":"SUM(P45:P46)","v":0},{"$f":"SUM(Q45:Q46)","v":0},0,0,55.483611726995349,56.593283961535249,57.725149640765949,122.31248279384536,123.48877084665394,125.95854626358701,128.47771718885878,131.04727153263593,133.63955480403791,70.033529247296585,71.434199832242513,72.862883828887348,0]
[null,null,"Check",{"$f":"IF(H45=0,\"OK\",\"CHECK\")","v":"OK"},null,null,null,{"$f":"H43-D43","v":0},null,null,"Josta Lentoratainvestointeja",null,null,null,null,{"$f":"$M$44*P40*(1-P$27)","v":0},0,0,0,55.483611726995349,56.593283961535249,57.725149640765949,58.879652633581273,60.057245686252912,61.258390599977965,62.483558411977526,63.733229580217085,64.979232012570691,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Kerava-Tampere -ratakäytävää",null,null,null,null,{"$f":"$M$44*P41*(1-P$28)","v":0},{"$f":"$M$44*Q41*(1-Q$28)","v":0},0,0,0,0,0,63.432830160264089,63.431525160401023,64.700155663609038,65.994158776881235,67.314041952418847,68.660322791467237,70.033529247296585,71.434199832242513,72.862883828887348,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Sijoituksilla rahoitettavat investoinnit",null,null,null,null,{"$f":"SUM(P40:P41)-P44","v":26.678000000000001},33.946501522280656,34.625431552726269,35.317940183780792,234.59163303870932,239.28346569948349,244.0691350134731,489.24993117538145,493.95508338661563,503.83418505434804,513.91086875543488,524.18908613054373,534.55821921615166,280.13411698918628,285.73679932897005,291.45153531554939,0]
[null,null,"Hankeyhtiön rahoitus (nominaalisesti rakennusperiodin aikana, pl. EU-tuet)"]
[null,null,null,null,null,null,null,null,null,null,"EU-tuen jälkeisen rahoituksen tarve",null,null,null,null,{"$f":"SUM(P51:P53)","v":31.678000000000001},{"$f":"SUM(Q51:Q53)","v":33.946501522280656},34.625431552726269,35.317940183780792,234.59163303870929,239.28346569948349,244.06913501347313,489.24993117538145,493.95508338661568,503.83418505434804,513.91086875543499,524.18908613054373,534.55821921615166,280.13411698918628,285.73679932897005,291.45153531554939,0]
[null,null,"Sijoitukset","EURm","% ",null,null,null,null,null,"Josta Lentoratainvestointeja",null,null,null,null,{"$f":"P40-P45","v":16.105249792416274},22.019352338776642,22.459739385552176,22.908934173263219,221.93444690798137,226.373135846141,230.9005985630638,235.51861053432509,240.22898274501162,245.03356239991186,249.9342336479101,254.93291832086834,259.91692805028276,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Kerava-Tampere -ratakäytävää",null,null,null,null,{"$f":"P41-P46","v":10.572750207583727},11.927149183504012,12.165692167174093,12.409006010517574,12.657186130727927,12.910329853342484,13.168536450409334,253.73132064105636,253.72610064160409,258.80062265443615,263.97663510752488,269.25616780967539,274.64129116586889,280.13411698918628,285.73679932897005,291.45153531554939,0]
[null,null,"Oma pääoma",{"$f":"SUM(D54:D56)","v":2182.983728027546},{"$f":"D53/$D$62","v":0.3942227916250905},null,null,null,null,null,"Alkukassa",null,null,null,null,{"$f":"Kontrolli!E221","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pääomalaina",{"$f":"D30","v":229.81140033346821},{"$f":"D54/$D$62","v":4.1501404991502483E-2},null,null,null,null,null,null,null,"Tukien jälkeisestä määrästä"]
[null,null,"Osakepääoma (sarja A)",{"$f":"D31","v":1553.1723276940777},{"$f":"D55/$D$62","v":0.28048579704789856},null,null,null,null,null,"Velalla rahoitettavat investoinnit",null,{"$f":"Kontrolli!E52*Kontrolli!E55","v":0.65},null,null,{"$f":"SUM(P56:P57)","v":0},0,0,0,{"$f":"SUM(T56:T57)","v":144.2573904901879},147.14253829999166,150.08538906599148,318.01245526399794,321.07080420130023,327.4922202853262,334.04206469103275,340.72290598485341,347.46284249049859,182.08717604297109,185.72891956383054,189.44349795510712,0]
[null,null,"Osakepääoma (sarja B)",{"$f":"Kontrolli!$E$121*Kontrolli!E197","v":400},{"$f":"D56/$D$62","v":7.2235589585689486E-2},null,null,null,null,null,"Josta Lentoratainvestointeja",null,null,null,null,{"$f":"$M$55*P51*(1-P$27)","v":0},0,0,0,144.2573904901879,147.14253829999166,150.08538906599148,153.0870968473113,156.14883878425755,159.27181555994272,162.45725187114158,165.70639690856441,168.94600323268381,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Kerava-Tampere -ratakäytävää",null,null,null,null,{"$f":"$M$55*P52*(1-P$28)","v":0},{"$f":"$M$55*Q52*(1-Q$28)","v":0},0,0,0,0,0,164.92535841668663,164.92196541704266,168.2204047253835,171.58481281989117,175.016509076289,178.51683925781478,182.08717604297109,185.72891956383054,189.44349795510712,0]
[null,null,"Vieras pääoma",{"$f":"D59+D60","v":3354.4529052749326},{"$f":"D58/$D$62","v":0.60577720837490945},null,null,null,null,null,null,null,"Tukien jälkeisestä määrästä"]
[null,null,"Rakennusajan lainat",{"$f":"D34+D35","v":2987.5482043350889},{"$f":"D59/$D$62","v":0.53951826488953269},null,null,null,null,null,"OPOlla rahoitettavat investoinnit",null,{"$f":"1-M55","v":0.35},null,null,{"$f":"SUM(P60:P62)","v":31.678000000000001},{"$f":"SUM(Q60:Q62)","v":33.946501522280656},34.625431552726269,35.317940183780792,90.334242548521402,92.140927399491829,93.983745947481651,171.23747591138351,172.88427918531548,176.34196476902179,179.86880406440224,183.46618014569029,187.09537672565307,98.046940946215187,100.00787976513951,102.00803736044229,0]
[null,null,"Pääomitetut rakennusajan korot",{"$f":"D36","v":366.90470093984379},{"$f":"D60/$D$62","v":6.625894348537674E-2},null,null,null,null,null,"Josta Lentorataa",null,null,null,null,{"$f":"(P51-P56)*P$27+(1-P$27)*$M$59*P51","v":16.105249792416274},{"$f":"(Q51-Q56)*Q$27+(1-Q$27)*$M$59*Q51","v":22.019352338776642},22.459739385552176,22.908934173263219,77.67705641779348,79.23059754614934,80.815209497072317,82.431513687013776,84.080143960754057,85.761746839969149,87.476981776768525,89.22652141230391,90.970924817598956,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Kerava-Tampere -ratakäytävää",null,null,null,null,{"$f":"(P52-P57)*P$28+(1-P$28)*$M$59*P52","v":10.572750207583727},{"$f":"(Q52-Q57)*Q$28+(1-Q$28)*$M$59*Q52","v":11.927149183504012},12.165692167174093,12.409006010517574,12.657186130727927,12.910329853342484,13.168536450409334,88.805962224369722,88.804135224561421,90.580217929052651,92.391822287633701,94.239658733386378,96.124451908054112,98.046940946215187,100.00787976513951,102.00803736044229,0]
[null,null,"Rahan lähteet",{"$f":"D58+D53","v":5537.4366333024791},{"$f":"D62/$D$62","v":1},null,null,null,null,null,"Alkukassa",null,null,null,null,{"$f":"P53","v":5},{"$f":"Q53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPOsta"]
[null,null,null,null,null,null,null,null,null,null,"SVOPilla rahoitettavat investoinnit",null,{"$f":"1-M69","v":0.85714285714285721},null,null,{"$f":"SUM(P65:P67)","v":31.678000000000001},{"$f":"SUM(Q65:Q67)","v":33.946501522280656},34.625431552726269,35.317940183780792,79.237520203122344,80.822270607184791,82.438716019328467,146.77497935261442,148.1865250159847,151.15025551630441,154.17326062663051,157.25672583916312,160.36746576484549,84.040235096755879,85.72103979869101,87.435460594664818,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Lentorataa",null,null,null,null,{"$f":"(P60*P$27)+(1-P$27)*$M$64*P60","v":16.105249792416274},22.019352338776642,22.459739385552176,22.908934173263219,66.580334072394422,67.911940753842302,69.270179568919133,70.655583160297525,72.068694823503478,73.51006871997356,74.980270094373026,76.479875496260505,77.975078415084823,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Kerava-Tampere -ratakäytävää",null,null,null,null,{"$f":"(P61*P$28)+(1-P$28)*$M$64*P61","v":10.572750207583727},{"$f":"(Q61*Q$28)+(1-Q$28)*$M$64*Q61","v":11.927149183504012},{"$f":"(R61*R$28)+(1-R$28)*$M$64*R61","v":12.165692167174093},12.409006010517574,12.657186130727927,12.910329853342484,13.168536450409334,76.119396192316913,76.117830192481222,77.640186796330852,79.192990532257468,80.77685034290262,82.392387349760668,84.040235096755879,85.72103979869101,87.435460594664818,0]
[null,null,null,null,null,null,null,null,null,null,"Alkukassa",null,null,null,null,{"$f":"P62","v":5},{"$f":"Q62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPOsta"]
[null,null,null,null,null,null,null,null,null,null,"Pääomalainalla rahoitettavat investoinnit",null,{"$f":"IF(Kontrolli!E126=1,Kontrolli!E127*Kontrolli!E125,'S&U'!D10/'S&U'!D9)","v":0.14285714285714277},null,null,{"$f":"SUM(P70:P71)","v":0},{"$f":"SUM(Q70:Q71)","v":0},0,0,11.096722345399062,11.318656792307042,11.545029928153181,24.462496558769054,24.697754169330768,25.191709252717384,25.695543437771732,26.209454306527167,26.727910960807563,14.006705849459303,14.286839966448492,14.572576765777461,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Lentorataa",null,null,null,null,{"$f":"$M$69*P60*(1-P$27)","v":0},0,0,0,11.096722345399062,11.318656792307042,11.545029928153181,11.775930526716246,12.011449137250573,12.251678119995585,12.496711682395496,12.746645916043407,12.995846402514129,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Josta Kerava-Tampere -ratakäytävää",null,null,null,null,{"$f":"$M$69*P61*(1-P$28)","v":0},{"$f":"$M$69*Q61*(1-Q$28)","v":0},0,0,0,0,0,12.686566032052809,12.686305032080195,12.940031132721799,13.198831755376235,13.46280839048376,13.732064558293436,14.006705849459303,14.286839966448492,14.572576765777461,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"Oletukset ->","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Yleiset oletukset","index":7,"n_rows":54,"n_cols":73,"rows_kept":54,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG5,12)","v":"2041-12-31"},{"$f":"EOMONTH(AH5,12)","v":"2042-12-31"},"2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31",{"$f":"EOMONTH(BH5,12)","v":"2068-12-31"},{"$f":"EOMONTH(BI5,12)","v":"2069-12-31"},{"$f":"EOMONTH(BJ5,12)","v":"2070-12-31"},{"$f":"EOMONTH(BK5,12)","v":"2071-12-31"},{"$f":"EOMONTH(BL5,12)","v":"2072-12-31"},{"$f":"EOMONTH(BM5,12)","v":"2073-12-31"},{"$f":"EOMONTH(BN5,12)","v":"2074-12-31"},{"$f":"EOMONTH(BO5,12)","v":"2075-12-31"},{"$f":"EOMONTH(BP5,12)","v":"2076-12-31"},{"$f":"EOMONTH(BQ5,12)","v":"2077-12-31"},{"$f":"EOMONTH(BR5,12)","v":"2078-12-31"},{"$f":"EOMONTH(BS5,12)","v":"2079-12-31"},{"$f":"EOMONTH(BT5,12)","v":"2080-12-31"}]
[null,"Päiviä vuodessa",null,null,null,null,null,null,{"$f":"DATE( YEAR( I$5 ) + 1, 1, 1 ) - DATE( YEAR( I$5 ), 1, 1 )","v":366},365,{"$f":"DATE( YEAR( K$5 ) + 1, 1, 1 ) - DATE( YEAR( K$5 ), 1, 1 )","v":365},{"$f":"DATE( YEAR( L$5 ) + 1, 1, 1 ) - DATE( YEAR( L$5 ), 1, 1 )","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[]
[]
[null,1,"Makrotaloudelliset oletukset"]
[]
[null,"Yhteisövero",null,null,"%",null,null,null,{"$f":"Kontrolli!$E$34","v":0.2},{"$f":"I12","v":0.2},{"$f":"J12","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"BH12","v":0.2},{"$f":"BI12","v":0.2},{"$f":"BJ12","v":0.2},{"$f":"BK12","v":0.2},{"$f":"BL12","v":0.2},{"$f":"BM12","v":0.2},{"$f":"BN12","v":0.2},{"$f":"BO12","v":0.2},{"$f":"BP12","v":0.2},{"$f":"BQ12","v":0.2},{"$f":"BR12","v":0.2},{"$f":"BS12","v":0.2},{"$f":"BT12","v":0.2}]
[]
[null,"Inflaatio (MAKU)"]
[null,"Maanrakennuskustannusindeksi (2010=0)",null,null,null,null,null,null,{"$f":"IF(Kontrolli!E42=1,1,1.0839)","v":1.0839000000000001},{"$f":"I15*(1+J17)","v":1.1115999999999999},1.147,1.16994,1.1933388,1.217205576,1.2415496875200001,1.2663806812704002,1.2917082948958081,1.3175424607937243,1.3438933100095989,1.3707711762097909,1.3981865997339868,1.4261503317286666,1.45467333836324,1.4837668051305049,1.5134421412331149,1.5437109840577772,1.5745852037389327,1.6060769078137114,1.6381984459699857,1.6709624148893854,1.7043816631871731,1.7384692964509165,1.7732386823799349,1.8087034560275337,1.8448775251480845,1.8817750756510461,1.919410577164067,1.9577987887073485,1.9969547644814956,2.0368938597711255,2.077631736966548,{"$f":"AO15*(1+AP17)","v":2.1191843717058791},2.1615680591399968,2.204799420322797,2.2488954087292528,2.2938733169038379,2.3397507832419149,2.3865457989067531,2.4342767148848883,2.4829622491825862,2.5326214941662379,2.5832739240495628,2.6349394025305539,2.6876381905811653,2.7413909543927888,2.7962187734806445,2.8521431489502573,2.9091860119292625,2.9673697321678478,3.0267171268112047,3.0872514693474291,3.1489964987343777,3.2119764287090655,3.276215957283247,3.3417402764289119,3.40857508195749,3.4767465835966398,3.5462815152685727,3.6172071455739441,3.6895512884854229,3.7633423142551314,3.8386091605402339,3.9153813437510387]
[]
[null,"MAKU, kasvu (herkkyystarkastelun jälkeen)",null,null,"%",null,null,null,{"$f":"I19+I20","v":1.5441911163593501E-2},{"$f":"J19+J20","v":2.5555863087000499E-2},3.1845987765383402E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,"MAKU, kasvu (ennen herkkyystarkastelua)",null,null,"%",null,null,null,{"$f":"(1-Kontrolli!$E$42)*1.54419111635935%","v":1.5441911163593501E-2},{"$f":"(1-Kontrolli!$E$42)*2.55558630870005%","v":2.5555863087000499E-2},{"$f":"(1-Kontrolli!$E$42)*3.18459877653834%","v":3.1845987765383402E-2},{"$f":"Kontrolli!E40*(1-Kontrolli!$E$42)","v":0.02},{"$f":"L19","v":0.02},{"$f":"M19","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"MAKU, herkkyystarkastelu (2018->)",null,{"$f":"Kontrolli!E41","v":0},"%",null,null,null,null,null,{"$f":"$D$20","v":0},{"$f":"$D$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"MAX($B$10:B21)+1","v":2},"Peruskorot"]
[]
[null,"3m EUR forward",null,null,"%",null,null,null,null,null,-2.7500000000000567E-3,1.25E-3,5.6999999999999317E-3,9.6500000000000336E-3,1.230000000000004E-2,1.4749999999999944E-2,1.5949999999999988E-2,1.7650000000000006E-2,1.9849999999999993E-2,{"$f":"Kontrolli!$E$36","v":2.5000000000000001E-2},{"$f":"+T24","v":2.5000000000000001E-2},{"$f":"+U24","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AK24","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AV24","v":2.5000000000000001E-2},{"$f":"+AW24","v":2.5000000000000001E-2},{"$f":"+AX24","v":2.5000000000000001E-2},{"$f":"+AY24","v":2.5000000000000001E-2},{"$f":"+AZ24","v":2.5000000000000001E-2},{"$f":"+BA24","v":2.5000000000000001E-2},{"$f":"+BB24","v":2.5000000000000001E-2},{"$f":"+BC24","v":2.5000000000000001E-2},{"$f":"+BD24","v":2.5000000000000001E-2},{"$f":"+BE24","v":2.5000000000000001E-2},{"$f":"+BF24","v":2.5000000000000001E-2},{"$f":"+BG24","v":2.5000000000000001E-2},{"$f":"+BH24","v":2.5000000000000001E-2},{"$f":"+BI24","v":2.5000000000000001E-2},{"$f":"+BJ24","v":2.5000000000000001E-2},{"$f":"+BK24","v":2.5000000000000001E-2},{"$f":"+BL24","v":2.5000000000000001E-2},{"$f":"+BM24","v":2.5000000000000001E-2},{"$f":"+BN24","v":2.5000000000000001E-2},{"$f":"+BO24","v":2.5000000000000001E-2},{"$f":"+BP24","v":2.5000000000000001E-2},{"$f":"+BQ24","v":2.5000000000000001E-2},{"$f":"+BR24","v":2.5000000000000001E-2},{"$f":"+BS24","v":2.5000000000000001E-2},{"$f":"+BT24","v":2.5000000000000001E-2}]
[null,"5v swap",null,null,"%",null,null,null,null,null,4.6629999999999996E-3,7.796E-3,1.1046E-2,1.3675999999999999E-2,1.5782000000000001E-2,1.7507999999999999E-2,1.8884000000000001E-2,1.9977000000000002E-2,2.0630000000000003E-2,{"$f":"Kontrolli!$E$36","v":2.5000000000000001E-2},{"$f":"+T25","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,{"$f":"MAX($B$10:B26)+1","v":3},"Väestönkasvu"]
[]
[null,"Pääkaupunkiseudun väestömäärä",null,null,"m","Helsingin kaupunki, 2017",null,null,null,1.4566190000000001,1.4577059999999999,1.4939119999999999,1.5122150000000001,{"$f":"M29*(1+($W29/$M29)^(1/COUNT($N$5:$W$5))-1)","v":1.5274449943506767},{"$f":"N29*(1+($W29/$M29)^(1/COUNT($N$5:$W$5))-1)","v":1.5428283747793394},1.5583666860855709,1.5740614886271183,1.5899143584765834,1.6059268875796924,1.6221006839151595,1.6384373716561598,1.6549385913334285,1.6716059999999999,{"$f":"W29*(1+($AG29/$W29)^(1/COUNT($X$5:$AG$5))-1)","v":1.6829417470694159},1.694354365818894,1.7058443775422807,1.7174123070684997,1.7290586827855232,1.740784036664508,1.7525889042840941,1.7644738248548681,1.7764393412439932,1.788486,{"$f":"AG29*(1+($AQ29/$AG29)^(1/COUNT($AH$5:$AQ$5))-1)","v":1.7984015302636498},{"$f":"AH29*(1+($AQ29/$AG29)^(1/COUNT($AH$5:$AQ$5))-1)","v":1.808372033135645},1.8183978133891634,1.8284791774870734,1.8386164335913016,1.8488098915722522,1.8590598630182795,1.8693666612452124,1.8797306013059312,1.8901520000000001,{"$f":"AQ29*(1+AR30)","v":1.9006311758833456},1.9111684492779992,1.9217641422818872,1.9324185787786761,1.9431320844476732,1.9539049867737819,1.9647376150575115,1.9756303004250442,1.9865833758383553,1.9975971761053923,2.0086720378903085,2.0198082997237541,2.0310063020132239,2.0422663870534636,2.0535888990369324,2.0649741840643236,2.0764225901551447,2.0879344672583553,2.0995101672630638,2.1111500440092841,2.1228544532987517,2.1346237529057994,2.1464583025882944,2.1583584640986331,2.1703246011948014,2.1823570796514926,2.1944562672712884,2.2066225338959016,2.2188562514174812,2.2311577937899805]
[null,"Kasvu-%",null,null,"%",null,null,null,null,null,{"$f":"K29/J29-1","v":7.4624867587180788E-4},2.4837655878483078E-2,1.225172567058852E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487993893E-2,1.0071315487991672E-2,{"$f":"X29/W29-1","v":6.7813510297378699E-3},6.7813510297378699E-3,6.7813510297378699E-3,6.7813510297378699E-3,6.7813510297378699E-3,6.7813510297378699E-3,6.7813510297378699E-3,6.7813510297378699E-3,6.7813510297378699E-3,6.7813510297349833E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303797216E-3,{"$f":"AQ30","v":5.5440916303797216E-3},5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3]
[]
[null,"Tampereen seudun väestömäärä",null,null,"m","Tampereen seutu, 2015",null,null,null,0.385301,{"$f":"J32*(1+($AG32/$J32)^(1/COUNT($K$5:$AG$5))-1)","v":0.38900013251160331},{"$f":"K32*(1+($AG32/$J32)^(1/COUNT($K$5:$AG$5))-1)","v":0.39273477902742254},0.39650528050428785,0.40031198117242989,0.40415522856690661,0.4080353735593315,0.41195277038990691,0.41590777669976431,0.41990075356361556,0.42393206552271739,0.42800208061815248,0.43211117042442981,0.43625971008340803,0.44044807833854405,0.44467665756947078,0.44894583382690673,0.45325599686790058,0.45760754019141447,0.46200086107424865,0.46643636060731103,0.47091444373223523,0.47543551927834982,0.48,{"$f":"AG32*(1+AH33)","v":0.4826611639825818},{"$f":"AH32*(1+AI33)","v":0.48533708170212653},0.48802783495470375,0.49073350598986804,0.49345417751317294,0.49618993268869921,0.49894085514159686,0.50170702896064145,0.50448853870080435,0.50728546938583796,0.51009790651087328,0.51292593604503445,0.51576964443406637,0.51862911860297722,0.52150444595869516,0.52439571439274058,0.52730301228391241,0.53022642850098967,0.53316605240544812,0.5361219738541918,0.53909428320229946,0.54208307130578692,0.54508842952438386,0.54811044972432676,0.55114922428116708,0.55420484608259457,0.55727740853127694,0.5603670055477149,0.56347373157311298,0.56659768157226631,0.56973895103646366,0.5728976359864062,0.57607383297514281,0.57926763909102108,0.58247915196065547,0.58570846975191126,0.58895569117690538,0.59222091549502376,0.59550424251595557,0.59880577260274392]
[null,"Kasvu-%",null,null,"%",null,null,null,null,null,{"$f":"K32/J32-1","v":9.6006304463349679E-3},{"$f":"L32/K32-1","v":9.6006304463349679E-3},{"$f":"M32/L32-1","v":9.6006304463349679E-3},{"$f":"N32/M32-1","v":9.6006304463349679E-3},{"$f":"O32/N32-1","v":9.6006304463349679E-3},{"$f":"P32/O32-1","v":9.6006304463349679E-3},{"$f":"Q32/P32-1","v":9.6006304463349679E-3},{"$f":"R32/Q32-1","v":9.6006304463349679E-3},{"$f":"S32/R32-1","v":9.6006304463349679E-3},{"$f":"T32/S32-1","v":9.6006304463349679E-3},{"$f":"U32/T32-1","v":9.6006304463349679E-3},{"$f":"V32/U32-1","v":9.6006304463349679E-3},{"$f":"W32/V32-1","v":9.6006304463349679E-3},{"$f":"X32/W32-1","v":9.6006304463349679E-3},9.6006304463349679E-3,9.6006304463349679E-3,9.6006304463349679E-3,9.6006304463349679E-3,9.6006304463349679E-3,9.6006304463349679E-3,9.6006304463349679E-3,9.6006304463349679E-3,9.6006304463294168E-3,{"$f":"AH30","v":5.5440916303788335E-3},{"$f":"AI30","v":5.5440916303788335E-3},5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3]
[]
[]
[null,{"$f":"MAX($B$10:B28)+1","v":4},"Rakennusinvestointien aikaprofiili"]
[]
[null,"Lentorata"]
[]
[null,"Rakennusinvestoinnin jakautuminen vuosille",null,null,"%",null,null,null,null,null,null,5.7047998043251221E-3,9.0518689498265345E-3,9.0518689498265345E-3,9.0518689498265345E-3,0.10746521945076432,0.10746521945076432,0.10746521945076432,0.10746521945076432,0.10746521945076432,0.10746521945076432,0.10746521945076432,0.10746521945076432,0.1074178377400805]
[null,"Check",null,null,{"$f":"SUM(L40:BU40)=100%","v":true}]
[]
[]
[null,"Kerava-Tampere -ratakäytävä"]
[]
[null,"Rakennusinvestoinnin jakautuminen vuosille",null,null,"%",null,null,null,null,null,null,3.203636593652802E-3,4.640429841094109E-3,4.640429841094109E-3,4.640429841094109E-3,4.640429841094109E-3,4.640429841094109E-3,4.640429841094109E-3,{"$f":"10.7422564314344%+0.215070553068655%","v":0.10957326984503056},0.10742256431434401,0.10742256431434401,0.10742256431434401,0.10742256431434401,0.10742256431434401,0.10742256431434401,0.10742256431434401,0.10742256431434401]
[null,"Check",null,null,{"$f":"SUM(L46:BU46)=100%","v":true}]
[]
[]
[null,{"$f":"MAX($B$10:B49)+1","v":5},"Kiinteistöjen valmistumisen aikaprofiili"]
[]
[null,"Kiinteistöjen valmistumisen jakautuminen vuosille",null,null,"%",null,null,null,null,null,null,null,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kiinteistöjen kumulatiivinen valmistuneisuus",null,null,"%",null,null,null,null,null,null,null,{"$f":"M52+L53","v":0},{"$f":"N52+M53","v":0},0.1,0.2,0.30000000000000004,0.4,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[null,"Check",null,null,{"$f":"SUM(M52:BU52)=100%","v":true}]

{"sheet":"Matkustajamäärät","index":8,"n_rows":136,"n_cols":73,"rows_kept":136,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,null,null,null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG5,12)","v":"2041-12-31"},{"$f":"EOMONTH(AH5,12)","v":"2042-12-31"},"2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31",{"$f":"EOMONTH(BH5,12)","v":"2068-12-31"},{"$f":"EOMONTH(BI5,12)","v":"2069-12-31"},{"$f":"EOMONTH(BJ5,12)","v":"2070-12-31"},{"$f":"EOMONTH(BK5,12)","v":"2071-12-31"},{"$f":"EOMONTH(BL5,12)","v":"2072-12-31"},{"$f":"EOMONTH(BM5,12)","v":"2073-12-31"},{"$f":"EOMONTH(BN5,12)","v":"2074-12-31"},{"$f":"EOMONTH(BO5,12)","v":"2075-12-31"},{"$f":"EOMONTH(BP5,12)","v":"2076-12-31"},{"$f":"EOMONTH(BQ5,12)","v":"2077-12-31"},{"$f":"EOMONTH(BR5,12)","v":"2078-12-31"},{"$f":"EOMONTH(BS5,12)","v":"2079-12-31"},{"$f":"EOMONTH(BT5,12)","v":"2080-12-31"}]
[null,"Päiviä vuodessa",null,null,null,null,null,null,{"$f":"DATE( YEAR( I$5 ) + 1, 1, 1 ) - DATE( YEAR( I$5 ), 1, 1 )","v":366},365,{"$f":"DATE( YEAR( K$5 ) + 1, 1, 1 ) - DATE( YEAR( K$5 ), 1, 1 )","v":365},{"$f":"DATE( YEAR( L$5 ) + 1, 1, 1 ) - DATE( YEAR( L$5 ), 1, 1 )","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,1,"Lentorata"]
[]
[null,"Oletukset"]
[null,"Lentoradan valmistumisajankohta",null,null,{"$f":"Kontrolli!E22","v":"2032-01-01"},"Pvm"]
[]
[null,"Rata toiminnassa - flag",null,null,null,null,null,null,{"$f":"IF(I5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(J5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(K5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(L5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(M5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(N5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(O5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(P5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(Q5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(R5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(S5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(T5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(U5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(V5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(W5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(X5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(Y5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(Z5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AA5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AB5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AC5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AD5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AE5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AF5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AG5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AH5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AI5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AJ5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AK5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AL5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AM5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AN5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AO5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AP5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AQ5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AR5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AS5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AT5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AU5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AV5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AW5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AX5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AY5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AZ5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BA5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BB5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BC5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BD5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BE5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BF5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BG5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BH5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BI5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BJ5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BK5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BL5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BM5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BN5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BO5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BP5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BQ5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BR5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BS5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BT5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BU5>Kontrolli!$E$22,1,0)","v":1}]
[null,"Rata toiminnassa - päivää vuodessa",null,null,null,null,null,null,{"$f":"IF(AND(I$5>=$E$11,H$5<$E$11),_xlfn.DAYS(I$5,$E$11-1),IF(I$5>$E$11,I$6,0))","v":0},{"$f":"IF(AND(J$5>=$E$11,I$5<$E$11),_xlfn.DAYS(J$5,$E$11-1),IF(J$5>$E$11,J$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,"Lähtöaikataulu "]
[]
[]
[null,null,"Kellonaika","Junat","Yhteensä"]
[null,null,"0-1",2,{"$f":"+D20*2","v":4}]
[null,null,"1-2",2,4]
[null,null,"2-3",0,0]
[null,null,"3-4",0,0]
[null,null,"4-5",2,4]
[null,null,"5-6",6,12]
[null,null,"6-7",8,16]
[null,null,"7-8",8,16]
[null,null,"8-9",8,16]
[null,null,"9-10",6,12]
[null,null,"10-11",4,8]
[null,null,"11-12",4,8]
[null,null,"12-13",4,8]
[null,null,"13-14",4,8]
[null,null,"14-15",6,12]
[null,null,"15-16",8,16]
[null,null,"16-17",8,16]
[null,null,"17-18",8,16]
[null,null,"18-19",6,12]
[null,null,"19-20",4,8]
[null,null,"20-21",3,6]
[null,null,"21-22",3,6]
[null,null,"22-23",3,6]
[null,null,"23-24",3,6]
[null,null,"Lähdöt / vrk",{"$f":"SUM(D20:D43)","v":110},{"$f":"SUM(E20:E43)","v":220},null,null,null,{"$f":"$E$44*I$13","v":0},{"$f":"$E$44*J$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220]
[]
[null,"Lentomatkustajat"]
[]
[null,"Oletukset"]
[null,"Lentomatkustajien määrä Lentoradalla poikkileikkausvuonna",null,null,{"$f":"Kontrolli!E148","v":2.0299999999999998},"FLOU"]
[null,"Poikkileikkausvuosi",null,null,{"$f":"Kontrolli!E149","v":2050},"FLOU"]
[]
[null,"Herkkyystarkastelu",null,null,{"$f":"Kontrolli!E150","v":0},"+/- p.a.",null,null,null,{"$f":"$E$52*J13","v":0},{"$f":"$E$52*K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lentorataa käyttävien lentomatkustajien määrä (herkkystarkastelun jälkeen)",null,null,"m/a",null,null,null,null,{"$f":"IF(YEAR(J5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!J29/'Yleiset oletukset'!$AQ$29)*J13*(1+J52)*J$14/J$6","v":0},{"$f":"IF(YEAR(K5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!K29/'Yleiset oletukset'!$AQ$29)*K13*(1+K52)*K$14/K$6","v":0},{"$f":"IF(YEAR(L5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!L29/'Yleiset oletukset'!$AQ$29)*L13*(1+L52)*L$14/L$6","v":0},{"$f":"IF(YEAR(M5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!M29/'Yleiset oletukset'!$AQ$29)*M13*(1+M52)*M$14/M$6","v":0},{"$f":"IF(YEAR(N5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!N29/'Yleiset oletukset'!$AQ$29)*N13*(1+N52)*N$14/N$6","v":0},{"$f":"IF(YEAR(O5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!O29/'Yleiset oletukset'!$AQ$29)*O13*(1+O52)*O$14/O$6","v":0},{"$f":"IF(YEAR(P5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!P29/'Yleiset oletukset'!$AQ$29)*P13*(1+P52)*P$14/P$6","v":0},{"$f":"IF(YEAR(Q5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!Q29/'Yleiset oletukset'!$AQ$29)*Q13*(1+Q52)*Q$14/Q$6","v":0},{"$f":"IF(YEAR(R5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!R29/'Yleiset oletukset'!$AQ$29)*R13*(1+R52)*R$14/R$6","v":0},{"$f":"IF(YEAR(S5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!S29/'Yleiset oletukset'!$AQ$29)*S13*(1+S52)*S$14/S$6","v":0},{"$f":"IF(YEAR(T5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!T29/'Yleiset oletukset'!$AQ$29)*T13*(1+T52)*T$14/T$6","v":0},{"$f":"IF(YEAR(U5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!U29/'Yleiset oletukset'!$AQ$29)*U13*(1+U52)*U$14/U$6","v":0},{"$f":"IF(YEAR(V5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!V29/'Yleiset oletukset'!$AQ$29)*V13*(1+V52)*V$14/V$6","v":0},{"$f":"IF(YEAR(W5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!W29/'Yleiset oletukset'!$AQ$29)*W13*(1+W52)*W$14/W$6","v":0},{"$f":"IF(YEAR(X5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!X29/'Yleiset oletukset'!$AQ$29)*X13*(1+X52)*X$14/X$6","v":0},{"$f":"IF(YEAR(Y5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!Y29/'Yleiset oletukset'!$AQ$29)*Y13*(1+Y52)*Y$14/Y$6","v":1.8197157491103118},{"$f":"IF(YEAR(Z5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!Z29/'Yleiset oletukset'!$AQ$29)*Z13*(1+Z52)*Z$14/Z$6","v":1.8320558803793712},{"$f":"IF(YEAR(AA5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AA29/'Yleiset oletukset'!$AQ$29)*AA13*(1+AA52)*AA$14/AA$6","v":1.8444796944103192},{"$f":"IF(YEAR(AB5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AB29/'Yleiset oletukset'!$AQ$29)*AB13*(1+AB52)*AB$14/AB$6","v":1.8569877586853394},{"$f":"IF(YEAR(AC5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AC29/'Yleiset oletukset'!$AQ$29)*AC13*(1+AC52)*AC$14/AC$6","v":1.8695806445349108},{"$f":"IF(YEAR(AD5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AD29/'Yleiset oletukset'!$AQ$29)*AD13*(1+AD52)*AD$14/AD$6","v":1.8822589271639054},{"$f":"IF(YEAR(AE5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AE29/'Yleiset oletukset'!$AQ$29)*AE13*(1+AE52)*AE$14/AE$6","v":1.8950231856778619},{"$f":"IF(YEAR(AF5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AF29/'Yleiset oletukset'!$AQ$29)*AF13*(1+AF52)*AF$14/AF$6","v":1.9078740031094352},{"$f":"IF(YEAR(AG5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AG29/'Yleiset oletukset'!$AQ$29)*AG13*(1+AG52)*AG$14/AG$6","v":1.9208119664450261},{"$f":"IF(YEAR(AH5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AH29/'Yleiset oletukset'!$AQ$29)*AH13*(1+AH52)*AH$14/AH$6","v":1.9314611239917259},{"$f":"IF(YEAR(AI5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AI29/'Yleiset oletukset'!$AQ$29)*AI13*(1+AI52)*AI$14/AI$6","v":1.9421693214436504},{"$f":"IF(YEAR(AJ5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AJ29/'Yleiset oletukset'!$AQ$29)*AJ13*(1+AJ52)*AJ$14/AJ$6","v":1.9529368861234448},{"$f":"IF(YEAR(AK5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AK29/'Yleiset oletukset'!$AQ$29)*AK13*(1+AK52)*AK$14/AK$6","v":1.9637641471684599},{"$f":"IF(YEAR(AL5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AL29/'Yleiset oletukset'!$AQ$29)*AL13*(1+AL52)*AL$14/AL$6","v":1.9746514355408142},{"$f":"IF(YEAR(AM5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AM29/'Yleiset oletukset'!$AQ$29)*AM13*(1+AM52)*AM$14/AM$6","v":1.9855990840375122},{"$f":"IF(YEAR(AN5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AN29/'Yleiset oletukset'!$AQ$29)*AN13*(1+AN52)*AN$14/AN$6","v":1.9966074273006125},{"$f":"IF(YEAR(AO5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AO29/'Yleiset oletukset'!$AQ$29)*AO13*(1+AO52)*AO$14/AO$6","v":2.0076768018274618},{"$f":"IF(YEAR(AP5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AP29/'Yleiset oletukset'!$AQ$29)*AP13*(1+AP52)*AP$14/AP$6","v":2.0188075459809793},{"$f":"IF(YEAR(AQ5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AQ29/'Yleiset oletukset'!$AQ$29)*AQ13*(1+AQ52)*AQ$14/AQ$6","v":2.0299999999999998},{"$f":"IF(YEAR(AR5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AR29/'Yleiset oletukset'!$AQ$29)*AR13*(1+AR52)*AR$14/AR$6","v":2.041254506009671},{"$f":"IF(YEAR(AS5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AS29/'Yleiset oletukset'!$AQ$29)*AS13*(1+AS52)*AS$14/AS$6","v":2.052571408031914},{"$f":"IF(YEAR(AT5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AT29/'Yleiset oletukset'!$AQ$29)*AT13*(1+AT52)*AT$14/AT$6","v":2.0639510519959403},{"$f":"IF(YEAR(AU5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AU29/'Yleiset oletukset'!$AQ$29)*AU13*(1+AU52)*AU$14/AU$6","v":2.0753937857488243},{"$f":"IF(YEAR(AV5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AV29/'Yleiset oletukset'!$AQ$29)*AV13*(1+AV52)*AV$14/AV$6","v":2.0868999590661366},{"$f":"IF(YEAR(AW5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AW29/'Yleiset oletukset'!$AQ$29)*AW13*(1+AW52)*AW$14/AW$6","v":2.098469923662635},{"$f":"IF(YEAR(AX5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AX29/'Yleiset oletukset'!$AQ$29)*AX13*(1+AX52)*AX$14/AX$6","v":2.1101040332030165},{"$f":"IF(YEAR(AY5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AY29/'Yleiset oletukset'!$AQ$29)*AY13*(1+AY52)*AY$14/AY$6","v":2.1218026433127277},{"$f":"IF(YEAR(AZ5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!AZ29/'Yleiset oletukset'!$AQ$29)*AZ13*(1+AZ52)*AZ$14/AZ$6","v":2.1335661115888356},{"$f":"IF(YEAR(BA5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BA29/'Yleiset oletukset'!$AQ$29)*BA13*(1+BA52)*BA$14/BA$6","v":2.1453947976109573},{"$f":"IF(YEAR(BB5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BB29/'Yleiset oletukset'!$AQ$29)*BB13*(1+BB52)*BB$14/BB$6","v":2.1572890629522523},{"$f":"IF(YEAR(BC5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BC29/'Yleiset oletukset'!$AQ$29)*BC13*(1+BC52)*BC$14/BC$6","v":2.1692492711904761},{"$f":"IF(YEAR(BD5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BD29/'Yleiset oletukset'!$AQ$29)*BD13*(1+BD52)*BD$14/BD$6","v":2.1812757879190903},{"$f":"IF(YEAR(BE5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BE29/'Yleiset oletukset'!$AQ$29)*BE13*(1+BE52)*BE$14/BE$6","v":2.193368980758442},{"$f":"IF(YEAR(BF5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BF29/'Yleiset oletukset'!$AQ$29)*BF13*(1+BF52)*BF$14/BF$6","v":2.2055292193669991},{"$f":"IF(YEAR(BG5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BG29/'Yleiset oletukset'!$AQ$29)*BG13*(1+BG52)*BG$14/BG$6","v":2.2177568754526495},{"$f":"IF(YEAR(BH5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BH29/'Yleiset oletukset'!$AQ$29)*BH13*(1+BH52)*BH$14/BH$6","v":2.2300523227840632},{"$f":"IF(YEAR(BI5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BI29/'Yleiset oletukset'!$AQ$29)*BI13*(1+BI52)*BI$14/BI$6","v":2.2424159372021197},{"$f":"IF(YEAR(BJ5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BJ29/'Yleiset oletukset'!$AQ$29)*BJ13*(1+BJ52)*BJ$14/BJ$6","v":2.2548480966313917},{"$f":"IF(YEAR(BK5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BK29/'Yleiset oletukset'!$AQ$29)*BK13*(1+BK52)*BK$14/BK$6","v":2.2673491810917037},{"$f":"IF(YEAR(BL5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BL29/'Yleiset oletukset'!$AQ$29)*BL13*(1+BL52)*BL$14/BL$6","v":2.2799195727097428},{"$f":"IF(YEAR(BM5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BM29/'Yleiset oletukset'!$AQ$29)*BM13*(1+BM52)*BM$14/BM$6","v":2.2925596557307411},{"$f":"IF(YEAR(BN5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BN29/'Yleiset oletukset'!$AQ$29)*BN13*(1+BN52)*BN$14/BN$6","v":2.3052698165302248},{"$f":"IF(YEAR(BO5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BO29/'Yleiset oletukset'!$AQ$29)*BO13*(1+BO52)*BO$14/BO$6","v":2.3180504436258169},{"$f":"IF(YEAR(BP5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BP29/'Yleiset oletukset'!$AQ$29)*BP13*(1+BP52)*BP$14/BP$6","v":2.3309019276891205},{"$f":"IF(YEAR(BQ5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BQ29/'Yleiset oletukset'!$AQ$29)*BQ13*(1+BQ52)*BQ$14/BQ$6","v":2.3438246615576572},{"$f":"IF(YEAR(BR5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BR29/'Yleiset oletukset'!$AQ$29)*BR13*(1+BR52)*BR$14/BR$6","v":2.3568190402468767},{"$f":"IF(YEAR(BS5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BS29/'Yleiset oletukset'!$AQ$29)*BS13*(1+BS52)*BS$14/BS$6","v":2.3698854609622293},{"$f":"IF(YEAR(BT5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BT29/'Yleiset oletukset'!$AQ$29)*BT13*(1+BT52)*BT$14/BT$6","v":2.3830243231113086},{"$f":"IF(YEAR(BU5)=$E$50,$E$49,$E$49*'Yleiset oletukset'!BU29/'Yleiset oletukset'!$AQ$29)*BU13*(1+BU52)*BU$14/BU$6","v":2.3962360283160615}]
[null,"Vuorokaudessa",null,null,"#/vrk",null,null,null,null,{"$f":"J54/J6*10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9719009538533108,5.0193311791215649,5.0533690257816968,5.0876376950283273,5.1081438375270789,5.156873773051796,5.1918443443229085,5.2270520633135211,5.2481201268989786,5.2916743123060979,5.3210118395716455,5.3505120167765607,5.3654758119356822,5.4100039329885323,5.4399974905137327,5.4701573350701711,5.4854557426979831,{"$f":"AP54/AP6*10^3","v":5.5309795780300801},5.5616438356164375,5.5924780986566329,5.6081186011800934,5.6546604164272338,5.6860103719145867,5.7175341344277717,5.7335243815918986,5.7811069402822373,5.8131579268841858,5.8453866070927001,5.8617344197020698,5.9103809943897323,5.9431486881930855,5.9760980490933981,5.9928114228372724,6.0425458064849291,6.0760462341168484,6.1097323911892145,6.1268195005522399,6.1776660181681962,6.2119155646348041,6.2463549937253227,6.2638241959856318,6.3158077165211637,6.3508231332214162,6.3860326786003299,6.4038925179170958,6.4570384664297995,6.4928368793485731,6.5288337619487908,6.5470929735411509]
[]
[null,"Läpikulkumatkustajat"]
[]
[null,"Muiden matkustajien määrä (sekä Kehärata että Lentorata) / vrk",null,null,"#/vrk","Lentoradan vaikutusten arviointi 2018",null,null,{"$f":"30100+15400","v":45500},{"$f":"I59*(1+($AQ59/$I59)^(1/COUNT($J$5:$AQ$5))-1)","v":46435.612208552644},47390.463322705124,48364.948950258731,49359.472833860651,50374.447018280043,51410.292021123802,52467.437007062697,53546.319965640163,54647.387892737286,55771.096975769302,56917.912782690248,58088.310454884086,59282.774904022233,60501.801012969074,61745.893840818666,63015.568832147575,64311.352030570575,65633.780296687692,66983.401530512812,68360.774898476142,69766.471065094462,71201.072429405162,72665.173366262141,74159.38047259333,75684.312818722086,77240.602204856448,78828.893422852532,80449.844523360574,82104.127088464273,83792.426509926358,85515.442273155742,87273.888247013834,89068.4929795801,{"$f":"28500+7600+54800","v":90900},{"$f":"AQ59*(1+AR60)","v":91809},{"$f":"AR59*(1+AS60)","v":92727.09},93654.3609,94590.904509,95536.813554089997,96492.181689630903,97457.103506527215,98431.674541592482,99415.991287008408,100410.1511998785,101414.25271187729,102428.39523899606,103452.67919138602,104487.20598329988,105532.07804313287,106587.3988235642,107653.27281179985,{"$f":"BH59*(1+BI60)","v":108729.80553991784},{"$f":"BI59*(1+BJ60)","v":109817.10359531702},{"$f":"BJ59*(1+BK60)","v":110915.27463127019},{"$f":"BK59*(1+BL60)","v":112024.42737758289},{"$f":"BL59*(1+BM60)","v":113144.67165135872},{"$f":"BM59*(1+BN60)","v":114276.1183678723},{"$f":"BN59*(1+BO60)","v":115418.87955155103},{"$f":"BO59*(1+BP60)","v":116573.06834706654},{"$f":"BP59*(1+BQ60)","v":117738.79903053721},{"$f":"BQ59*(1+BR60)","v":118916.18702084258},{"$f":"BR59*(1+BS60)","v":120105.34889105101},{"$f":"BS59*(1+BT60)","v":121306.40237996152},{"$f":"BT59*(1+BU60)","v":122519.46640376114}]
[null,"Kasvu-%",null,null,"%",null,null,null,null,{"$f":"J59/I59-1","v":2.0562905682475652E-2},{"$f":"K59/J59-1","v":2.0562905682475652E-2},2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682475652E-2,2.0562905682481869E-2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,"Muiden matkustajien määrä (sekä Kehärata että Lentorata) vuodessa",null,null,"m/a",null,null,null,{"$f":"I59*I6/10^6","v":16.652999999999999},16.948998456121718,17.29751911278737,17.653206366844437,18.065567057193,18.386673161672217,18.764756587710188,19.150614507577885,19.597953107424299,19.946296580849111,20.356450396155797,20.775038165681938,21.260321626487574,21.638212839968116,22.083157369733712,22.537251251898812,23.063698192566012,23.47364349115826,23.956329808291006,24.448941558637177,25.020043612842269,25.46476193875948,25.988391436732883,26.522788278685681,27.142333252969156,27.624774178833562,28.192819804772604,28.772546099341174,29.444643095549971,29.96800638728946,30.584235676123122,31.213136429701844,{"$f":"AO59*AO6/10^6","v":31.942243098407065},32.509999937546738,33.1785,33.510285000000003,33.938114939999998,34.183841728499999,34.525680145784996,34.870936947242846,35.316138498404911,35.571842779882431,35.927561207681251,36.286836819758072,36.750115339155535,37.016202239835209,37.386364262233563,37.760227904855903,38.242317389887759,38.519208485743498,38.904400570600934,39.293444576306946,39.79510882760993,40.083242812290713,40.484075240413624,40.888915992817751,41.410949824397285,41.71078320427339,42.127891036316129,42.549169946679285,43.092400445176615,43.404408262607546,43.83845234523362,44.276836868685955,44.842124703776577]
[]
[null,"Lentorataa käyttävien muiden matkustajien osuus junaa käyttävistä",null,null,"%","Lentoradan vaikutusten arviointi 2018; 2030",null,null,{"$f":"Kontrolli!$E$151*I13","v":0},{"$f":"Kontrolli!$E$151*J13","v":0},{"$f":"Kontrolli!$E$151*K13","v":0},{"$f":"Kontrolli!$E$151*L13","v":0},{"$f":"Kontrolli!$E$151*M13","v":0},{"$f":"Kontrolli!$E$151*N13","v":0},{"$f":"Kontrolli!$E$151*O13","v":0},{"$f":"Kontrolli!$E$151*P13","v":0},{"$f":"Kontrolli!$E$151*Q13","v":0},{"$f":"Kontrolli!$E$151*R13","v":0},{"$f":"Kontrolli!$E$151*S13","v":0},{"$f":"Kontrolli!$E$151*T13","v":0},{"$f":"Kontrolli!$E$151*U13","v":0},{"$f":"Kontrolli!$E$151*V13","v":0},{"$f":"Kontrolli!$E$151*W13","v":0},{"$f":"Kontrolli!$E$151*X13","v":0},{"$f":"Kontrolli!$E$151*Y13","v":0.2},{"$f":"Kontrolli!$E$151*Z13","v":0.2},{"$f":"Kontrolli!$E$151*AA13","v":0.2},{"$f":"Kontrolli!$E$151*AB13","v":0.2},{"$f":"Kontrolli!$E$151*AC13","v":0.2},{"$f":"Kontrolli!$E$151*AD13","v":0.2},{"$f":"Kontrolli!$E$151*AE13","v":0.2},{"$f":"Kontrolli!$E$151*AF13","v":0.2},{"$f":"Kontrolli!$E$151*AG13","v":0.2},{"$f":"Kontrolli!$E$151*AH13","v":0.2},{"$f":"Kontrolli!$E$151*AI13","v":0.2},{"$f":"Kontrolli!$E$151*AJ13","v":0.2},{"$f":"Kontrolli!$E$151*AK13","v":0.2},{"$f":"Kontrolli!$E$151*AL13","v":0.2},{"$f":"Kontrolli!$E$151*AM13","v":0.2},{"$f":"Kontrolli!$E$151*AN13","v":0.2},{"$f":"Kontrolli!$E$151*AO13","v":0.2},{"$f":"Kontrolli!$E$151*AP13","v":0.2},{"$f":"Kontrolli!$E$151*AQ13","v":0.2},{"$f":"Kontrolli!$E$151*AR13","v":0.2},{"$f":"Kontrolli!$E$151*AS13","v":0.2},{"$f":"Kontrolli!$E$151*AT13","v":0.2},{"$f":"Kontrolli!$E$151*AU13","v":0.2},{"$f":"Kontrolli!$E$151*AV13","v":0.2},{"$f":"Kontrolli!$E$151*AW13","v":0.2},{"$f":"Kontrolli!$E$151*AX13","v":0.2},{"$f":"Kontrolli!$E$151*AY13","v":0.2},{"$f":"Kontrolli!$E$151*AZ13","v":0.2},{"$f":"Kontrolli!$E$151*BA13","v":0.2},{"$f":"Kontrolli!$E$151*BB13","v":0.2},{"$f":"Kontrolli!$E$151*BC13","v":0.2},{"$f":"Kontrolli!$E$151*BD13","v":0.2},{"$f":"Kontrolli!$E$151*BE13","v":0.2},{"$f":"Kontrolli!$E$151*BF13","v":0.2},{"$f":"Kontrolli!$E$151*BG13","v":0.2},{"$f":"Kontrolli!$E$151*BH13","v":0.2},{"$f":"Kontrolli!$E$151*BI13","v":0.2},{"$f":"Kontrolli!$E$151*BJ13","v":0.2},{"$f":"Kontrolli!$E$151*BK13","v":0.2},{"$f":"Kontrolli!$E$151*BL13","v":0.2},{"$f":"Kontrolli!$E$151*BM13","v":0.2},{"$f":"Kontrolli!$E$151*BN13","v":0.2},{"$f":"Kontrolli!$E$151*BO13","v":0.2},{"$f":"Kontrolli!$E$151*BP13","v":0.2},{"$f":"Kontrolli!$E$151*BQ13","v":0.2},{"$f":"Kontrolli!$E$151*BR13","v":0.2},{"$f":"Kontrolli!$E$151*BS13","v":0.2},{"$f":"Kontrolli!$E$151*BT13","v":0.2},{"$f":"Kontrolli!$E$151*BU13","v":0.2}]
[]
[null,"Herkkyystarkastelu",null,null,{"$f":"Kontrolli!E152","v":0},"+/- p.a.",null,null,{"$f":"$E$66","v":0},{"$f":"$E$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lentorataa käyttävien muiden matkustajien määrä (herkkyystarkastelun jälkeen)",null,null,"m/a",null,null,null,{"$f":"I64*I62*(1+I66)*I14/I6","v":0},{"$f":"J64*J62*(1+J66)*J14/J6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6127396385132027,4.6947286982316525,4.7912659616582012,4.8897883117274361,5.0040087225684537,5.0929523877518967,5.1976782873465766,5.3045576557371366,5.4284666505938315,5.5249548357667129,5.6385639609545217,5.7545092198682353,5.8889286191099943,5.9936012774578922,6.1168471352246243,6.2426272859403698,6.3884486196814132,6.5019999875093477,6.6356999999999999,6.7020569999999999,6.787622987999999,6.8367683457000004,6.9051360291570001,6.97418738944857,7.0632276996809829,7.1143685559764869,7.1855122415362507,7.2573673639516159,7.3500230678311071,7.4032404479670424,7.4772728524467134,7.5520455809711811,7.6484634779775522,7.7038416971487012,7.7808801141201878,7.8586889152613892,7.9590217655219861,8.0166485624581423,8.0968150480827248,8.1777831985635512,8.282189964879457,8.3421566408546788,8.4255782072632268,8.5098339893358581,8.618480089035323,8.68088165252151,8.767690469046725,8.8553673737371916,8.968424940755316]
[null,"Vuorokaudessa",null,null,"#/vrk",null,null,null,{"$f":"I68/I6*10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.603113766429516,12.862270406114117,13.126756059337538,13.396680306102564,13.672154979695229,13.953294213018896,14.240214485881031,14.53303467325243,14.831876094518664,15.136862563744419,15.448120440971291,15.76577868457051,16.089968904672116,16.420825417692857,16.758485301985274,17.103088454631152,{"$f":"AO68/AO6*10^3","v":17.454777649402768},17.813698595916019,18.18,18.361800000000002,18.545417999999998,18.730872179999999,18.9181809018,19.107362710818002,19.298436337926184,19.491420701305444,19.686334908318496,19.883198257401688,20.082030239975705,20.28285054237546,20.485679047799216,20.690535838277206,20.89744119665998,21.10641560862658,21.317479764712843,21.53065456235997,21.745961107983568,21.963420719063404,22.183054926254041,22.404885475516576,22.62893433027174,22.855223673574461,23.083775910310209,23.314613669413312,23.54775980610744,23.783237404168521,24.021069778210208,24.261280475992304,{"$f":"BU68/BU6*10^3","v":24.50389328075223}]
[]
[null,"Kapasiteetin käyttöaste"]
[]
[null,"Lähdöt",null,null,"#/vrk",null,null,null,null,{"$f":"J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,{"$f":"AO44","v":220},220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220]
[]
[null,"Matkustajia/vrk"]
[null,"Lentomatkustajia",null,null,"#/vrk",null,null,null,null,{"$f":"Matkustajamäärät!J55*10^3","v":0},{"$f":"Matkustajamäärät!K55*10^3","v":0},{"$f":"Matkustajamäärät!L55*10^3","v":0},{"$f":"Matkustajamäärät!M55*10^3","v":0},{"$f":"Matkustajamäärät!N55*10^3","v":0},{"$f":"Matkustajamäärät!O55*10^3","v":0},{"$f":"Matkustajamäärät!P55*10^3","v":0},{"$f":"Matkustajamäärät!Q55*10^3","v":0},{"$f":"Matkustajamäärät!R55*10^3","v":0},{"$f":"Matkustajamäärät!S55*10^3","v":0},{"$f":"Matkustajamäärät!T55*10^3","v":0},{"$f":"Matkustajamäärät!U55*10^3","v":0},{"$f":"Matkustajamäärät!V55*10^3","v":0},{"$f":"Matkustajamäärät!W55*10^3","v":0},{"$f":"Matkustajamäärät!X55*10^3","v":0},{"$f":"Matkustajamäärät!Y55*10^3","v":4971.900953853311},{"$f":"Matkustajamäärät!Z55*10^3","v":5019.3311791215647},{"$f":"Matkustajamäärät!AA55*10^3","v":5053.369025781697},{"$f":"Matkustajamäärät!AB55*10^3","v":5087.6376950283275},{"$f":"Matkustajamäärät!AC55*10^3","v":5108.1438375270791},{"$f":"Matkustajamäärät!AD55*10^3","v":5156.873773051796},{"$f":"Matkustajamäärät!AE55*10^3","v":5191.8443443229089},{"$f":"Matkustajamäärät!AF55*10^3","v":5227.0520633135211},{"$f":"Matkustajamäärät!AG55*10^3","v":5248.1201268989789},{"$f":"Matkustajamäärät!AH55*10^3","v":5291.6743123060978},{"$f":"Matkustajamäärät!AI55*10^3","v":5321.0118395716454},{"$f":"Matkustajamäärät!AJ55*10^3","v":5350.5120167765608},{"$f":"Matkustajamäärät!AK55*10^3","v":5365.475811935682},{"$f":"Matkustajamäärät!AL55*10^3","v":5410.0039329885321},{"$f":"Matkustajamäärät!AM55*10^3","v":5439.9974905137324},{"$f":"Matkustajamäärät!AN55*10^3","v":5470.157335070171},{"$f":"Matkustajamäärät!AO55*10^3","v":5485.4557426979827},{"$f":"Matkustajamäärät!AP55*10^3","v":5530.9795780300801},{"$f":"Matkustajamäärät!AQ55*10^3","v":5561.6438356164372},{"$f":"Matkustajamäärät!AR55*10^3","v":5592.4780986566329},{"$f":"Matkustajamäärät!AS55*10^3","v":5608.1186011800937},{"$f":"Matkustajamäärät!AT55*10^3","v":5654.6604164272339},{"$f":"Matkustajamäärät!AU55*10^3","v":5686.0103719145864},{"$f":"Matkustajamäärät!AV55*10^3","v":5717.5341344277713},{"$f":"Matkustajamäärät!AW55*10^3","v":5733.5243815918984},{"$f":"Matkustajamäärät!AX55*10^3","v":5781.1069402822377},{"$f":"Matkustajamäärät!AY55*10^3","v":5813.1579268841861},{"$f":"Matkustajamäärät!AZ55*10^3","v":5845.3866070926997},{"$f":"Matkustajamäärät!BA55*10^3","v":5861.7344197020693},{"$f":"Matkustajamäärät!BB55*10^3","v":5910.3809943897322},{"$f":"Matkustajamäärät!BC55*10^3","v":5943.1486881930859},{"$f":"Matkustajamäärät!BD55*10^3","v":5976.098049093398},{"$f":"Matkustajamäärät!BE55*10^3","v":5992.8114228372724},{"$f":"Matkustajamäärät!BF55*10^3","v":6042.545806484929},{"$f":"Matkustajamäärät!BG55*10^3","v":6076.0462341168486},{"$f":"Matkustajamäärät!BH55*10^3","v":6109.7323911892145},{"$f":"Matkustajamäärät!BI55*10^3","v":6126.8195005522402},{"$f":"Matkustajamäärät!BJ55*10^3","v":6177.6660181681964},{"$f":"Matkustajamäärät!BK55*10^3","v":6211.9155646348045},{"$f":"Matkustajamäärät!BL55*10^3","v":6246.3549937253229},{"$f":"Matkustajamäärät!BM55*10^3","v":6263.8241959856314},{"$f":"Matkustajamäärät!BN55*10^3","v":6315.8077165211635},{"$f":"Matkustajamäärät!BO55*10^3","v":6350.8231332214164},{"$f":"Matkustajamäärät!BP55*10^3","v":6386.0326786003297},{"$f":"Matkustajamäärät!BQ55*10^3","v":6403.8925179170956},{"$f":"Matkustajamäärät!BR55*10^3","v":6457.0384664297999},{"$f":"Matkustajamäärät!BS55*10^3","v":6492.8368793485733},{"$f":"Matkustajamäärät!BT55*10^3","v":6528.8337619487911},{"$f":"Matkustajamäärät!BU55*10^3","v":6547.092973541151}]
[null,"Muita matkustajia",null,null,"#/vrk",null,null,null,null,{"$f":"Matkustajamäärät!J69*10^3","v":0},{"$f":"Matkustajamäärät!K69*10^3","v":0},{"$f":"Matkustajamäärät!L69*10^3","v":0},{"$f":"Matkustajamäärät!M69*10^3","v":0},{"$f":"Matkustajamäärät!N69*10^3","v":0},{"$f":"Matkustajamäärät!O69*10^3","v":0},{"$f":"Matkustajamäärät!P69*10^3","v":0},{"$f":"Matkustajamäärät!Q69*10^3","v":0},{"$f":"Matkustajamäärät!R69*10^3","v":0},{"$f":"Matkustajamäärät!S69*10^3","v":0},{"$f":"Matkustajamäärät!T69*10^3","v":0},{"$f":"Matkustajamäärät!U69*10^3","v":0},{"$f":"Matkustajamäärät!V69*10^3","v":0},{"$f":"Matkustajamäärät!W69*10^3","v":0},{"$f":"Matkustajamäärät!X69*10^3","v":0},{"$f":"Matkustajamäärät!Y69*10^3","v":12603.113766429517},{"$f":"Matkustajamäärät!Z69*10^3","v":12862.270406114118},{"$f":"Matkustajamäärät!AA69*10^3","v":13126.756059337538},{"$f":"Matkustajamäärät!AB69*10^3","v":13396.680306102564},{"$f":"Matkustajamäärät!AC69*10^3","v":13672.154979695229},{"$f":"Matkustajamäärät!AD69*10^3","v":13953.294213018897},{"$f":"Matkustajamäärät!AE69*10^3","v":14240.214485881032},{"$f":"Matkustajamäärät!AF69*10^3","v":14533.03467325243},{"$f":"Matkustajamäärät!AG69*10^3","v":14831.876094518664},{"$f":"Matkustajamäärät!AH69*10^3","v":15136.862563744418},{"$f":"Matkustajamäärät!AI69*10^3","v":15448.12044097129},{"$f":"Matkustajamäärät!AJ69*10^3","v":15765.77868457051},{"$f":"Matkustajamäärät!AK69*10^3","v":16089.968904672116},{"$f":"Matkustajamäärät!AL69*10^3","v":16420.825417692857},{"$f":"Matkustajamäärät!AM69*10^3","v":16758.485301985274},{"$f":"Matkustajamäärät!AN69*10^3","v":17103.088454631154},{"$f":"Matkustajamäärät!AO69*10^3","v":17454.777649402768},{"$f":"Matkustajamäärät!AP69*10^3","v":17813.698595916019},{"$f":"Matkustajamäärät!AQ69*10^3","v":18180},{"$f":"Matkustajamäärät!AR69*10^3","v":18361.800000000003},{"$f":"Matkustajamäärät!AS69*10^3","v":18545.417999999998},{"$f":"Matkustajamäärät!AT69*10^3","v":18730.872179999998},{"$f":"Matkustajamäärät!AU69*10^3","v":18918.180901799999},{"$f":"Matkustajamäärät!AV69*10^3","v":19107.362710818001},{"$f":"Matkustajamäärät!AW69*10^3","v":19298.436337926185},{"$f":"Matkustajamäärät!AX69*10^3","v":19491.420701305444},{"$f":"Matkustajamäärät!AY69*10^3","v":19686.334908318495},{"$f":"Matkustajamäärät!AZ69*10^3","v":19883.198257401687},{"$f":"Matkustajamäärät!BA69*10^3","v":20082.030239975706},{"$f":"Matkustajamäärät!BB69*10^3","v":20282.850542375461},{"$f":"Matkustajamäärät!BC69*10^3","v":20485.679047799218},{"$f":"Matkustajamäärät!BD69*10^3","v":20690.535838277206},{"$f":"Matkustajamäärät!BE69*10^3","v":20897.44119665998},{"$f":"Matkustajamäärät!BF69*10^3","v":21106.415608626579},{"$f":"Matkustajamäärät!BG69*10^3","v":21317.479764712843},{"$f":"Matkustajamäärät!BH69*10^3","v":21530.65456235997},{"$f":"Matkustajamäärät!BI69*10^3","v":21745.961107983567},{"$f":"Matkustajamäärät!BJ69*10^3","v":21963.420719063404},{"$f":"Matkustajamäärät!BK69*10^3","v":22183.054926254041},{"$f":"Matkustajamäärät!BL69*10^3","v":22404.885475516574},{"$f":"Matkustajamäärät!BM69*10^3","v":22628.934330271739},{"$f":"Matkustajamäärät!BN69*10^3","v":22855.223673574459},{"$f":"Matkustajamäärät!BO69*10^3","v":23083.775910310207},{"$f":"Matkustajamäärät!BP69*10^3","v":23314.613669413313},{"$f":"Matkustajamäärät!BQ69*10^3","v":23547.759806107439},{"$f":"Matkustajamäärät!BR69*10^3","v":23783.237404168522},{"$f":"Matkustajamäärät!BS69*10^3","v":24021.069778210207},{"$f":"Matkustajamäärät!BT69*10^3","v":24261.280475992306},{"$f":"Matkustajamäärät!BU69*10^3","v":24503.893280752229}]
[null,"Yhteensä",null,null,"#/vrk",null,null,null,null,{"$f":"SUM(J76:J77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,17575.014720282827,17881.601585235683,18180.125085119234,18484.31800113089,18780.298817222309,19110.167986070694,19432.05883020394,19760.086736565951,20079.996221417641,20428.536876050515,20769.132280542937,21116.290701347072,21455.444716607799,21830.82935068139,22198.482792499006,22573.245789701323,{"$f":"SUM(AO76:AO77)","v":22940.233392100752},23344.6781739461,23741.643835616436,23954.278098656636,24153.536601180091,24385.532596427234,24604.191273714583,24824.89684524577,25031.960719518083,25272.52764158768,25499.49283520268,25728.584864494387,25943.764659677774,26193.231536765194,26428.827735992305,26666.633887370604,26890.252619497252,27148.961415111509,27393.525998829693,27640.386953549183,27872.780608535806,28141.086737231599,28394.970490888845,28651.240469241897,28892.75852625737,29171.031390095624,29434.599043531623,29700.646348013644,29951.652324024533,30240.275870598321,30513.906657558779,30790.114237941096,{"$f":"SUM(BU76:BU77)","v":31050.986254293381}]
[]
[null,"Matkustajia/vuosi"]
[null,"Lentomatkustajia",null,null,"m/a",null,null,null,null,{"$f":"J76*J6/10^6","v":0},{"$f":"K76*K6/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.8197157491103118,1.8320558803793712,1.8444796944103194,1.8569877586853394,1.869580644534911,1.8822589271639054,1.8950231856778619,1.9078740031094352,1.9208119664450263,1.9314611239917256,1.9421693214436506,1.9529368861234446,1.9637641471684597,1.9746514355408142,1.9855990840375124,1.9966074273006125,2.0076768018274618,2.0188075459809793,2.0299999999999994,2.041254506009671,2.0525714080319144,2.0639510519959403,2.0753937857488238,2.0868999590661366,2.098469923662635,2.110104033203017,2.1218026433127282,2.1335661115888351,2.1453947976109573,2.1572890629522523,2.1692492711904761,2.1812757879190903,2.1933689807584416,2.2055292193669991,2.21775687545265,2.2300523227840636,2.2424159372021197,2.2548480966313917,2.2673491810917037,2.2799195727097428,2.2925596557307411,2.3052698165302248,2.3180504436258169,2.3309019276891201,2.3438246615576572,2.3568190402468767,2.3698854609622293,2.3830243231113086,2.3962360283160615]
[null,"Muita matkustajia",null,null,"m/a",null,null,null,null,{"$f":"J77*J6/10^6","v":0},{"$f":"K77*K6/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.6127396385132027,4.6947286982316534,4.7912659616582012,4.8897883117274361,5.0040087225684546,5.0929523877518967,5.1976782873465766,5.3045576557371374,5.4284666505938315,5.5249548357667129,5.6385639609545208,5.7545092198682362,5.8889286191099943,5.9936012774578931,6.1168471352246252,6.2426272859403715,6.3884486196814132,6.5019999875093468,6.6356999999999999,6.7020570000000008,6.787622987999999,6.8367683456999995,6.9051360291570001,6.97418738944857,7.0632276996809837,7.1143685559764869,7.1855122415362507,7.2573673639516159,7.350023067831108,7.4032404479670433,7.4772728524467142,7.5520455809711802,7.6484634779775522,7.7038416971487012,7.7808801141201878,7.8586889152613884,7.9590217655219853,8.0166485624581423,8.0968150480827248,8.1777831985635494,8.2821899648794552,8.342156640854677,8.425578207263225,8.5098339893358599,8.618480089035323,8.68088165252151,8.767690469046725,8.8553673737371916,8.9684249407553143]
[null,"Yhteensä",null,null,"m/a",null,null,null,null,{"$f":"SUM(J81:J82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4324553876235147,6.526784578611025,6.6357456560685204,6.7467760704127757,6.8735893671033654,6.9752113149158017,7.0927014730244382,7.2124316588465724,7.3492786170388573,7.4564159597584387,7.580733282398171,7.7074461059916803,7.8526927662784543,7.9682527129987069,8.1024462192621378,8.2392347132409842,{"$f":"SUM(AO81:AO82)","v":8.3961254215088754},8.520807533490327,8.6656999999999993,8.7433115060096718,8.8401943960319134,8.9007193976959407,8.9805298149058235,9.0610873485147074,9.1616976233436187,9.2244725891795039,9.307314884848978,9.3909334755404501,9.4954178654420645,9.5605295109192951,9.6465221236371903,9.7333213688902696,9.8418324587359933,9.9093709165156998,9.9986369895728373,10.088741238045452,10.201437702724105,10.271496659089534,10.364164229174428,10.457702771273292,10.574749620610197,10.647426457384903,10.743628650889042,10.840735917024979,10.962304750592981,11.037700692768386,11.137575930008953,11.238391696848501,{"$f":"SUM(BU81:BU82)","v":11.364660969071377}]
[]
[null,"Keskimääräinen kapasiteetti / juna",null,null,"#",null,null,null,null,{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*J13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*K13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*L13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*M13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*N13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*O13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*P13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*Q13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*R13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*S13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*T13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*U13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*V13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*W13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*X13","v":0},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*Y13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*Z13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AA13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AB13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AC13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AD13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AE13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AF13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AG13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AH13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AI13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AJ13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AK13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AL13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AM13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AN13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AO13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AP13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AQ13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AR13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AS13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AT13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AU13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AV13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AW13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AX13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AY13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*AZ13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BA13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BB13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BC13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BD13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BE13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BF13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BG13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BH13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BI13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BJ13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BK13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BL13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BM13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BN13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BO13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BP13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BQ13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BR13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BS13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BT13","v":400},{"$f":"(Kontrolli!$E$144*Kontrolli!$E$143+Kontrolli!$E$144*Kontrolli!$E$145)*BU13","v":400}]
[null,"Keskimääräinen täyttöaste /juna",null,null,"%",null,null,null,null,{"$f":"IFERROR(J78/(J73*J85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19971607636685029,0.20320001801404186,0.20659233051271858,0.2100490681946692,0.21341248655934442,0.21716099984171242,0.2208188503432266,0.22454644018824943,0.22818177524338229,0.23214246450057405,0.23601286682435155,0.239957848878944,0.24381187177963407,0.24807760625774306,0.25225548627839778,0.25651415670115141,{"$f":"IFERROR(AO78/(AO73*AO85),0)","v":0.26068447036478126},0.26528043379484206,0.26979140722291406,0.27220770566655267,0.27447200683159195,0.27710832495940041,0.27959308265584754,0.28210110051415649,0.28445409908543279,0.28718781410895089,0.28976696403639407,0.29237028255107256,0.29481550749633834,0.29765035837233172,0.30032758790900349,0.30302993053830235,0.30557105249428695,0.30851092517172168,0.31129006816851923,0.31409530629033161,0.316736143278816,0.31978507655944999,0.32267011921464595,0.32558227805956702,0.32832680143474285,0.33148899306926843,0.33448408004013208,0.33750734486379141,0.34035968550027879,0.34363949852952635,0.34674893929044065,0.3498876617947852,{"$f":"IFERROR(BU78/(BU73*BU85),0)","v":0.35285211652606113}]
[null,"Matkustajaa / juna keskimäärin",null,null,"#",null,null,null,null,{"$f":"J85*J86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,79.886430546740115,81.280007205616741,82.636932205087433,84.019627277867684,85.364994623737772,86.864399936684961,88.32754013729064,89.818576075299774,91.272710097352913,92.856985800229623,94.405146729740622,95.983139551577608,97.524748711853633,99.231042503097228,100.90219451135911,102.60566268046057,{"$f":"AO85*AO86","v":104.2737881459125},106.11217351793682,107.91656288916562,108.88308226662107,109.78880273263678,110.84332998376016,111.83723306233901,112.84044020566259,113.78163963417312,114.87512564358036,115.90678561455763,116.94811302042902,117.92620299853533,119.06014334893268,120.1310351636014,121.21197221532094,122.22842099771478,123.40437006868868,124.51602726740769,125.63812251613264,126.69445731152639,127.91403062377999,129.06804768585837,130.23291122382682,131.33072057389714,132.59559722770737,133.79363201605284,135.00293794551658,136.14387420011153,137.45579941181055,138.69957571617627,139.95506471791407,{"$f":"BU85*BU86","v":141.14084661042446}]
[]
[null,{"$f":"MAX(B$8:B$55,)+1","v":2},"Kerava-Tampere -ratakäytävä"]
[]
[null,"Rata toiminnassa - flag",null,null,null,null,null,null,null,{"$f":"IF(J5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(K5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(L5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(M5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(N5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(O5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(P5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(Q5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(R5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(S5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(T5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(U5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(V5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(W5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(X5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(Y5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(Z5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(AA5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(AB5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AC5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AD5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AE5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AF5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AG5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AH5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AI5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AJ5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AK5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AL5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AM5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AN5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AO5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AP5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AQ5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AR5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AS5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AT5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AU5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AV5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AW5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AX5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AY5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AZ5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BA5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BB5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BC5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BD5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BE5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BF5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BG5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BH5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BI5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BJ5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BK5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BL5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BM5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BN5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BO5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BP5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BQ5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BR5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BS5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BT5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BU5>Kontrolli!$E$30,1,0)","v":1}]
[null,"Rata toiminnassa - päivää vuodessa",null,null,null,null,null,null,null,{"$f":"IF(AND(J$5>=$E$95,I$5<$E$95),_xlfn.DAYS(J$5,$E$95-1),IF(J$5>$E$95,J$6,0))","v":0},{"$f":"IF(AND(K$5>=$E$95,J$5<$E$95),_xlfn.DAYS(K$5,$E$95-1),IF(K$5>$E$95,K$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,"Oletukset"]
[null,"Radan valmistumisajankohta",null,null,{"$f":"Kontrolli!E30","v":"2035-01-01"}]
[null,"Matkustajien lukumäärä vuonna 2017",null,null,4.5250000000000004,"Strafica "]
[null,"Matkustajien teoreettinen lukumäärä vuonna 2030",null,null,{"$f":"Kontrolli!E174","v":6.1050000000000004},"Strafica "]
[]
[null,"Päivittäiset lähdöt (molempiin suuntiin) periodilla 1",null,null,{"$f":"Kontrolli!E183","v":32}]
[null,"Periodin 1 päättyminen ",null,null,{"$f":"EOMONTH(E95,12*Kontrolli!$E$184-1)","v":"2052-12-31"}]
[null,"Päivittäiset lähdöt (molempiin suuntiin) periodin 1 jälkeen",null,null,{"$f":"Kontrolli!E185","v":37}]
[null,"Päivittäiset lähdöt",null,null,null,null,null,null,null,{"$f":"IF(J5<=$E$100,$E$99,$E$101)*J91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"IF(AP5<=$E$100,$E$99,$E$101)*AP91","v":32},32,32,32,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37]
[]
[null,"Pk-seudun + Tampereen seudun väestömäärä",null,null,"m",null,null,null,null,null,{"$f":"'Yleiset oletukset'!K29+'Yleiset oletukset'!K32","v":1.8467061325116032},{"$f":"'Yleiset oletukset'!L29+'Yleiset oletukset'!L32","v":1.8866467790274224},{"$f":"'Yleiset oletukset'!M29+'Yleiset oletukset'!M32","v":1.908720280504288},{"$f":"'Yleiset oletukset'!N29+'Yleiset oletukset'!N32","v":1.9277569755231065},{"$f":"'Yleiset oletukset'!O29+'Yleiset oletukset'!O32","v":1.946983603346246},{"$f":"'Yleiset oletukset'!P29+'Yleiset oletukset'!P32","v":1.9664020596449023},{"$f":"'Yleiset oletukset'!Q29+'Yleiset oletukset'!Q32","v":1.9860142590170251},{"$f":"'Yleiset oletukset'!R29+'Yleiset oletukset'!R32","v":2.0058221351763477},{"$f":"'Yleiset oletukset'!S29+'Yleiset oletukset'!S32","v":2.0258276411433078},{"$f":"'Yleiset oletukset'!T29+'Yleiset oletukset'!T32","v":2.0460327494378769},{"$f":"'Yleiset oletukset'!U29+'Yleiset oletukset'!U32","v":2.0664394522743121},{"$f":"'Yleiset oletukset'!V29+'Yleiset oletukset'!V32","v":2.0870497617578581},{"$f":"'Yleiset oletukset'!W29+'Yleiset oletukset'!W32","v":2.107865710083408},{"$f":"'Yleiset oletukset'!X29+'Yleiset oletukset'!X32","v":2.1233898254079602},{"$f":"'Yleiset oletukset'!Y29+'Yleiset oletukset'!Y32","v":2.1390310233883647},{"$f":"'Yleiset oletukset'!Z29+'Yleiset oletukset'!Z32","v":2.1547902113691872},{"$f":"'Yleiset oletukset'!AA29+'Yleiset oletukset'!AA32","v":2.1706683039364001},{"$f":"'Yleiset oletukset'!AB29+'Yleiset oletukset'!AB32","v":2.1866662229769376},{"$f":"'Yleiset oletukset'!AC29+'Yleiset oletukset'!AC32","v":2.2027848977387565},{"$f":"'Yleiset oletukset'!AD29+'Yleiset oletukset'!AD32","v":2.2190252648914051},{"$f":"'Yleiset oletukset'!AE29+'Yleiset oletukset'!AE32","v":2.2353882685871032},{"$f":"'Yleiset oletukset'!AF29+'Yleiset oletukset'!AF32","v":2.2518748605223431},{"$f":"'Yleiset oletukset'!AG29+'Yleiset oletukset'!AG32","v":2.2684860000000002},{"$f":"'Yleiset oletukset'!AH29+'Yleiset oletukset'!AH32","v":2.2810626942462315},{"$f":"'Yleiset oletukset'!AI29+'Yleiset oletukset'!AI32","v":2.2937091148377715},{"$f":"'Yleiset oletukset'!AJ29+'Yleiset oletukset'!AJ32","v":2.306425648343867},{"$f":"'Yleiset oletukset'!AK29+'Yleiset oletukset'!AK32","v":2.3192126834769415},{"$f":"'Yleiset oletukset'!AL29+'Yleiset oletukset'!AL32","v":2.3320706111044744},{"$f":"'Yleiset oletukset'!AM29+'Yleiset oletukset'!AM32","v":2.3449998242609515},{"$f":"'Yleiset oletukset'!AN29+'Yleiset oletukset'!AN32","v":2.3580007181598766},{"$f":"'Yleiset oletukset'!AO29+'Yleiset oletukset'!AO32","v":2.3710736902058538},{"$f":"'Yleiset oletukset'!AP29+'Yleiset oletukset'!AP32","v":2.3842191400067354},{"$f":"'Yleiset oletukset'!AQ29+'Yleiset oletukset'!AQ32","v":2.3974374693858378},{"$f":"'Yleiset oletukset'!AR29+'Yleiset oletukset'!AR32","v":2.4107290823942189},{"$f":"'Yleiset oletukset'!AS29+'Yleiset oletukset'!AS32","v":2.4240943853230337},{"$f":"'Yleiset oletukset'!AT29+'Yleiset oletukset'!AT32","v":2.4375337867159534},{"$f":"'Yleiset oletukset'!AU29+'Yleiset oletukset'!AU32","v":2.4510476973816533},{"$f":"'Yleiset oletukset'!AV29+'Yleiset oletukset'!AV32","v":2.4646365304063682},{"$f":"'Yleiset oletukset'!AW29+'Yleiset oletukset'!AW32","v":2.4783007011665226},{"$f":"'Yleiset oletukset'!AX29+'Yleiset oletukset'!AX32","v":2.492040627341424},{"$f":"'Yleiset oletukset'!AY29+'Yleiset oletukset'!AY32","v":2.5058567289260338},{"$f":"'Yleiset oletukset'!AZ29+'Yleiset oletukset'!AZ32","v":2.5197494282438035},{"$f":"'Yleiset oletukset'!BA29+'Yleiset oletukset'!BA32","v":2.5337191499595839},{"$f":"'Yleiset oletukset'!BB29+'Yleiset oletukset'!BB32","v":2.5477663210926078},{"$f":"'Yleiset oletukset'!BC29+'Yleiset oletukset'!BC32","v":2.561891371029541},{"$f":"'Yleiset oletukset'!BD29+'Yleiset oletukset'!BD32","v":2.5760947315376077},{"$f":"'Yleiset oletukset'!BE29+'Yleiset oletukset'!BE32","v":2.5903768367777902},{"$f":"'Yleiset oletukset'!BF29+'Yleiset oletukset'!BF32","v":2.6047381233180995},{"$f":"'Yleiset oletukset'!BG29+'Yleiset oletukset'!BG32","v":2.6191790301469182},{"$f":"'Yleiset oletukset'!BH29+'Yleiset oletukset'!BH32","v":2.6336999986864216},{"$f":"'Yleiset oletukset'!BI29+'Yleiset oletukset'!BI32","v":2.6483014728060703},{"$f":"'Yleiset oletukset'!BJ29+'Yleiset oletukset'!BJ32","v":2.6629838988361767},{"$f":"'Yleiset oletukset'!BK29+'Yleiset oletukset'!BK32","v":2.6777477255815505},{"$f":"'Yleiset oletukset'!BL29+'Yleiset oletukset'!BL32","v":2.6925934043352155},{"$f":"'Yleiset oletukset'!BM29+'Yleiset oletukset'!BM32","v":2.7075213888922054},{"$f":"'Yleiset oletukset'!BN29+'Yleiset oletukset'!BN32","v":2.7225321355634371},{"$f":"'Yleiset oletukset'!BO29+'Yleiset oletukset'!BO32","v":2.7376261031896543},{"$f":"'Yleiset oletukset'!BP29+'Yleiset oletukset'!BP32","v":2.7528037531554568},{"$f":"'Yleiset oletukset'!BQ29+'Yleiset oletukset'!BQ32","v":2.7680655494034037},{"$f":"'Yleiset oletukset'!BR29+'Yleiset oletukset'!BR32","v":2.7834119584481938},{"$f":"'Yleiset oletukset'!BS29+'Yleiset oletukset'!BS32","v":2.7988434493909251},{"$f":"'Yleiset oletukset'!BT29+'Yleiset oletukset'!BT32","v":2.814360493933437},{"$f":"'Yleiset oletukset'!BU29+'Yleiset oletukset'!BU32","v":2.8299635663927245}]
[null,"Kasvu-%",null,null,"%",null,null,null,null,null,null,{"$f":"L104/K104-1","v":2.1628046722029337E-2},{"$f":"M104/L104-1","v":1.1699859095110954E-2},9.9735384033270424E-3,9.9735745051174884E-3,9.9736105970702482E-3,9.973646679186432E-3,9.9736827514653736E-3,9.9737188139072952E-3,9.9737548665128628E-3,9.9737909092811883E-3,9.9738269422131598E-3,9.973862965307223E-3,7.3648502607588373E-3,7.3661452990148035E-3,7.367442458061646E-3,7.3687417380292608E-3,7.3700431390304466E-3,7.371346661162903E-3,7.3726523045076764E-3,7.3739600691291596E-3,7.3752699550759804E-3,7.3765819623761164E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303786114E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303790555E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303788335E-3,5.5440916303797216E-3,5.5440916303799437E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303799437E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303799437E-3,5.5440916303797216E-3,5.5440916303794996E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303794996E-3,5.5440916303799437E-3,5.5440916303797216E-3,5.5440916303794996E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303799437E-3,5.5440916303797216E-3]
[]
[]
[null,"Matkustajamäärän kasvu (väestönkasvun lisäksi) periodilla 1",null,null,{"$f":"Kontrolli!E175","v":0.01},"%",null,null,null,{"$f":"IF(AND(J5>$K$5,YEAR(J5)<=YEAR($E$109)),$E$108,0)","v":0},0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,{"$f":"IF(AND(AP5>$K$5,YEAR(AP5)<=YEAR($E$109)),$E$108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodin 1 päättyminen",null,null,{"$f":"EOMONTH(E95,Kontrolli!E176*12-1)+1","v":"2042-01-01"},"Pvm"]
[null,"Matkustajamäärän kasvu (väestönkasvun lisäksi) periodilla 2",null,null,{"$f":"Kontrolli!E177","v":5.0000000000000001E-3},"%",null,null,null,{"$f":"IF(AND(YEAR(J5)>YEAR($E$109),YEAR(J5)<=YEAR($E$111)),$E$110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF(AND(YEAR(AP5)>YEAR($E$109),YEAR(AP5)<=YEAR($E$111)),$E$110,0)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Periodin 2 päättyminen",null,null,{"$f":"EOMONTH(E109,Kontrolli!E178*12)+1","v":"2052-02-01"},"Pvm"]
[]
[null,"Matkustajamäärän teoreettinen kasvu (ennen radan valmistumista)",null,null,"%",null,null,null,null,null,{"$f":"IF(K5<=$E$95,K115/J115-1,K105+SUM(K108:K110))","v":2.3305151303066651E-2},{"$f":"IF(L5<=$E$95,L115/K115-1,L105+SUM(L108:L110))","v":2.3305151303066651E-2},{"$f":"IF(M5<=$W$5,M115/L115-1,M105+SUM(M108:M110))","v":2.3305151303066651E-2},2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303066651E-2,2.3305151303067762E-2,1.7364850260758839E-2,1.7366145299014805E-2,1.7367442458061648E-2,1.7368741738029263E-2,1.7370043139030449E-2,1.7371346661162905E-2,1.7372652304507678E-2,1.7373960069129162E-2,1.7375269955075982E-2,1.7376581962376118E-2,1.5544091630378834E-2,1.5544091630378834E-2,1.0544091630378612E-2,1.0544091630378834E-2,1.0544091630378834E-2,1.0544091630379056E-2,1.0544091630378834E-2,1.0544091630378834E-2,1.0544091630378834E-2,1.0544091630379723E-2,1.0544091630379945E-2,{"$f":"IF(AS5<=$W$5,AS115/AR115-1,AS105+SUM(AS108:AS110))","v":1.0544091630379723E-2},5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303799437E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303799437E-3,5.5440916303797216E-3,5.5440916303794996E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303794996E-3,5.5440916303799437E-3,5.5440916303797216E-3,5.5440916303794996E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303797216E-3,5.5440916303799437E-3,5.5440916303797216E-3]
[]
[null,"Matkustajien teoreettinen lukumäärä (ennen radan valmistumista)",null,null,"m/a",null,null,null,null,{"$f":"E96","v":4.5250000000000004},{"$f":"E96*(1+($E97/$E96)^(1/COUNT($K$5:$W$5))-1)","v":4.630455809646377},{"$f":"K115*(1+($E97/$E96)^(1/COUNT($K$5:$W$5))-1)","v":4.73836928289235},4.8487976959599601,4.961799659902268,5.0774351517117946,5.1957655461539476,5.3168536483423257,5.4407637270732057,5.5675615489368839,5.6973144132239941,5.8300911876453219,5.9659623448840717,{"$f":"E97","v":6.1050000000000004},{"$f":"W115*(1+X113)","v":6.2110124108419331},{"$f":"X115*(1+Y113)","v":6.3188737548225982},6.4286164311592353,6.5402734096848913,6.6538782409521717,6.7694650665169211,6.8870686294050305,7.0067242847656654,7.128468010714256,7.2523364193686088,7.3650674012056081,7.4795506837538639,7.5584157515174244,7.6381123797819219,7.7186493365974727,7.8000354824653204,7.88227977131264,7.9653912514776408,8.049379066705038,8.1342524571520354,8.2200207604048892,8.3066934125062204,8.3527464819306267,8.3990548737917816,8.4456200036206699,8.4924432947961126,8.5395261785882663,8.5868700942023857,8.6344764888228109,8.6823468176572032,8.7304825439810312,8.7788851391822949,8.8275560828065007,8.8764968626018934,8.9257089745649356,8.9751939229860263,9.0249532204954885,9.0749883881098068,9.125300955278119,9.1758924599289724,9.2267644485173292,9.2779184760718376,9.3293561062423755,9.3810789113478261,9.4330884724241599,9.4853863792727573,9.5379742305090005,9.5908536336111432,9.6440262049694461,9.6974935699355793]
[]
[null,"Nopean yhteyden osuus kokonaismatkustajamäärästä",null,null,{"$f":"Kontrolli!$E$179","v":0.7},"%",null,null,null,{"$f":"$E$117*J91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"$E$117*AP91","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[]
[null,"Herkkyystarkastelu ",null,null,{"$f":"Kontrolli!E180","v":0},"+/- p.a.",null,null,null,{"$f":"$E$119","v":0},{"$f":"$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Matkustajien lukumäärä (vuodessa) (herkkyystarkastelun jälkeen)",null,null,"m/a",null,null,null,null,{"$f":"(J115*J91*J117)*(1+J119)*J92/J6","v":0},{"$f":"(K115*K91*K117)*(1+K119)*K92/K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6577147686665201,4.7386255465618445,4.820948040583521,4.9047069993359651,4.989927607499979,5.076635493558026,5.155547180843925,5.2356854786277047,5.2908910260621971,5.3466786658473451,5.4030545356182307,5.4600248377257241,5.5175958399188474,5.575773876034348,5.6345653466935266,5.6939767200064253,5.7540145322834224,5.8146853887543539,5.8469225373514382,5.8793384116542464,5.9119340025344682,5.9447103063572788,5.9776683250117859,6.0108090659416691,6.0441335421759677,6.0776427723600417,6.1113377807867213,6.145219597427606,6.17928925796455,6.2135478038213252,6.2479962821954542,6.282635746090218,6.317467254346842,6.3524918716768637,6.387710668694683,6.4231247219502805,6.4587351139621303,6.494542933250286,6.5305492743696627,6.5667552379434788,6.6031619306969125,6.6397704654909298,6.6765819613563,6.7135975435277988,6.7508183434786115,6.7882454989549048]
[null,"Kasvu-%",null,null,null,null,null,null,null,{"$f":"IFERROR(J121/I121-1,0)","v":0},{"$f":"IFERROR(K121/J121-1,0)","v":0},{"$f":"IFERROR(L121/K121-1,0)","v":0},{"$f":"IFERROR(M121/L121-1,0)","v":0},{"$f":"IFERROR(N121/M121-1,0)","v":0},{"$f":"IFERROR(O121/N121-1,0)","v":0},{"$f":"IFERROR(P121/O121-1,0)","v":0},{"$f":"IFERROR(Q121/P121-1,0)","v":0},{"$f":"IFERROR(R121/Q121-1,0)","v":0},{"$f":"IFERROR(S121/R121-1,0)","v":0},{"$f":"IFERROR(T121/S121-1,0)","v":0},{"$f":"IFERROR(U121/T121-1,0)","v":0},{"$f":"IFERROR(V121/U121-1,0)","v":0},{"$f":"IFERROR(W121/V121-1,0)","v":0},{"$f":"IFERROR(X121/W121-1,0)","v":0},{"$f":"IFERROR(Y121/X121-1,0)","v":0},{"$f":"IFERROR(Z121/Y121-1,0)","v":0},{"$f":"IFERROR(AA121/Z121-1,0)","v":0},{"$f":"IFERROR(AB121/AA121-1,0)","v":0},{"$f":"IFERROR(AC121/AB121-1,0)","v":1.7371346661162912E-2},{"$f":"IFERROR(AD121/AC121-1,0)","v":1.7372652304507685E-2},{"$f":"IFERROR(AE121/AD121-1,0)","v":1.7373960069129168E-2},{"$f":"IFERROR(AF121/AE121-1,0)","v":1.7375269955076211E-2},{"$f":"IFERROR(AG121/AF121-1,0)","v":1.7376581962376125E-2},{"$f":"IFERROR(AH121/AG121-1,0)","v":1.5544091630378842E-2},{"$f":"IFERROR(AI121/AH121-1,0)","v":1.5544091630378842E-2},{"$f":"IFERROR(AJ121/AI121-1,0)","v":1.0544091630378505E-2},{"$f":"IFERROR(AK121/AJ121-1,0)","v":1.0544091630378727E-2},{"$f":"IFERROR(AL121/AK121-1,0)","v":1.0544091630378727E-2},{"$f":"IFERROR(AM121/AL121-1,0)","v":1.0544091630378949E-2},{"$f":"IFERROR(AN121/AM121-1,0)","v":1.0544091630378727E-2},{"$f":"IFERROR(AO121/AN121-1,0)","v":1.0544091630378727E-2},{"$f":"IFERROR(AP121/AO121-1,0)","v":1.0544091630378727E-2},{"$f":"IFERROR(AQ121/AP121-1,0)","v":1.0544091630379615E-2},{"$f":"IFERROR(AR121/AQ121-1,0)","v":1.0544091630379837E-2},{"$f":"IFERROR(AS121/AR121-1,0)","v":1.0544091630379393E-2},{"$f":"IFERROR(AT121/AS121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(AU121/AT121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(AV121/AU121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(AW121/AV121-1,0)","v":5.5440916303801657E-3},{"$f":"IFERROR(AX121/AW121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(AY121/AX121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(AZ121/AY121-1,0)","v":5.5440916303799437E-3},{"$f":"IFERROR(BA121/AZ121-1,0)","v":5.5440916303794996E-3},{"$f":"IFERROR(BB121/BA121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BC121/BB121-1,0)","v":5.5440916303799437E-3},{"$f":"IFERROR(BD121/BC121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BE121/BD121-1,0)","v":5.5440916303794996E-3},{"$f":"IFERROR(BF121/BE121-1,0)","v":5.5440916303794996E-3},{"$f":"IFERROR(BG121/BF121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BH121/BG121-1,0)","v":5.5440916303799437E-3},{"$f":"IFERROR(BI121/BH121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BJ121/BI121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BK121/BJ121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BL121/BK121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BM121/BL121-1,0)","v":5.5440916303794996E-3},{"$f":"IFERROR(BN121/BM121-1,0)","v":5.5440916303799437E-3},{"$f":"IFERROR(BO121/BN121-1,0)","v":5.5440916303799437E-3},{"$f":"IFERROR(BP121/BO121-1,0)","v":5.5440916303794996E-3},{"$f":"IFERROR(BQ121/BP121-1,0)","v":5.5440916303794996E-3},{"$f":"IFERROR(BR121/BQ121-1,0)","v":5.5440916303797216E-3},{"$f":"IFERROR(BS121/BR121-1,0)","v":5.5440916303794996E-3},{"$f":"IFERROR(BT121/BS121-1,0)","v":5.5440916303801657E-3},{"$f":"IFERROR(BU121/BT121-1,0)","v":5.5440916303797216E-3}]
[]
[null,"Matkustajien lukumäärä (vuorokaudessa)",null,null,"#/vrk",null,null,null,null,{"$f":"IFERROR(J121/J92*10^6,0)","v":0},{"$f":"IFERROR(K121/K92*10^6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AB121/AB92*10^6,0)","v":12760.862379908274},{"$f":"IFERROR(AC121/AC92*10^6,0)","v":12947.064334868428},13208.076823516496,13437.55342283826,13671.034541095833,13870.588780213186,14124.786796832672,14344.343777062206,14495.591852225198,14608.411655320615,14802.889138680084,14958.972158152668,15116.700931284513,15234.354852552864,15437.165333406923,15599.936219195686,15764.423376118966,15887.118548509165,16018.965855757364,16107.776470285606,16197.079458998543,16242.377886222073,16377.173493182976,16467.970043675803,16559.269978564294,16605.581345246017,16743.391180237591,16836.218075144126,16929.559610861783,16976.906567817827,17117.798033412204,17212.700674219774,17308.129463963949,17356.53516851602,17500.577174505983,17597.601977945975,17695.164695786658,17744.65282308821,17891.915820190858,17991.110240941038,18090.854604649074,18141.449359264836,18292.005373578904,18393.41792747342,18495.392721859211,18547.118849603565]
[]
[null,"Keskimääräinen kapasiteetti / juna",null,null,"#",null,null,null,null,{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*J91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*K91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*L91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*M91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*N91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*O91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*P91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*Q91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*R91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*S91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*T91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*U91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*V91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*W91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*X91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*Y91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*Z91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AA91","v":0},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AB91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AC91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AD91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AE91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AF91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AG91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AH91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AI91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AJ91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AK91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AL91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AM91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AN91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AO91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AP91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AQ91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AR91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AS91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AT91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AU91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AV91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AW91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AX91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AY91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*AZ91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BA91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BB91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BC91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BD91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BE91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BF91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BG91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BH91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BI91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BJ91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BK91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BL91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BM91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BN91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BO91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BP91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BQ91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BR91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BS91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BT91","v":500},{"$f":"(Kontrolli!$E$169*Kontrolli!$E$170+Kontrolli!$E$171*Kontrolli!$E$170)*BU91","v":500}]
[null,"Keskimääräinen täyttöaste /juna",null,null,"%",null,null,null,null,{"$f":"IFERROR(J124/(J102*J126),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79755389874426719,0.80919152092927671,0.825504801469781,0.83984708892739124,0.85443965881848949,0.86691179876332414,0.88279917480204195,0.89652148606638782,0.90597449076407488,0.91302572845753849,0.92518057116750529,0.93493575988454181,0.94479380820528203,0.95214717828455397,{"$f":"IFERROR(AP124/(AP102*AP126),0)","v":0.96482283333793273},0.97499601369973043,0.98527646100743538,0.99294490928182277,0.86589004625715482,0.87069062001543818,0.87551780859451589,0.87796637222822016,0.88525262125313386,0.89016054290139479,0.8950956745169889,0.89759899163491985,0.90504817190473463,0.91006584189968254,0.9151113303168531,0.91767062528745014,0.92528638018444342,0.9304162526605283,0.93557456561967289,0.9381910901900552,0.94597714456789095,0.95122172853762021,0.95649538896144093,0.95917042286963294,0.96713058487518144,0.97249244545627234,0.97788403268373369,0.98061888428458577,0.9887570472204813,0.99423880689045507,0.99975095793833568,1.002546964843436]
[null,"Matkustajaa / juna keskimäärin",null,null,"#",null,null,null,null,{"$f":"J127*J126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398.77694937213357,404.59576046463837,412.7524007348905,419.92354446369563,427.21982940924477,433.45589938166205,441.39958740102099,448.26074303319393,452.98724538203743,456.51286422876922,462.59028558375263,467.46787994227088,472.39690410264103,476.073589142277,482.41141666896635,487.49800684986519,492.63823050371769,496.47245464091139,432.94502312857742,435.34531000771909,437.75890429725797,438.98318611411008,442.62631062656692,445.08027145069741,447.54783725849444,448.7994958174599,452.52408595236733,455.03292094984124,457.55566515842656,458.83531264372505,462.64319009222169,465.20812633026412,467.78728280983643,469.0955450950276,472.98857228394547,475.61086426881013,478.24769448072044,479.58521143481647,483.5652924375907,486.24622272813616,488.94201634186686,490.30944214229288,494.37852361024068,497.11940344522753,499.87547896916783,501.27348242171797]
[]
[null,{"$f":"MAX(B$8:B$55,)+1","v":2},"Matkustajat yhteensä"]
[]
[null,"Lentorata - Lentomatkustajat",null,null,"m/a",null,null,null,null,{"$f":"J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8197157491103118,1.8320558803793712,1.8444796944103192,1.8569877586853394,1.8695806445349108,1.8822589271639054,1.8950231856778619,1.9078740031094352,1.9208119664450261,1.9314611239917259,1.9421693214436504,1.9529368861234448,1.9637641471684599,1.9746514355408142,1.9855990840375122,1.9966074273006125,2.0076768018274618,{"$f":"AP54","v":2.0188075459809793},2.0299999999999998,2.041254506009671,2.052571408031914,2.0639510519959403,2.0753937857488243,2.0868999590661366,2.098469923662635,2.1101040332030165,2.1218026433127277,2.1335661115888356,2.1453947976109573,2.1572890629522523,2.1692492711904761,2.1812757879190903,2.193368980758442,2.2055292193669991,2.2177568754526495,2.2300523227840632,2.2424159372021197,2.2548480966313917,2.2673491810917037,2.2799195727097428,2.2925596557307411,2.3052698165302248,2.3180504436258169,2.3309019276891205,2.3438246615576572,2.3568190402468767,2.3698854609622293,2.3830243231113086,2.3962360283160615]
[null,"Lentorata - Läpikulkumatkustajat",null,null,"m/a",null,null,null,null,{"$f":"J68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6127396385132027,4.6947286982316525,4.7912659616582012,4.8897883117274361,5.0040087225684537,5.0929523877518967,5.1976782873465766,5.3045576557371366,5.4284666505938315,5.5249548357667129,5.6385639609545217,5.7545092198682353,5.8889286191099943,5.9936012774578922,6.1168471352246243,6.2426272859403698,6.3884486196814132,{"$f":"AP68","v":6.5019999875093477},6.6356999999999999,6.7020569999999999,6.787622987999999,6.8367683457000004,6.9051360291570001,6.97418738944857,7.0632276996809829,7.1143685559764869,7.1855122415362507,7.2573673639516159,7.3500230678311071,7.4032404479670424,7.4772728524467134,7.5520455809711811,7.6484634779775522,7.7038416971487012,7.7808801141201878,7.8586889152613892,7.9590217655219861,8.0166485624581423,8.0968150480827248,8.1777831985635512,8.282189964879457,8.3421566408546788,8.4255782072632268,8.5098339893358581,8.618480089035323,8.68088165252151,8.767690469046725,8.8553673737371916,8.968424940755316]
[null,"Kerava-Tampere- ratakäytävä",null,null,"m/a",null,null,null,null,{"$f":"J121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6577147686665201,4.7386255465618445,4.820948040583521,4.9047069993359651,4.989927607499979,5.076635493558026,5.155547180843925,5.2356854786277047,5.2908910260621971,5.3466786658473451,5.4030545356182307,5.4600248377257241,5.5175958399188474,5.575773876034348,{"$f":"AP121","v":5.6345653466935266},5.6939767200064253,5.7540145322834224,5.8146853887543539,5.8469225373514382,5.8793384116542464,5.9119340025344682,5.9447103063572788,5.9776683250117859,6.0108090659416691,6.0441335421759677,6.0776427723600417,6.1113377807867213,6.145219597427606,6.17928925796455,6.2135478038213252,6.2479962821954542,6.282635746090218,6.317467254346842,6.3524918716768637,6.387710668694683,6.4231247219502805,6.4587351139621303,6.494542933250286,6.5305492743696627,6.5667552379434788,6.6031619306969125,6.6397704654909298,6.6765819613563,6.7135975435277988,6.7508183434786115,6.7882454989549048]
[null,"Yhteensä",null,null,"m/a",null,null,null,null,{"$f":"SUM(J132:J134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4324553876235147,6.5267845786110232,6.6357456560685204,11.404490839079296,11.612214913665209,11.796159355499324,11.997408472360403,12.202359266346551,12.425914110596883,12.611963140602363,12.816418761025876,12.998337132053877,13.199371432125799,13.371307248616937,13.56247105698786,13.75683055315983,13.971899297543224,14.155372880183855,14.359676720006425,14.497326038293094,14.654879784786267,14.74764193504738,14.859868226560071,14.973021351049177,15.106407929700897,15.20214091419129,15.318123950790646,15.43506701771642,15.573060637802106,15.671867291706016,15.791741721064795,15.912610626854821,16.055380262557318,16.157367198711153,16.281272735663055,16.406208492392295,16.553929574400971,16.659207327784216,16.787288951124708,16.916437885235425,17.069292553860485,17.177975731754564,17.310383888832522,17.443897847721892,17.602075216083911,17.714282654124688,17.851173473536754,17.989210040327112,18.152906468026281]
[null,"Kasvu-%",null,null,null,null,null,null,null,{"$f":"IFERROR(J135/I135-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4664569795385551E-2,1.6694449793022814E-2,0.71864496172327885,1.8214234858614953E-2,1.58405991623225E-2,1.7060562747251984E-2,1.7082922070905004E-2,1.8320624673532127E-2,1.4972663447497592E-2,1.6211244684445569E-2,1.419416565735232E-2,1.5466155249671987E-2,1.3026060928376104E-2,1.429656837708948E-2,1.4330684677983374E-2,1.5633596964963248E-2,1.3131613586199631E-2,1.4432953589557096E-2,9.5858229241951864E-3,1.0867779760006302E-2,6.3297789967142748E-3,7.6097787027218367E-3,7.6146788628219664E-3,8.9084611264762525E-3,6.3372434357589214E-3,7.6293883377362981E-3,7.6342943366598526E-3,8.9402669860323414E-3,6.3447164434760062E-3,7.6490201918835155E-3,7.6539312714820618E-3,8.9721064035559461E-3,6.352196863980808E-3,7.6686712276852198E-3,7.6735866266508523E-3,9.0039744452337089E-3,6.3596835367747406E-3,7.6883383957218054E-3,7.6932573500536616E-3,9.0358661594158729E-3,6.367175297461225E-3,7.7080186365143799E-3,7.7129403799938157E-3,9.0677765796867149E-3,6.374670978467778E-3,7.7277088824250217E-3,7.732632647091231E-3,9.099700727947635E-3]

{"sheet":"Hankeyhtiö->","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Hankeyhtiö - Operaatiot","index":10,"n_rows":210,"n_cols":73,"rows_kept":210,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG5,12)","v":"2041-12-31"},{"$f":"EOMONTH(AH5,12)","v":"2042-12-31"},"2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31",{"$f":"EOMONTH(AV5,12)","v":"2056-12-31"},{"$f":"EOMONTH(AW5,12)","v":"2057-12-31"},{"$f":"EOMONTH(AX5,12)","v":"2058-12-31"},{"$f":"EOMONTH(AY5,12)","v":"2059-12-31"},{"$f":"EOMONTH(AZ5,12)","v":"2060-12-31"},{"$f":"EOMONTH(BA5,12)","v":"2061-12-31"},{"$f":"EOMONTH(BB5,12)","v":"2062-12-31"},{"$f":"EOMONTH(BC5,12)","v":"2063-12-31"},{"$f":"EOMONTH(BD5,12)","v":"2064-12-31"},{"$f":"EOMONTH(BE5,12)","v":"2065-12-31"},{"$f":"EOMONTH(BF5,12)","v":"2066-12-31"},{"$f":"EOMONTH(BG5,12)","v":"2067-12-31"},{"$f":"EOMONTH(BH5,12)","v":"2068-12-31"},{"$f":"EOMONTH(BI5,12)","v":"2069-12-31"},{"$f":"EOMONTH(BJ5,12)","v":"2070-12-31"},{"$f":"EOMONTH(BK5,12)","v":"2071-12-31"},{"$f":"EOMONTH(BL5,12)","v":"2072-12-31"},{"$f":"EOMONTH(BM5,12)","v":"2073-12-31"},{"$f":"EOMONTH(BN5,12)","v":"2074-12-31"},{"$f":"EOMONTH(BO5,12)","v":"2075-12-31"},{"$f":"EOMONTH(BP5,12)","v":"2076-12-31"},{"$f":"EOMONTH(BQ5,12)","v":"2077-12-31"},{"$f":"EOMONTH(BR5,12)","v":"2078-12-31"},{"$f":"EOMONTH(BS5,12)","v":"2079-12-31"},{"$f":"EOMONTH(BT5,12)","v":"2080-12-31"}]
[null,"Päiviä vuodessa",null,null,null,null,null,null,{"$f":"DATE( YEAR( I$5 ) + 1, 1, 1 ) - DATE( YEAR( I$5 ), 1, 1 )","v":366},365,{"$f":"DATE( YEAR( K$5 ) + 1, 1, 1 ) - DATE( YEAR( K$5 ), 1, 1 )","v":365},{"$f":"DATE( YEAR( L$5 ) + 1, 1, 1 ) - DATE( YEAR( L$5 ), 1, 1 )","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,"Maanrakennuskustannusindeksi, kasvu (p.a.)",null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!I17","v":1.5441911163593501E-2},{"$f":"'Yleiset oletukset'!J17","v":2.5555863087000499E-2},{"$f":"'Yleiset oletukset'!K17","v":3.1845987765383402E-2},{"$f":"'Yleiset oletukset'!L17","v":0.02},{"$f":"'Yleiset oletukset'!M17","v":0.02},{"$f":"'Yleiset oletukset'!N17","v":0.02},{"$f":"'Yleiset oletukset'!O17","v":0.02},{"$f":"'Yleiset oletukset'!P17","v":0.02},{"$f":"'Yleiset oletukset'!Q17","v":0.02},{"$f":"'Yleiset oletukset'!R17","v":0.02},{"$f":"'Yleiset oletukset'!S17","v":0.02},{"$f":"'Yleiset oletukset'!T17","v":0.02},{"$f":"'Yleiset oletukset'!U17","v":0.02},{"$f":"'Yleiset oletukset'!V17","v":0.02},{"$f":"'Yleiset oletukset'!W17","v":0.02},{"$f":"'Yleiset oletukset'!X17","v":0.02},{"$f":"'Yleiset oletukset'!Y17","v":0.02},{"$f":"'Yleiset oletukset'!Z17","v":0.02},{"$f":"'Yleiset oletukset'!AA17","v":0.02},{"$f":"'Yleiset oletukset'!AB17","v":0.02},{"$f":"'Yleiset oletukset'!AC17","v":0.02},{"$f":"'Yleiset oletukset'!AD17","v":0.02},{"$f":"'Yleiset oletukset'!AE17","v":0.02},{"$f":"'Yleiset oletukset'!AF17","v":0.02},{"$f":"'Yleiset oletukset'!AG17","v":0.02},{"$f":"'Yleiset oletukset'!AH17","v":0.02},{"$f":"'Yleiset oletukset'!AI17","v":0.02},{"$f":"'Yleiset oletukset'!AJ17","v":0.02},{"$f":"'Yleiset oletukset'!AK17","v":0.02},{"$f":"'Yleiset oletukset'!AL17","v":0.02},{"$f":"'Yleiset oletukset'!AM17","v":0.02},{"$f":"'Yleiset oletukset'!AN17","v":0.02},{"$f":"'Yleiset oletukset'!AO17","v":0.02},{"$f":"'Yleiset oletukset'!AP17","v":0.02},{"$f":"'Yleiset oletukset'!AQ17","v":0.02},{"$f":"'Yleiset oletukset'!AR17","v":0.02},{"$f":"'Yleiset oletukset'!AS17","v":0.02},{"$f":"'Yleiset oletukset'!AT17","v":0.02},{"$f":"'Yleiset oletukset'!AU17","v":0.02},{"$f":"'Yleiset oletukset'!AV17","v":0.02},{"$f":"'Yleiset oletukset'!AW17","v":0.02},{"$f":"'Yleiset oletukset'!AX17","v":0.02},{"$f":"'Yleiset oletukset'!AY17","v":0.02},{"$f":"'Yleiset oletukset'!AZ17","v":0.02},{"$f":"'Yleiset oletukset'!BA17","v":0.02},{"$f":"'Yleiset oletukset'!BB17","v":0.02},{"$f":"'Yleiset oletukset'!BC17","v":0.02},{"$f":"'Yleiset oletukset'!BD17","v":0.02},{"$f":"'Yleiset oletukset'!BE17","v":0.02},{"$f":"'Yleiset oletukset'!BF17","v":0.02},{"$f":"'Yleiset oletukset'!BG17","v":0.02},{"$f":"'Yleiset oletukset'!BH17","v":0.02},{"$f":"'Yleiset oletukset'!BI17","v":0.02},{"$f":"'Yleiset oletukset'!BJ17","v":0.02},{"$f":"'Yleiset oletukset'!BK17","v":0.02},{"$f":"'Yleiset oletukset'!BL17","v":0.02},{"$f":"'Yleiset oletukset'!BM17","v":0.02},{"$f":"'Yleiset oletukset'!BN17","v":0.02},{"$f":"'Yleiset oletukset'!BO17","v":0.02},{"$f":"'Yleiset oletukset'!BP17","v":0.02},{"$f":"'Yleiset oletukset'!BQ17","v":0.02},{"$f":"'Yleiset oletukset'!BR17","v":0.02},{"$f":"'Yleiset oletukset'!BS17","v":0.02},{"$f":"'Yleiset oletukset'!BT17","v":0.02},{"$f":"'Yleiset oletukset'!BU17","v":0.02}]
[null,"Maanrakennuskustannusindeksi (2010=1)",null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!I15","v":1.0839000000000001},{"$f":"I9*(1+J8)","v":1.1115999999999999},{"$f":"J9*(1+K8)","v":1.147},1.16994,1.1933388,1.217205576,{"$f":"N9*(1+O8)","v":1.2415496875200001},{"$f":"O9*(1+P8)","v":1.2663806812704002},{"$f":"P9*(1+Q8)","v":1.2917082948958081},{"$f":"Q9*(1+R8)","v":1.3175424607937243},{"$f":"R9*(1+S8)","v":1.3438933100095989},{"$f":"S9*(1+T8)","v":1.3707711762097909},{"$f":"T9*(1+U8)","v":1.3981865997339868},{"$f":"U9*(1+V8)","v":1.4261503317286666},{"$f":"V9*(1+W8)","v":1.45467333836324},{"$f":"W9*(1+X8)","v":1.4837668051305049},{"$f":"X9*(1+Y8)","v":1.5134421412331149},{"$f":"Y9*(1+Z8)","v":1.5437109840577772},{"$f":"Z9*(1+AA8)","v":1.5745852037389327},{"$f":"AA9*(1+AB8)","v":1.6060769078137114},{"$f":"AB9*(1+AC8)","v":1.6381984459699857},{"$f":"AC9*(1+AD8)","v":1.6709624148893854},{"$f":"AD9*(1+AE8)","v":1.7043816631871731},{"$f":"AE9*(1+AF8)","v":1.7384692964509165},{"$f":"AF9*(1+AG8)","v":1.7732386823799349},{"$f":"AG9*(1+AH8)","v":1.8087034560275337},{"$f":"AH9*(1+AI8)","v":1.8448775251480845},{"$f":"AI9*(1+AJ8)","v":1.8817750756510461},{"$f":"AJ9*(1+AK8)","v":1.919410577164067},{"$f":"AK9*(1+AL8)","v":1.9577987887073485},{"$f":"AL9*(1+AM8)","v":1.9969547644814956},{"$f":"AM9*(1+AN8)","v":2.0368938597711255},{"$f":"AN9*(1+AO8)","v":2.077631736966548},{"$f":"AO9*(1+AP8)","v":2.1191843717058791},{"$f":"AP9*(1+AQ8)","v":2.1615680591399968},{"$f":"AQ9*(1+AR8)","v":2.204799420322797},{"$f":"AR9*(1+AS8)","v":2.2488954087292528},{"$f":"AS9*(1+AT8)","v":2.2938733169038379},{"$f":"AT9*(1+AU8)","v":2.3397507832419149},{"$f":"AU9*(1+AV8)","v":2.3865457989067531},{"$f":"AV9*(1+AW8)","v":2.4342767148848883},{"$f":"AW9*(1+AX8)","v":2.4829622491825862},{"$f":"AX9*(1+AY8)","v":2.5326214941662379},{"$f":"AY9*(1+AZ8)","v":2.5832739240495628},{"$f":"AZ9*(1+BA8)","v":2.6349394025305539},{"$f":"BA9*(1+BB8)","v":2.6876381905811653},{"$f":"BB9*(1+BC8)","v":2.7413909543927888},{"$f":"BC9*(1+BD8)","v":2.7962187734806445},{"$f":"BD9*(1+BE8)","v":2.8521431489502573},{"$f":"BE9*(1+BF8)","v":2.9091860119292625},{"$f":"BF9*(1+BG8)","v":2.9673697321678478},{"$f":"BG9*(1+BH8)","v":3.0267171268112047},{"$f":"BH9*(1+BI8)","v":3.0872514693474291},{"$f":"BI9*(1+BJ8)","v":3.1489964987343777},{"$f":"BJ9*(1+BK8)","v":3.2119764287090655},{"$f":"BK9*(1+BL8)","v":3.276215957283247},{"$f":"BL9*(1+BM8)","v":3.3417402764289119},{"$f":"BM9*(1+BN8)","v":3.40857508195749},{"$f":"BN9*(1+BO8)","v":3.4767465835966398},{"$f":"BO9*(1+BP8)","v":3.5462815152685727},{"$f":"BP9*(1+BQ8)","v":3.6172071455739441},{"$f":"BQ9*(1+BR8)","v":3.6895512884854229},{"$f":"BR9*(1+BS8)","v":3.7633423142551314},{"$f":"BS9*(1+BT8)","v":3.8386091605402339},{"$f":"BT9*(1+BU8)","v":3.9153813437510387}]
[]
[]
[null,1,"Tuotot"]
[]
[null,"Tuotot - Lentorata"]
[]
[null,"Rata toiminnassa - flag",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(M$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(N$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(O$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(P$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(Q$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(R$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(S$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(T$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(U$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(V$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(W$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(X$5>Kontrolli!$E$22,1,0)","v":0},{"$f":"IF(Y$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(Z$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AA$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AB$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AC$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AD$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AE$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AF$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AG$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AH$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AI$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AJ$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AK$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AL$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AM$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AN$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AO$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AP$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AQ$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AR$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AS$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AT$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AU$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AV$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AW$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AX$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AY$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(AZ$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BA$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BB$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BC$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BD$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BE$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BF$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BG$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BH$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BI$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BJ$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BK$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BL$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BM$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BN$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BO$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BP$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BQ$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BR$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BS$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BT$5>Kontrolli!$E$22,1,0)","v":1},{"$f":"IF(BU$5>Kontrolli!$E$22,1,0)","v":1}]
[null,"Rata toiminnassa - päivää vuodessa",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(L$5>=$D$20,K$5<$D$20),_xlfn.DAYS(L$5,$D$20-1),IF(L$5>$D$20,L$6,0))","v":0},{"$f":"IF(AND(M$5>=$D$20,L$5<$D$20),_xlfn.DAYS(M$5,$D$20-1),IF(M$5>$D$20,M$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,"Oletukset"]
[null,"Radan valmistumisajankohta",null,{"$f":"Kontrolli!E22","v":"2032-01-01"}]
[null,"HSL seutulipun hinta (sis.alv)",null,{"$f":"Kontrolli!E158","v":2.7},"EUR"]
[null,"Lentoratalipun hinta lentokenttämatkustajalle (sis. alv)",null,{"$f":"Kontrolli!E155","v":7.08},"EUR"]
[null,"Lipun hinta matkustajalle (sis.alv)",null,{"$f":"SUM(D21:D22)","v":9.7800000000000011},"EUR"]
[null,"Tulot / lippu Hankeyhtiölle lentokenttämatkustajilta",null,{"$f":"D22*(1-Kontrolli!E35)","v":5.5224000000000002},"EUR"]
[]
[null,"Lentoasemaksut"]
[null,"Lentomatkustajien määrä",null,null,"m",null,null,null,null,null,null,{"$f":"Matkustajamäärät!L54","v":0},{"$f":"Matkustajamäärät!M54","v":0},{"$f":"Matkustajamäärät!N54","v":0},{"$f":"Matkustajamäärät!O54","v":0},{"$f":"Matkustajamäärät!P54","v":0},{"$f":"Matkustajamäärät!Q54","v":0},{"$f":"Matkustajamäärät!R54","v":0},{"$f":"Matkustajamäärät!S54","v":0},{"$f":"Matkustajamäärät!T54","v":0},{"$f":"Matkustajamäärät!U54","v":0},{"$f":"Matkustajamäärät!V54","v":0},{"$f":"Matkustajamäärät!W54","v":0},{"$f":"Matkustajamäärät!X54","v":0},{"$f":"Matkustajamäärät!Y54","v":1.8197157491103118},{"$f":"Matkustajamäärät!Z54","v":1.8320558803793712},{"$f":"Matkustajamäärät!AA54","v":1.8444796944103192},{"$f":"Matkustajamäärät!AB54","v":1.8569877586853394},{"$f":"Matkustajamäärät!AC54","v":1.8695806445349108},{"$f":"Matkustajamäärät!AD54","v":1.8822589271639054},{"$f":"Matkustajamäärät!AE54","v":1.8950231856778619},{"$f":"Matkustajamäärät!AF54","v":1.9078740031094352},{"$f":"Matkustajamäärät!AG54","v":1.9208119664450261},{"$f":"Matkustajamäärät!AH54","v":1.9314611239917259},{"$f":"Matkustajamäärät!AI54","v":1.9421693214436504},{"$f":"Matkustajamäärät!AJ54","v":1.9529368861234448},{"$f":"Matkustajamäärät!AK54","v":1.9637641471684599},{"$f":"Matkustajamäärät!AL54","v":1.9746514355408142},{"$f":"Matkustajamäärät!AM54","v":1.9855990840375122},{"$f":"Matkustajamäärät!AN54","v":1.9966074273006125},{"$f":"Matkustajamäärät!AO54","v":2.0076768018274618},{"$f":"Matkustajamäärät!AP54","v":2.0188075459809793},{"$f":"Matkustajamäärät!AQ54","v":2.0299999999999998},{"$f":"Matkustajamäärät!AR54","v":2.041254506009671},{"$f":"Matkustajamäärät!AS54","v":2.052571408031914},{"$f":"Matkustajamäärät!AT54","v":2.0639510519959403},{"$f":"Matkustajamäärät!AU54","v":2.0753937857488243},{"$f":"Matkustajamäärät!AV54","v":2.0868999590661366},{"$f":"Matkustajamäärät!AW54","v":2.098469923662635},{"$f":"Matkustajamäärät!AX54","v":2.1101040332030165},{"$f":"Matkustajamäärät!AY54","v":2.1218026433127277},{"$f":"Matkustajamäärät!AZ54","v":2.1335661115888356},{"$f":"Matkustajamäärät!BA54","v":2.1453947976109573},{"$f":"Matkustajamäärät!BB54","v":2.1572890629522523},{"$f":"Matkustajamäärät!BC54","v":2.1692492711904761},{"$f":"Matkustajamäärät!BD54","v":2.1812757879190903},{"$f":"Matkustajamäärät!BE54","v":2.193368980758442},{"$f":"Matkustajamäärät!BF54","v":2.2055292193669991},{"$f":"Matkustajamäärät!BG54","v":2.2177568754526495},{"$f":"Matkustajamäärät!BH54","v":2.2300523227840632},{"$f":"Matkustajamäärät!BI54","v":2.2424159372021197},{"$f":"Matkustajamäärät!BJ54","v":2.2548480966313917},{"$f":"Matkustajamäärät!BK54","v":2.2673491810917037},{"$f":"Matkustajamäärät!BL54","v":2.2799195727097428},{"$f":"Matkustajamäärät!BM54","v":2.2925596557307411},{"$f":"Matkustajamäärät!BN54","v":2.3052698165302248},{"$f":"Matkustajamäärät!BO54","v":2.3180504436258169},{"$f":"Matkustajamäärät!BP54","v":2.3309019276891205},{"$f":"Matkustajamäärät!BQ54","v":2.3438246615576572},{"$f":"Matkustajamäärät!BR54","v":2.3568190402468767},{"$f":"Matkustajamäärät!BS54","v":2.3698854609622293},{"$f":"Matkustajamäärät!BT54","v":2.3830243231113086},{"$f":"Matkustajamäärät!BU54","v":2.3962360283160615}]
[null,"Lentosemamaksu per matkustaja",null,null,"EUR",null,null,null,null,null,null,{"$f":"$D$24*L9/$K9*L$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.286689521138408,7.4324233115611769,7.5810717777923999,7.7326932133482478,7.887347077615213,8.045094019167518,8.2059958995508673,8.3701158175418851,8.5375181338927213,8.708268496570577,8.8824338665019908,9.0600825438320296,9.241284194708669,9.4261098786028441,9.6146320761749013,9.8069247176983989,10.003063212052368,10.203124476293416,10.407186965819285,10.615330705135669,10.827637319238383,11.04419006562315,11.265073866935614,11.490375344274327,11.720182851159814,11.954586508183011,12.193678238346671,12.437551803113607,12.686302839175877,12.940028895959395,13.198829473878586,13.462806063356156,13.732062184623279,14.006703428315744,14.286837496882059,14.5725742468197,14.864025731756097,15.161306246391218,15.464532371319043,15.773823018745427,16.089299479120335,16.411085468702741,16.739307178076796,17.074093321638333,17.415575188071095,17.763886691832518,18.119164425669172,18.48154771418255,18.851178668466204]
[null,"Lentoasemamaksut",null,null,"EURm",null,null,null,null,null,null,{"$f":"L27*L28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W27*W28","v":0},{"$f":"X27*X28","v":0},13.259703680492636,13.616614833414372,13.983132956005221,14.359516638856897,14.746031433038395,15.142950037451005,15.550552491226357,15.96912637130324,16.398966995322546,16.819682058407942,17.25119055527227,17.693769391172705,18.147702575363436,18.613281403348555,19.090804643810568,19.580578730334587,20.082917958051233,20.598144685324375,21.126589540613146,21.668591634641004,22.224498778008027,22.794667704386015,23.37946429943965,23.979263835620635,24.594451212985458,25.225421206191339,25.872578717828851,26.536339038253807,27.217128112085042,27.915382811539313,28.631551216778497,29.366092903449108,30.119479237598707,30.892193678158293,31.684732087184909,32.497603048063489,33.331328191872274,34.186442532120871,35.063494808076378,35.963047836897175,36.885678874800909,37.831979987498208,38.802558430129736,39.798037036950731,40.819054621012668,41.866266384098978,42.940344337177415,44.041977731639228,45.171873501601915]
[]
[null,"Investointimaksu"]
[null,"Radan pituus (yhteen suuntaan)",null,null,"km","Uudenmaan liitto",null,null,null,null,null,{"$f":"Kontrolli!$E$20*L$16","v":0},{"$f":"Kontrolli!$E$20*M$16","v":0},{"$f":"Kontrolli!$E$20*N$16","v":0},{"$f":"Kontrolli!$E$20*O$16","v":0},{"$f":"Kontrolli!$E$20*P$16","v":0},{"$f":"Kontrolli!$E$20*Q$16","v":0},{"$f":"Kontrolli!$E$20*R$16","v":0},{"$f":"Kontrolli!$E$20*S$16","v":0},{"$f":"Kontrolli!$E$20*T$16","v":0},{"$f":"Kontrolli!$E$20*U$16","v":0},{"$f":"Kontrolli!$E$20*V$16","v":0},{"$f":"Kontrolli!$E$20*W$16","v":0},{"$f":"Kontrolli!$E$20*X$16","v":0},{"$f":"Kontrolli!$E$20*Y$16","v":28},{"$f":"Kontrolli!$E$20*Z$16","v":28},{"$f":"Kontrolli!$E$20*AA$16","v":28},{"$f":"Kontrolli!$E$20*AB$16","v":28},{"$f":"Kontrolli!$E$20*AC$16","v":28},{"$f":"Kontrolli!$E$20*AD$16","v":28},{"$f":"Kontrolli!$E$20*AE$16","v":28},{"$f":"Kontrolli!$E$20*AF$16","v":28},{"$f":"Kontrolli!$E$20*AG$16","v":28},{"$f":"Kontrolli!$E$20*AH$16","v":28},{"$f":"Kontrolli!$E$20*AI$16","v":28},{"$f":"Kontrolli!$E$20*AJ$16","v":28},{"$f":"Kontrolli!$E$20*AK$16","v":28},{"$f":"Kontrolli!$E$20*AL$16","v":28},{"$f":"Kontrolli!$E$20*AM$16","v":28},{"$f":"Kontrolli!$E$20*AN$16","v":28},{"$f":"Kontrolli!$E$20*AO$16","v":28},{"$f":"Kontrolli!$E$20*AP$16","v":28},{"$f":"Kontrolli!$E$20*AQ$16","v":28},{"$f":"Kontrolli!$E$20*AR$16","v":28},{"$f":"Kontrolli!$E$20*AS$16","v":28},{"$f":"Kontrolli!$E$20*AT$16","v":28},{"$f":"Kontrolli!$E$20*AU$16","v":28},{"$f":"Kontrolli!$E$20*AV$16","v":28},{"$f":"Kontrolli!$E$20*AW$16","v":28},{"$f":"Kontrolli!$E$20*AX$16","v":28},{"$f":"Kontrolli!$E$20*AY$16","v":28},{"$f":"Kontrolli!$E$20*AZ$16","v":28},{"$f":"Kontrolli!$E$20*BA$16","v":28},{"$f":"Kontrolli!$E$20*BB$16","v":28},{"$f":"Kontrolli!$E$20*BC$16","v":28},{"$f":"Kontrolli!$E$20*BD$16","v":28},{"$f":"Kontrolli!$E$20*BE$16","v":28},{"$f":"Kontrolli!$E$20*BF$16","v":28},{"$f":"Kontrolli!$E$20*BG$16","v":28},{"$f":"Kontrolli!$E$20*BH$16","v":28},{"$f":"Kontrolli!$E$20*BI$16","v":28},{"$f":"Kontrolli!$E$20*BJ$16","v":28},{"$f":"Kontrolli!$E$20*BK$16","v":28},{"$f":"Kontrolli!$E$20*BL$16","v":28},{"$f":"Kontrolli!$E$20*BM$16","v":28},{"$f":"Kontrolli!$E$20*BN$16","v":28},{"$f":"Kontrolli!$E$20*BO$16","v":28},{"$f":"Kontrolli!$E$20*BP$16","v":28},{"$f":"Kontrolli!$E$20*BQ$16","v":28},{"$f":"Kontrolli!$E$20*BR$16","v":28},{"$f":"Kontrolli!$E$20*BS$16","v":28},{"$f":"Kontrolli!$E$20*BT$16","v":28},{"$f":"Kontrolli!$E$20*BU$16","v":28}]
[null,"Junan paino ",null,null,"t","SR2-veturi 83t + IC2-vaunu n. 50t / vaunu",null,null,null,null,null,{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*L$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*M$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*N$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*O$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*P$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*Q$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*R$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*S$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*T$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*U$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*V$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*W$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*X$16","v":0},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*Y$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*Z$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AA$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AB$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AC$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AD$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AE$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AF$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AG$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AH$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AI$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AJ$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AK$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AL$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AM$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AN$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AO$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AP$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AQ$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AR$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AS$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AT$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AU$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AV$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AW$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AX$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AY$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*AZ$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BA$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BB$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BC$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BD$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BE$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BF$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BG$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BH$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BI$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BJ$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BK$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BL$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BM$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BN$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BO$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BP$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BQ$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BR$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BS$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BT$16","v":295},{"$f":"(Kontrolli!$E$141+Kontrolli!$E$142*Kontrolli!$E$143+Kontrolli!$E$145*Kontrolli!$E$142)*BU$16","v":295}]
[null,"Päivittäiset lähdöt",null,null,"#",null,null,null,null,null,null,{"$f":"Matkustajamäärät!L73","v":0},{"$f":"Matkustajamäärät!M73","v":0},{"$f":"Matkustajamäärät!N73","v":0},{"$f":"Matkustajamäärät!O73","v":0},{"$f":"Matkustajamäärät!P73","v":0},{"$f":"Matkustajamäärät!Q73","v":0},{"$f":"Matkustajamäärät!R73","v":0},{"$f":"Matkustajamäärät!S73","v":0},{"$f":"Matkustajamäärät!T73","v":0},{"$f":"Matkustajamäärät!U73","v":0},{"$f":"Matkustajamäärät!V73","v":0},{"$f":"Matkustajamäärät!W73","v":0},{"$f":"Matkustajamäärät!X73","v":0},{"$f":"Matkustajamäärät!Y73","v":220},{"$f":"Matkustajamäärät!Z73","v":220},{"$f":"Matkustajamäärät!AA73","v":220},{"$f":"Matkustajamäärät!AB73","v":220},{"$f":"Matkustajamäärät!AC73","v":220},{"$f":"Matkustajamäärät!AD73","v":220},{"$f":"Matkustajamäärät!AE73","v":220},{"$f":"Matkustajamäärät!AF73","v":220},{"$f":"Matkustajamäärät!AG73","v":220},{"$f":"Matkustajamäärät!AH73","v":220},{"$f":"Matkustajamäärät!AI73","v":220},{"$f":"Matkustajamäärät!AJ73","v":220},{"$f":"Matkustajamäärät!AK73","v":220},{"$f":"Matkustajamäärät!AL73","v":220},{"$f":"Matkustajamäärät!AM73","v":220},{"$f":"Matkustajamäärät!AN73","v":220},{"$f":"Matkustajamäärät!AO73","v":220},{"$f":"Matkustajamäärät!AP73","v":220},{"$f":"Matkustajamäärät!AQ73","v":220},{"$f":"Matkustajamäärät!AR73","v":220},{"$f":"Matkustajamäärät!AS73","v":220},{"$f":"Matkustajamäärät!AT73","v":220},{"$f":"Matkustajamäärät!AU73","v":220},{"$f":"Matkustajamäärät!AV73","v":220},{"$f":"Matkustajamäärät!AW73","v":220},{"$f":"Matkustajamäärät!AX73","v":220},{"$f":"Matkustajamäärät!AY73","v":220},{"$f":"Matkustajamäärät!AZ73","v":220},{"$f":"Matkustajamäärät!BA73","v":220},{"$f":"Matkustajamäärät!BB73","v":220},{"$f":"Matkustajamäärät!BC73","v":220},{"$f":"Matkustajamäärät!BD73","v":220},{"$f":"Matkustajamäärät!BE73","v":220},{"$f":"Matkustajamäärät!BF73","v":220},{"$f":"Matkustajamäärät!BG73","v":220},{"$f":"Matkustajamäärät!BH73","v":220},{"$f":"Matkustajamäärät!BI73","v":220},{"$f":"Matkustajamäärät!BJ73","v":220},{"$f":"Matkustajamäärät!BK73","v":220},{"$f":"Matkustajamäärät!BL73","v":220},{"$f":"Matkustajamäärät!BM73","v":220},{"$f":"Matkustajamäärät!BN73","v":220},{"$f":"Matkustajamäärät!BO73","v":220},{"$f":"Matkustajamäärät!BP73","v":220},{"$f":"Matkustajamäärät!BQ73","v":220},{"$f":"Matkustajamäärät!BR73","v":220},{"$f":"Matkustajamäärät!BS73","v":220},{"$f":"Matkustajamäärät!BT73","v":220},{"$f":"Matkustajamäärät!BU73","v":220}]
[null,"Liikennemäärä",null,null,"t btknm",null,null,null,null,null,null,{"$f":"L$17*((L34*L$33)*L32)/10^3","v":0},{"$f":"M$17*((M34*M$33)*M32)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995]
[null,"Investointimaksu (EUR/btkm)",null,null,"EURt / btkm",null,null,null,null,null,null,{"$f":"Kontrolli!$E$156*L9/$K9*L16","v":0},{"$f":"Kontrolli!$E$156*M9/$K9*M16","v":0},{"$f":"Kontrolli!$E$156*N9/$K9*N16","v":0},{"$f":"Kontrolli!$E$156*O9/$K9*O16","v":0},{"$f":"Kontrolli!$E$156*P9/$K9*P16","v":0},{"$f":"Kontrolli!$E$156*Q9/$K9*Q16","v":0},{"$f":"Kontrolli!$E$156*R9/$K9*R16","v":0},{"$f":"Kontrolli!$E$156*S9/$K9*S16","v":0},{"$f":"Kontrolli!$E$156*T9/$K9*T16","v":0},{"$f":"Kontrolli!$E$156*U9/$K9*U16","v":0},{"$f":"Kontrolli!$E$156*V9/$K9*V16","v":0},{"$f":"Kontrolli!$E$156*W9/$K9*W16","v":0},{"$f":"Kontrolli!$E$156*X9/$K9*X16","v":0},{"$f":"Kontrolli!$E$156*Y9/$K9*Y16","v":3.5625926602697562E-3},{"$f":"Kontrolli!$E$156*Z9/$K9*Z16","v":3.6338445134751511E-3},{"$f":"Kontrolli!$E$156*AA9/$K9*AA16","v":3.7065214037446548E-3},{"$f":"Kontrolli!$E$156*AB9/$K9*AB16","v":3.7806518318195476E-3},{"$f":"Kontrolli!$E$156*AC9/$K9*AC16","v":3.8562648684559385E-3},{"$f":"Kontrolli!$E$156*AD9/$K9*AD16","v":3.933390165825057E-3},{"$f":"Kontrolli!$E$156*AE9/$K9*AE16","v":4.0120579691415581E-3},{"$f":"Kontrolli!$E$156*AF9/$K9*AF16","v":4.0922991285243897E-3},{"$f":"Kontrolli!$E$156*AG9/$K9*AG16","v":4.174145111094877E-3},{"$f":"Kontrolli!$E$156*AH9/$K9*AH16","v":4.2576280133167759E-3},{"$f":"Kontrolli!$E$156*AI9/$K9*AI16","v":4.3427805735831108E-3},{"$f":"Kontrolli!$E$156*AJ9/$K9*AJ16","v":4.4296361850547725E-3},{"$f":"Kontrolli!$E$156*AK9/$K9*AK16","v":4.5182289087558692E-3},{"$f":"Kontrolli!$E$156*AL9/$K9*AL16","v":4.6085934869309862E-3},{"$f":"Kontrolli!$E$156*AM9/$K9*AM16","v":4.7007653566696062E-3},{"$f":"Kontrolli!$E$156*AN9/$K9*AN16","v":4.794780663802998E-3},{"$f":"Kontrolli!$E$156*AO9/$K9*AO16","v":4.8906762770790585E-3},{"$f":"Kontrolli!$E$156*AP9/$K9*AP16","v":4.9884898026206406E-3},{"$f":"Kontrolli!$E$156*AQ9/$K9*AQ16","v":5.0882595986730533E-3},{"$f":"Kontrolli!$E$156*AR9/$K9*AR16","v":5.190024790646515E-3},{"$f":"Kontrolli!$E$156*AS9/$K9*AS16","v":5.2938252864594441E-3},{"$f":"Kontrolli!$E$156*AT9/$K9*AT16","v":5.3997017921886331E-3},{"$f":"Kontrolli!$E$156*AU9/$K9*AU16","v":5.5076958280324065E-3},{"$f":"Kontrolli!$E$156*AV9/$K9*AV16","v":5.617849744593055E-3},{"$f":"Kontrolli!$E$156*AW9/$K9*AW16","v":5.7302067394849159E-3},{"$f":"Kontrolli!$E$156*AX9/$K9*AX16","v":5.8448108742746151E-3},{"$f":"Kontrolli!$E$156*AY9/$K9*AY16","v":5.9617070917601066E-3},{"$f":"Kontrolli!$E$156*AZ9/$K9*AZ16","v":6.0809412335953092E-3},{"$f":"Kontrolli!$E$156*BA9/$K9*BA16","v":6.2025600582672159E-3},{"$f":"Kontrolli!$E$156*BB9/$K9*BB16","v":6.3266112594325607E-3},{"$f":"Kontrolli!$E$156*BC9/$K9*BC16","v":6.4531434846212118E-3},{"$f":"Kontrolli!$E$156*BD9/$K9*BD16","v":6.5822063543136359E-3},{"$f":"Kontrolli!$E$156*BE9/$K9*BE16","v":6.713850481399909E-3},{"$f":"Kontrolli!$E$156*BF9/$K9*BF16","v":6.8481274910279074E-3},{"$f":"Kontrolli!$E$156*BG9/$K9*BG16","v":6.9850900408484655E-3},{"$f":"Kontrolli!$E$156*BH9/$K9*BH16","v":7.1247918416654345E-3},{"$f":"Kontrolli!$E$156*BI9/$K9*BI16","v":7.2672876784987432E-3},{"$f":"Kontrolli!$E$156*BJ9/$K9*BJ16","v":7.4126334320687185E-3},{"$f":"Kontrolli!$E$156*BK9/$K9*BK16","v":7.5608861007100932E-3},{"$f":"Kontrolli!$E$156*BL9/$K9*BL16","v":7.7121038227242963E-3},{"$f":"Kontrolli!$E$156*BM9/$K9*BM16","v":7.8663458991787821E-3},{"$f":"Kontrolli!$E$156*BN9/$K9*BN16","v":8.0236728171623577E-3},{"$f":"Kontrolli!$E$156*BO9/$K9*BO16","v":8.1841462735056051E-3},{"$f":"Kontrolli!$E$156*BP9/$K9*BP16","v":8.3478291989757172E-3},{"$f":"Kontrolli!$E$156*BQ9/$K9*BQ16","v":8.5147857829552306E-3},{"$f":"Kontrolli!$E$156*BR9/$K9*BR16","v":8.6850814986143363E-3},{"$f":"Kontrolli!$E$156*BS9/$K9*BS16","v":8.8587831285866225E-3},{"$f":"Kontrolli!$E$156*BT9/$K9*BT16","v":9.0359587911583543E-3},{"$f":"Kontrolli!$E$156*BU9/$K9*BU16","v":9.2166779669815204E-3}]
[null,"Investointimaksu",null,null,"EURm",null,null,null,null,null,null,{"$f":"L35*L36/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3694632779006457,2.4102491212087713,2.4584541036329468,2.5076231857056057,2.5647832539386757,2.608931162408112,2.661109785656274,2.7143319813694,2.7762038774926689,2.8239909934167247,2.8804708132850587,2.9380802295507591,3.005052359714766,3.056778670824611,3.1179142442411032,3.1802725291259248,3.2527653166391515,3.3087555393026133,{"$f":"AQ35*AQ36/10^3","v":3.3749306500886656},3.4424292630904394,3.5208977876628009,3.581503405319292,3.6531334734256786,3.7261961428941923,3.811132997439068,3.8767344670671182,3.95426915640846,4.0333545395366297,4.1252929224652455,4.1963020629339098,4.280228104192588,4.3658326662764395,4.4653497286967685,4.5422123059940089,4.6330565521138887,4.7257176831561667,4.8334381519886573,4.9166366775556751,5.0149694111067893,5.1152687993289252,5.2318688990834916,5.3219256588218142,5.4283641719982505,5.5369314554382152,5.6631431532717649,5.76062348623792,5.8758359559626783,5.9933526750819306,6.129968275785167]
[]
[null,"Ratamaksu"]
[null,"Liikennemäärä",null,null,"t btknm",null,null,null,null,null,null,{"$f":"L35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995,663278,663278,663278,665095.19999999995]
[null,"Ratamaksu (EUR/btkm)",null,null,"EUR/btkm","Liikennevirasto",null,null,null,null,null,{"$f":"Kontrolli!$E$157*L9/$K9*L$16","v":0},{"$f":"Kontrolli!$E$157*M9/$K9*M$16","v":0},{"$f":"Kontrolli!$E$157*N9/$K9*N$16","v":0},{"$f":"Kontrolli!$E$157*O9/$K9*O$16","v":0},{"$f":"Kontrolli!$E$157*P9/$K9*P$16","v":0},{"$f":"Kontrolli!$E$157*Q9/$K9*Q$16","v":0},{"$f":"Kontrolli!$E$157*R9/$K9*R$16","v":0},{"$f":"Kontrolli!$E$157*S9/$K9*S$16","v":0},{"$f":"Kontrolli!$E$157*T9/$K9*T$16","v":0},{"$f":"Kontrolli!$E$157*U9/$K9*U$16","v":0},{"$f":"Kontrolli!$E$157*V9/$K9*V$16","v":0},{"$f":"Kontrolli!$E$157*W9/$K9*W$16","v":0},{"$f":"Kontrolli!$E$157*X9/$K9*X$16","v":0},{"$f":"Kontrolli!$E$157*Y9/$K9*Y$16","v":2.1810983953429283E-3},{"$f":"Kontrolli!$E$157*Z9/$K9*Z$16","v":2.2247203632497869E-3},{"$f":"Kontrolli!$E$157*AA9/$K9*AA$16","v":2.2692147705147829E-3},{"$f":"Kontrolli!$E$157*AB9/$K9*AB$16","v":2.314599065925078E-3},{"$f":"Kontrolli!$E$157*AC9/$K9*AC$16","v":2.3608910472435797E-3},{"$f":"Kontrolli!$E$157*AD9/$K9*AD$16","v":2.4081088681884516E-3},{"$f":"Kontrolli!$E$157*AE9/$K9*AE$16","v":2.4562710455522207E-3},{"$f":"Kontrolli!$E$157*AF9/$K9*AF$16","v":2.5053964664632647E-3},{"$f":"Kontrolli!$E$157*AG9/$K9*AG$16","v":2.5555043957925304E-3},{"$f":"Kontrolli!$E$157*AH9/$K9*AH$16","v":2.6066144837083808E-3},{"$f":"Kontrolli!$E$157*AI9/$K9*AI$16","v":2.6587467733825486E-3},{"$f":"Kontrolli!$E$157*AJ9/$K9*AJ$16","v":2.7119217088501998E-3},{"$f":"Kontrolli!$E$157*AK9/$K9*AK$16","v":2.7661601430272039E-3},{"$f":"Kontrolli!$E$157*AL9/$K9*AL$16","v":2.8214833458877478E-3},{"$f":"Kontrolli!$E$157*AM9/$K9*AM$16","v":2.8779130128055034E-3},{"$f":"Kontrolli!$E$157*AN9/$K9*AN$16","v":2.9354712730616131E-3},{"$f":"Kontrolli!$E$157*AO9/$K9*AO$16","v":2.9941806985228458E-3},{"$f":"Kontrolli!$E$157*AP9/$K9*AP$16","v":3.0540643124933025E-3},{"$f":"Kontrolli!$E$157*AQ9/$K9*AQ$16","v":3.1151455987431689E-3},{"$f":"Kontrolli!$E$157*AR9/$K9*AR$16","v":3.1774485107180324E-3},{"$f":"Kontrolli!$E$157*AS9/$K9*AS$16","v":3.2409974809323931E-3},{"$f":"Kontrolli!$E$157*AT9/$K9*AT$16","v":3.305817430551041E-3},{"$f":"Kontrolli!$E$157*AU9/$K9*AU$16","v":3.3719337791620618E-3},{"$f":"Kontrolli!$E$157*AV9/$K9*AV$16","v":3.4393724547453035E-3},{"$f":"Kontrolli!$E$157*AW9/$K9*AW$16","v":3.5081599038402091E-3},{"$f":"Kontrolli!$E$157*AX9/$K9*AX$16","v":3.5783231019170135E-3},{"$f":"Kontrolli!$E$157*AY9/$K9*AY$16","v":3.6498895639553541E-3},{"$f":"Kontrolli!$E$157*AZ9/$K9*AZ$16","v":3.722887355234461E-3},{"$f":"Kontrolli!$E$157*BA9/$K9*BA$16","v":3.7973451023391503E-3},{"$f":"Kontrolli!$E$157*BB9/$K9*BB$16","v":3.8732920043859334E-3},{"$f":"Kontrolli!$E$157*BC9/$K9*BC$16","v":3.9507578444736525E-3},{"$f":"Kontrolli!$E$157*BD9/$K9*BD$16","v":4.0297730013631253E-3},{"$f":"Kontrolli!$E$157*BE9/$K9*BE$16","v":4.1103684613903882E-3},{"$f":"Kontrolli!$E$157*BF9/$K9*BF$16","v":4.1925758306181962E-3},{"$f":"Kontrolli!$E$157*BG9/$K9*BG$16","v":4.2764273472305596E-3},{"$f":"Kontrolli!$E$157*BH9/$K9*BH$16","v":4.3619558941751712E-3},{"$f":"Kontrolli!$E$157*BI9/$K9*BI$16","v":4.4491950120586748E-3},{"$f":"Kontrolli!$E$157*BJ9/$K9*BJ$16","v":4.538178912299848E-3},{"$f":"Kontrolli!$E$157*BK9/$K9*BK$16","v":4.6289424905458457E-3},{"$f":"Kontrolli!$E$157*BL9/$K9*BL$16","v":4.721521340356763E-3},{"$f":"Kontrolli!$E$157*BM9/$K9*BM$16","v":4.8159517671638981E-3},{"$f":"Kontrolli!$E$157*BN9/$K9*BN$16","v":4.912270802507176E-3},{"$f":"Kontrolli!$E$157*BO9/$K9*BO$16","v":5.0105162185573194E-3},{"$f":"Kontrolli!$E$157*BP9/$K9*BP$16","v":5.1107265429284655E-3},{"$f":"Kontrolli!$E$157*BQ9/$K9*BQ$16","v":5.2129410737870351E-3},{"$f":"Kontrolli!$E$157*BR9/$K9*BR$16","v":5.3171998952627761E-3},{"$f":"Kontrolli!$E$157*BS9/$K9*BS$16","v":5.4235438931680311E-3},{"$f":"Kontrolli!$E$157*BT9/$K9*BT$16","v":5.5320147710313915E-3},{"$f":"Kontrolli!$E$157*BU9/$K9*BU$16","v":5.64265506645202E-3}]
[null,"Ratamaksu",null,null,"EURm",null,null,null,null,null,null,{"$f":"L40*L41/10^3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W40*W41/10^3","v":0},0,1.450638073470284,1.4756080730955921,1.5051202345575041,1.5352226392486539,1.5702173032446778,1.5972456338742997,1.629190546551786,1.6617743574828214,1.699653707220512,1.7289100415251273,1.76348824235563,1.7987580072027429,1.8397598335587069,1.8714278306937335,1.9088563873076088,1.9470335150537605,1.9914152105201917,2.0256936690619329,2.0662075424431716,2.1075316932920352,2.155571867780226,2.1926759737010335,2.2365294931750541,2.2812600830385552,2.3332603128765843,2.3734229903933128,2.4208914502011796,2.4693092792052029,2.5255960003092772,2.5690693740850929,2.6204507615667954,2.672859776798131,2.7337863339021324,2.7808433117807758,2.8364601780163912,2.8931893815767196,2.9591382463841667,3.0100742325924186,3.0702757172442676,3.1316812315891531,3.2030664037722256,3.2582011533453548,3.323365176412262,3.3898324799405066,3.4671020860586026,3.5267817121301035,3.5973173463727055,3.6692636933001594,3.7529027999529192]
[]
[null,"Tuotot - Kerava-Tampere -ratakäytävä"]
[]
[null,"Rata toiminnassa - flag",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(M$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(N$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(O$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(P$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(Q$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(R$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(S$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(T$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(U$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(V$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(W$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(X$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(Y$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(Z$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(AA$5>Kontrolli!$E$30,1,0)","v":0},{"$f":"IF(AB$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AC$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AD$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AE$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AF$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AG$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AH$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AI$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AJ$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AK$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AL$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AM$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AN$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AO$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AP$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AQ$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AR$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AS$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AT$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AU$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AV$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AW$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AX$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AY$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(AZ$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BA$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BB$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BC$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BD$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BE$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BF$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BG$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BH$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BI$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BJ$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BK$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BL$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BM$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BN$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BO$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BP$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BQ$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BR$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BS$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BT$5>Kontrolli!$E$30,1,0)","v":1},{"$f":"IF(BU$5>Kontrolli!$E$30,1,0)","v":1}]
[null,"Rata toiminnassa - päivää vuodessa",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(L$5>=$D$50,K$5<$D$50),_xlfn.DAYS(L$5,$D$50-1),IF(L$5>$D$50,L$6,0))","v":0},{"$f":"IF(AND(M$5>=$D$50,L$5<$D$50),_xlfn.DAYS(M$5,$D$50-1),IF(M$5>$D$50,M$6,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,"Oletukset"]
[null,"Radan valmistumisajankohta",null,{"$f":"Kontrolli!E30","v":"2035-01-01"}]
[null,"Nopeutusmaksun / matkustaja (sis. alv)",null,{"$f":"Kontrolli!E188","v":8.6363378524022885},"EUR"]
[null,"Nopeutusmaksu / matkustaja Hankeyhtiölle",null,{"$f":"D51*(1-Kontrolli!E35)","v":6.7363435248737851},"EUR"]
[]
[null,"Nopeutusmaksut"]
[null,"Matkustajien lukumäärä",null,null,"m/a",null,null,null,null,null,null,{"$f":"Matkustajamäärät!L121","v":0},{"$f":"Matkustajamäärät!M121","v":0},{"$f":"Matkustajamäärät!N121","v":0},{"$f":"Matkustajamäärät!O121","v":0},{"$f":"Matkustajamäärät!P121","v":0},{"$f":"Matkustajamäärät!Q121","v":0},{"$f":"Matkustajamäärät!R121","v":0},{"$f":"Matkustajamäärät!S121","v":0},{"$f":"Matkustajamäärät!T121","v":0},{"$f":"Matkustajamäärät!U121","v":0},{"$f":"Matkustajamäärät!V121","v":0},{"$f":"Matkustajamäärät!W121","v":0},{"$f":"Matkustajamäärät!X121","v":0},{"$f":"Matkustajamäärät!Y121","v":0},{"$f":"Matkustajamäärät!Z121","v":0},{"$f":"Matkustajamäärät!AA121","v":0},{"$f":"Matkustajamäärät!AB121","v":4.6577147686665201},{"$f":"Matkustajamäärät!AC121","v":4.7386255465618445},{"$f":"Matkustajamäärät!AD121","v":4.820948040583521},{"$f":"Matkustajamäärät!AE121","v":4.9047069993359651},{"$f":"Matkustajamäärät!AF121","v":4.989927607499979},{"$f":"Matkustajamäärät!AG121","v":5.076635493558026},{"$f":"Matkustajamäärät!AH121","v":5.155547180843925},{"$f":"Matkustajamäärät!AI121","v":5.2356854786277047},{"$f":"Matkustajamäärät!AJ121","v":5.2908910260621971},{"$f":"Matkustajamäärät!AK121","v":5.3466786658473451},{"$f":"Matkustajamäärät!AL121","v":5.4030545356182307},{"$f":"Matkustajamäärät!AM121","v":5.4600248377257241},{"$f":"Matkustajamäärät!AN121","v":5.5175958399188474},{"$f":"Matkustajamäärät!AO121","v":5.575773876034348},{"$f":"Matkustajamäärät!AP121","v":5.6345653466935266},{"$f":"Matkustajamäärät!AQ121","v":5.6939767200064253},{"$f":"Matkustajamäärät!AR121","v":5.7540145322834224},{"$f":"Matkustajamäärät!AS121","v":5.8146853887543539},{"$f":"Matkustajamäärät!AT121","v":5.8469225373514382},{"$f":"Matkustajamäärät!AU121","v":5.8793384116542464},{"$f":"Matkustajamäärät!AV121","v":5.9119340025344682},{"$f":"Matkustajamäärät!AW121","v":5.9447103063572788},{"$f":"Matkustajamäärät!AX121","v":5.9776683250117859},{"$f":"Matkustajamäärät!AY121","v":6.0108090659416691},{"$f":"Matkustajamäärät!AZ121","v":6.0441335421759677},{"$f":"Matkustajamäärät!BA121","v":6.0776427723600417},{"$f":"Matkustajamäärät!BB121","v":6.1113377807867213},{"$f":"Matkustajamäärät!BC121","v":6.145219597427606},{"$f":"Matkustajamäärät!BD121","v":6.17928925796455},{"$f":"Matkustajamäärät!BE121","v":6.2135478038213252},{"$f":"Matkustajamäärät!BF121","v":6.2479962821954542},{"$f":"Matkustajamäärät!BG121","v":6.282635746090218},{"$f":"Matkustajamäärät!BH121","v":6.317467254346842},{"$f":"Matkustajamäärät!BI121","v":6.3524918716768637},{"$f":"Matkustajamäärät!BJ121","v":6.387710668694683},{"$f":"Matkustajamäärät!BK121","v":6.4231247219502805},{"$f":"Matkustajamäärät!BL121","v":6.4587351139621303},{"$f":"Matkustajamäärät!BM121","v":6.494542933250286},{"$f":"Matkustajamäärät!BN121","v":6.5305492743696627},{"$f":"Matkustajamäärät!BO121","v":6.5667552379434788},{"$f":"Matkustajamäärät!BP121","v":6.6031619306969125},{"$f":"Matkustajamäärät!BQ121","v":6.6397704654909298},{"$f":"Matkustajamäärät!BR121","v":6.6765819613563},{"$f":"Matkustajamäärät!BS121","v":6.7135975435277988},{"$f":"Matkustajamäärät!BT121","v":6.7508183434786115},{"$f":"Matkustajamäärät!BU121","v":6.7882454989549048}]
[null,"Nopeutusmaksu / matkustaja Hankeyhtiölle",null,null,"EUR",null,null,null,null,null,null,{"$f":"$D$52*(L9/$J9)*L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7328947268803585,9.9275526214179663,10.126103673846325,10.328625747323253,10.535198262269716,10.745902227515112,10.960820272065414,11.180036677506722,11.403637411056858,11.631710159277993,11.864344362463555,12.101631249712828,12.343663874707083,12.590537152201225,12.842347895245251,13.099194853150157,13.36117875021316,13.628402325217422,13.900970371721773,14.178989779156208,14.462569574739332,14.751820966234121,15.046857385558804,15.34779453326998,15.654750423935379,15.967845432414085,16.287202341062368,16.612946387883618,16.945205315641292,17.284109421954117,17.629791610393198,17.982387442601063,18.342035191453082,18.708875895282148,19.083053413187788,19.464714481451548,19.854008771080579,20.25108894650219,20.656110725432232,21.069232939940878,21.490617598739696,21.920429950714489,22.35883854972878,22.806015320723354,23.26213562713782,23.727378339680577]
[null,"Nopeutusmaksut",null,null,"EURm",null,null,null,null,null,null,{"$f":"L55*L56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.333047511267139,47.042954466688187,48.817419665175031,50.658882996418022,52.569876659385464,54.553028658507472,56.509026053383785,58.535155682947078,60.335402842627872,62.191016555931469,64.103699619745299,66.07520720042983,68.107348444440362,70.201988138483486,72.361048420731436,74.586510544664975,76.880416697162971,79.244871872507602,81.277896957474624,83.363079247046045,85.501756832921927,87.695302135509365,89.945122784624516,92.25266252278918,94.619402131701278,97.046860382473767,99.536595010252384,102.09020371383657,104.70932518094602,107.39564013979047,110.15087243761731,112.97679014692929,115.87520670008226,118.84798205299106,121.89702387869012,125.02428879151508,128.23178360269026,131.52156660812878,134.89574890927088,138.35649576780804,141.90602799516307,145.54662337761687,149.28061813799704,153.11040843486566,157.03845190016932,161.06726921633677]
[]
[null,"Investointimaksu"]
[null,"Radan pituus (yhteen suuntaan)",null,null,"km",null,null,null,null,null,null,{"$f":"IF(L5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(M5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(N5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(O5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(P5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(Q5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(R5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(S5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(T5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(U5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(V5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(W5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(X5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(Y5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(Z5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(AA5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":0},{"$f":"IF(AB5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AC5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AD5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AE5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AF5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AG5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AH5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AI5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AJ5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AK5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AL5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AM5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AN5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AO5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AP5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AQ5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AR5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AS5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AT5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AU5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AV5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AW5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AX5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AY5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(AZ5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BA5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BB5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BC5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BD5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BE5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BF5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BG5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BH5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BI5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BJ5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BK5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BL5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BM5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BN5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BO5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BP5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BQ5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BR5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BS5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BT5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140},{"$f":"IF(BU5>Kontrolli!$E$30,Kontrolli!$E$28,0)","v":140}]
[null,"Junan paino ",null,null,"t","SR2-veturi 83t + IC2-vaunu n. 50t / vaunu",null,null,null,null,null,{"$f":"IF(L5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(M5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(N5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(O5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(P5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(Q5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(R5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(S5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(T5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(U5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(V5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(W5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(X5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(Y5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(Z5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(AA5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":0},{"$f":"IF(AB5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AC5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AD5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AE5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AF5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AG5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AH5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AI5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AJ5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AK5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AL5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AM5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AN5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AO5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AP5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AQ5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AR5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AS5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AT5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AU5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AV5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AW5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AX5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AY5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(AZ5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BA5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BB5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BC5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BD5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BE5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BF5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BG5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BH5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BI5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BJ5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BK5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BL5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BM5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BN5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BO5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BP5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BQ5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BR5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BS5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BT5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348},{"$f":"IF(BU5>Kontrolli!$E$30,Kontrolli!$E$167+(Kontrolli!$E$169+Kontrolli!$E$171)*Kontrolli!$E$168,0)","v":348}]
[null,"Päivittäiset lähdöt",null,null,"#",null,null,null,null,null,null,{"$f":"Matkustajamäärät!L102","v":0},{"$f":"Matkustajamäärät!M102","v":0},{"$f":"Matkustajamäärät!N102","v":0},{"$f":"Matkustajamäärät!O102","v":0},{"$f":"Matkustajamäärät!P102","v":0},{"$f":"Matkustajamäärät!Q102","v":0},{"$f":"Matkustajamäärät!R102","v":0},{"$f":"Matkustajamäärät!S102","v":0},{"$f":"Matkustajamäärät!T102","v":0},{"$f":"Matkustajamäärät!U102","v":0},{"$f":"Matkustajamäärät!V102","v":0},{"$f":"Matkustajamäärät!W102","v":0},{"$f":"Matkustajamäärät!X102","v":0},{"$f":"Matkustajamäärät!Y102","v":0},{"$f":"Matkustajamäärät!Z102","v":0},{"$f":"Matkustajamäärät!AA102","v":0},{"$f":"Matkustajamäärät!AB102","v":32},{"$f":"Matkustajamäärät!AC102","v":32},{"$f":"Matkustajamäärät!AD102","v":32},{"$f":"Matkustajamäärät!AE102","v":32},{"$f":"Matkustajamäärät!AF102","v":32},{"$f":"Matkustajamäärät!AG102","v":32},{"$f":"Matkustajamäärät!AH102","v":32},{"$f":"Matkustajamäärät!AI102","v":32},{"$f":"Matkustajamäärät!AJ102","v":32},{"$f":"Matkustajamäärät!AK102","v":32},{"$f":"Matkustajamäärät!AL102","v":32},{"$f":"Matkustajamäärät!AM102","v":32},{"$f":"Matkustajamäärät!AN102","v":32},{"$f":"Matkustajamäärät!AO102","v":32},{"$f":"Matkustajamäärät!AP102","v":32},{"$f":"Matkustajamäärät!AQ102","v":32},{"$f":"Matkustajamäärät!AR102","v":32},{"$f":"Matkustajamäärät!AS102","v":32},{"$f":"Matkustajamäärät!AT102","v":37},{"$f":"Matkustajamäärät!AU102","v":37},{"$f":"Matkustajamäärät!AV102","v":37},{"$f":"Matkustajamäärät!AW102","v":37},{"$f":"Matkustajamäärät!AX102","v":37},{"$f":"Matkustajamäärät!AY102","v":37},{"$f":"Matkustajamäärät!AZ102","v":37},{"$f":"Matkustajamäärät!BA102","v":37},{"$f":"Matkustajamäärät!BB102","v":37},{"$f":"Matkustajamäärät!BC102","v":37},{"$f":"Matkustajamäärät!BD102","v":37},{"$f":"Matkustajamäärät!BE102","v":37},{"$f":"Matkustajamäärät!BF102","v":37},{"$f":"Matkustajamäärät!BG102","v":37},{"$f":"Matkustajamäärät!BH102","v":37},{"$f":"Matkustajamäärät!BI102","v":37},{"$f":"Matkustajamäärät!BJ102","v":37},{"$f":"Matkustajamäärät!BK102","v":37},{"$f":"Matkustajamäärät!BL102","v":37},{"$f":"Matkustajamäärät!BM102","v":37},{"$f":"Matkustajamäärät!BN102","v":37},{"$f":"Matkustajamäärät!BO102","v":37},{"$f":"Matkustajamäärät!BP102","v":37},{"$f":"Matkustajamäärät!BQ102","v":37},{"$f":"Matkustajamäärät!BR102","v":37},{"$f":"Matkustajamäärät!BS102","v":37},{"$f":"Matkustajamäärät!BT102","v":37},{"$f":"Matkustajamäärät!BU102","v":37}]
[null,"Liikennemäärä",null,null,"t btknm",null,null,null,null,null,null,{"$f":"L$47*((L62*L$61)*L60)/10^3","v":0},{"$f":"M$47*((M62*M$61)*M60)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24]
[null,"Investointimaksu (EUR/btkm)",null,null,"EURt / btkm",null,null,null,null,null,null,{"$f":"Kontrolli!$E$189*L9/$K9*L46","v":0},{"$f":"Kontrolli!$E$189*M9/$K9*M46","v":0},{"$f":"Kontrolli!$E$189*N9/$K9*N46","v":0},{"$f":"Kontrolli!$E$189*O9/$K9*O46","v":0},{"$f":"Kontrolli!$E$189*P9/$K9*P46","v":0},{"$f":"Kontrolli!$E$189*Q9/$K9*Q46","v":0},{"$f":"Kontrolli!$E$189*R9/$K9*R46","v":0},{"$f":"Kontrolli!$E$189*S9/$K9*S46","v":0},{"$f":"Kontrolli!$E$189*T9/$K9*T46","v":0},{"$f":"Kontrolli!$E$189*U9/$K9*U46","v":0},{"$f":"Kontrolli!$E$189*V9/$K9*V46","v":0},{"$f":"Kontrolli!$E$189*W9/$K9*W46","v":0},{"$f":"Kontrolli!$E$189*X9/$K9*X46","v":0},{"$f":"Kontrolli!$E$189*Y9/$K9*Y46","v":0},{"$f":"Kontrolli!$E$189*Z9/$K9*Z46","v":0},{"$f":"Kontrolli!$E$189*AA9/$K9*AA46","v":0},{"$f":"Kontrolli!$E$189*AB9/$K9*AB46","v":3.7806518318195476E-3},{"$f":"Kontrolli!$E$189*AC9/$K9*AC46","v":3.8562648684559385E-3},{"$f":"Kontrolli!$E$189*AD9/$K9*AD46","v":3.933390165825057E-3},{"$f":"Kontrolli!$E$189*AE9/$K9*AE46","v":4.0120579691415581E-3},{"$f":"Kontrolli!$E$189*AF9/$K9*AF46","v":4.0922991285243897E-3},{"$f":"Kontrolli!$E$189*AG9/$K9*AG46","v":4.174145111094877E-3},{"$f":"Kontrolli!$E$189*AH9/$K9*AH46","v":4.2576280133167759E-3},{"$f":"Kontrolli!$E$189*AI9/$K9*AI46","v":4.3427805735831108E-3},{"$f":"Kontrolli!$E$189*AJ9/$K9*AJ46","v":4.4296361850547725E-3},{"$f":"Kontrolli!$E$189*AK9/$K9*AK46","v":4.5182289087558692E-3},{"$f":"Kontrolli!$E$189*AL9/$K9*AL46","v":4.6085934869309862E-3},{"$f":"Kontrolli!$E$189*AM9/$K9*AM46","v":4.7007653566696062E-3},{"$f":"Kontrolli!$E$189*AN9/$K9*AN46","v":4.794780663802998E-3},{"$f":"Kontrolli!$E$189*AO9/$K9*AO46","v":4.8906762770790585E-3},{"$f":"Kontrolli!$E$189*AP9/$K9*AP46","v":4.9884898026206406E-3},{"$f":"Kontrolli!$E$189*AQ9/$K9*AQ46","v":5.0882595986730533E-3},{"$f":"Kontrolli!$E$189*AR9/$K9*AR46","v":5.190024790646515E-3},{"$f":"Kontrolli!$E$189*AS9/$K9*AS46","v":5.2938252864594441E-3},{"$f":"Kontrolli!$E$189*AT9/$K9*AT46","v":5.3997017921886331E-3},{"$f":"Kontrolli!$E$189*AU9/$K9*AU46","v":5.5076958280324065E-3},{"$f":"Kontrolli!$E$189*AV9/$K9*AV46","v":5.617849744593055E-3},{"$f":"Kontrolli!$E$189*AW9/$K9*AW46","v":5.7302067394849159E-3},{"$f":"Kontrolli!$E$189*AX9/$K9*AX46","v":5.8448108742746151E-3},{"$f":"Kontrolli!$E$189*AY9/$K9*AY46","v":5.9617070917601066E-3},{"$f":"Kontrolli!$E$189*AZ9/$K9*AZ46","v":6.0809412335953092E-3},{"$f":"Kontrolli!$E$189*BA9/$K9*BA46","v":6.2025600582672159E-3},{"$f":"Kontrolli!$E$189*BB9/$K9*BB46","v":6.3266112594325607E-3},{"$f":"Kontrolli!$E$189*BC9/$K9*BC46","v":6.4531434846212118E-3},{"$f":"Kontrolli!$E$189*BD9/$K9*BD46","v":6.5822063543136359E-3},{"$f":"Kontrolli!$E$189*BE9/$K9*BE46","v":6.713850481399909E-3},{"$f":"Kontrolli!$E$189*BF9/$K9*BF46","v":6.8481274910279074E-3},{"$f":"Kontrolli!$E$189*BG9/$K9*BG46","v":6.9850900408484655E-3},{"$f":"Kontrolli!$E$189*BH9/$K9*BH46","v":7.1247918416654345E-3},{"$f":"Kontrolli!$E$189*BI9/$K9*BI46","v":7.2672876784987432E-3},{"$f":"Kontrolli!$E$189*BJ9/$K9*BJ46","v":7.4126334320687185E-3},{"$f":"Kontrolli!$E$189*BK9/$K9*BK46","v":7.5608861007100932E-3},{"$f":"Kontrolli!$E$189*BL9/$K9*BL46","v":7.7121038227242963E-3},{"$f":"Kontrolli!$E$189*BM9/$K9*BM46","v":7.8663458991787821E-3},{"$f":"Kontrolli!$E$189*BN9/$K9*BN46","v":8.0236728171623577E-3},{"$f":"Kontrolli!$E$189*BO9/$K9*BO46","v":8.1841462735056051E-3},{"$f":"Kontrolli!$E$189*BP9/$K9*BP46","v":8.3478291989757172E-3},{"$f":"Kontrolli!$E$189*BQ9/$K9*BQ46","v":8.5147857829552306E-3},{"$f":"Kontrolli!$E$189*BR9/$K9*BR46","v":8.6850814986143363E-3},{"$f":"Kontrolli!$E$189*BS9/$K9*BS46","v":8.8587831285866225E-3},{"$f":"Kontrolli!$E$189*BT9/$K9*BT46","v":9.0359587911583543E-3},{"$f":"Kontrolli!$E$189*BU9/$K9*BU46","v":9.2166779669815204E-3}]
[null,"Investointimaksu",null,null,"EURm",null,null,null,null,null,null,{"$f":"L63*L64/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1513784126361806,2.2004180520694221,2.2382941005066823,2.2830599825168161,2.3287211821671527,2.3818032650044967,2.4228015179267057,2.4712575482852399,2.5206826992509441,2.5781404528338707,2.622518280300683,2.6749686459066964,2.7284680188248305,2.7906621391443451,2.8386981267853542,2.8954720893210615,2.9533815311074831,3.0207024471042336,3.552807230114885,3.6238633747171831,3.6963406422115268,3.7805969549326224,3.8456728041568731,3.9225862602400099,4.0010379854448104,4.0922397280171419,4.1626799200567808,4.2459335184579166,4.330852188827075,4.429571888035408,4.5058186172556898,4.5959349896008037,4.6878536893928198,4.7947110666414448,4.877242978444289,4.9747878380131754,5.0742835947734397,5.1899494564406039,5.2792846520022865,5.3848703450423328,5.492567751943179,5.6177682004258287,5.7144674891216836,5.8287568389041171,5.9453319756821985,6.0808529675662424]
[]
[null,"Ratamaksu"]
[null,"Liikennemäärä",null,null,"t btknm",null,null,null,null,null,null,{"$f":"L63","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W63","v":0},0,0,0,0,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24]
[null,"Ratamaksu (EUR/btkm)",null,null,"EUR/btkm","Liikennevirasto",null,null,null,null,null,{"$f":"L41*L46","v":0},{"$f":"M41*M46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.314599065925078E-3,2.3608910472435797E-3,2.4081088681884516E-3,2.4562710455522207E-3,2.5053964664632647E-3,2.5555043957925304E-3,2.6066144837083808E-3,2.6587467733825486E-3,2.7119217088501998E-3,2.7661601430272039E-3,2.8214833458877478E-3,2.8779130128055034E-3,2.9354712730616131E-3,2.9941806985228458E-3,3.0540643124933025E-3,3.1151455987431689E-3,3.1774485107180324E-3,3.2409974809323931E-3,3.305817430551041E-3,3.3719337791620618E-3,3.4393724547453035E-3,3.5081599038402091E-3,3.5783231019170135E-3,3.6498895639553541E-3,3.722887355234461E-3,3.7973451023391503E-3,3.8732920043859334E-3,3.9507578444736525E-3,4.0297730013631253E-3,4.1103684613903882E-3,4.1925758306181962E-3,4.2764273472305596E-3,4.3619558941751712E-3,4.4491950120586748E-3,4.538178912299848E-3,4.6289424905458457E-3,4.721521340356763E-3,4.8159517671638981E-3,4.912270802507176E-3,5.0105162185573194E-3,5.1107265429284655E-3,5.2129410737870351E-3,5.3171998952627761E-3,5.4235438931680311E-3,5.5320147710313915E-3,5.64265506645202E-3]
[null,"Ratamaksu",null,null,"EURm",null,null,null,null,null,null,{"$f":"L68*L69/10^3","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W68*W69/10^3","v":0},0,0,0,0,1.3171216726250392,1.3471448296558346,1.3703333881990911,1.397740055963073,1.4256948570823342,1.4581928877971975,1.4832929293084605,1.51295878789463,1.5432179636525227,1.5783948772349583,1.6055639693840844,1.6376752487717665,1.6704287537472016,1.7085053762983711,1.7379140753985887,1.7726723569065608,1.8081258040446919,1.8493411648382589,2.1751075375481128,2.2186096882990749,2.2629818820650569,2.3145654690754163,2.3544063501004846,2.4014944771024949,2.4495243666445448,2.5053601001527164,2.5484851510569841,2.5994548540781244,2.6514439511596866,2.7118823447861216,2.7585622867865385,2.813733532522269,2.8700082031727145,2.9354286641327065,2.9859565345808923,3.0456756652725105,3.1065891785779609,3.1774023894430807,3.2320953813925102,3.2967372890203603,3.3626720348007675,3.4393225315940343,3.4985239850067194,3.5684944647068533,3.6398643540009896,3.7228333168099992]
[]
[null,"Tuotot - Tonttiportfolio"]
[]
[null,"Tonttisijoitus - flag",null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(L5)=YEAR($D$81),1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(AR5)=YEAR($D$81),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tonttiomaisuus taseessa - flag",null,null,null,null,null,null,null,null,null,{"$f":"IF(L5>$D$81,1,0)","v":0},{"$f":"IF(M5>$D$81,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Käyvän arvon indeksi",null,null,null,null,null,null,null,null,null,null,1,{"$f":"M76*(1+$D$83)","v":1.02},{"$f":"N76*(1+$D$83)","v":1.0404},{"$f":"O76*(1+$D$83)","v":1.0612079999999999},1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854,2.252200456887151,2.2972444660248938,2.343189355345392,2.3900531424522997,2.4378542053013459,2.4866112894073726,2.53634351519552,2.5870703854994304,2.6388117932094191,2.6915880290736074,2.7454197896550796,2.8003281854481812,2.8563347491571447,2.9134614441402875,2.9717306730230932,3.0311652864835552,3.0917885922132262,3.1536243640574906,3.2166968513386403,3.2810307883654133]
[]
[null,"Oletukset"]
[null,"Tonttimalli käytössä?",null,{"$f":"Kontrolli!E197","v":1}]
[null,"Sijoitetun tonttiomaisuuden arvo (2020 rahan arvossa)",null,{"$f":"Kontrolli!E121*D79","v":400},"EURm"]
[null,"Tonttisijoituksen ajankohta",null,{"$f":"Kontrolli!E122","v":"2020-01-01"},"Pvm"]
[null,"Operatiivinen nettotuottoprosentti",null,{"$f":"Kontrolli!E198","v":4.4999999999999998E-2},"%"]
[null,"Vuosittainen käyvän arvon korotus",null,{"$f":"Kontrolli!E199","v":0.02},"%"]
[]
[null,"Käyvän arvon korotukset"]
[null,"Käypä arvo taseessa",null,null,"EURm",null,null,null,null,null,null,{"$f":"$D$80*L75*L9/$M$9","v":0},{"$f":"$D$80*M75*M76/$M$76","v":400},{"$f":"$D$80*N75*N76/$M$76","v":408},416.15999999999997,424.48319999999995,432.97286400000002,441.63232127999999,450.46496770560003,459.47426705971202,468.66375240090628,478.03702744892445,487.59776799790291,497.34972335786097,507.29671782501822,517.4426521815185,527.79150522514897,538.34733532965197,549.11428203624496,560.09656767696993,571.29849903050933,582.72446901111948,594.37895839134194,606.2665375591688,618.39186831035227,630.75970567655929,643.37489979009047,656.24239778589231,669.36724574161008,682.75459065644236,696.40968246957118,710.33787611896264,724.54463364134187,739.03552631416881,753.81623684045223,768.89256157726129,784.27041280880644,799.95582106498262,815.95493748628223,832.27403623600799,848.91951696072817,865.89790729994274,883.21586544594163,900.88018275486036,918.89778640995758,937.27574213815683,956.02125698091993,975.14168212053835,994.64451576294903,1014.5374060782081,1034.8281541997721,1055.5247172837676,1076.6352116294429,1098.1679158620318,1120.1312741792724,1142.5338996628579,1165.384577656115,1188.6922692092373,1212.4661145934222,1236.7154368852905,1261.4497456229963,1286.6787405354562,1312.4123153461653]
[null,"Käyvän arvon korotus",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"(M86-L86)*(M75-M74)","v":0},{"$f":"(N86-M86)*(N75-N74)","v":8},8.1599999999999682,8.3231999999999857,8.4896640000000616,8.6594572799999696,8.8326464256000463,9.0092993541119881,9.1894853411942563,9.3732750480181721,9.5607405489784583,9.7519553599580604,9.9469944671572534,10.145934356500277,10.34885304363047,10.555830104503002,10.766946706592989,10.982285640724967,11.201931353539408,11.425969980610148,11.654489380222458,11.887579167826857,12.125330751183469,12.367837366207027,12.615194113531174,12.867497995801841,13.124847955717769,13.387344914832283,13.65509181312882,13.92819364939146,14.206757522379235,14.490892672826931,14.780710526283428,15.076324736809056,15.377851231545151,15.685408256176174,15.999116421299618,16.319098749725754,16.645480724720187,16.97839033921457,17.317958145998887,17.664317308918726,18.017603655097219,18.377955728199254,18.7455148427631,19.120425139618419,19.502833642410678,19.892890315259024,20.290748121564093,20.696563083995443,21.110494345675306,21.532704232588912,21.963358317240591,22.402625483585553,22.850677993257023,23.307691553122368,23.773845384184824,24.249322291868339,24.73430873770576,25.228994912459939,25.733574810709115]
[]
[null,"Vuokratuotot"]
[null,"Kiinteistöjen valmistumisen aikaprofiili",null,null,"% p.a.",null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!L52","v":0},{"$f":"'Yleiset oletukset'!M52","v":0},{"$f":"'Yleiset oletukset'!N52","v":0},{"$f":"'Yleiset oletukset'!O52","v":0.1},{"$f":"'Yleiset oletukset'!P52","v":0.1},{"$f":"'Yleiset oletukset'!Q52","v":0.1},{"$f":"'Yleiset oletukset'!R52","v":0.1},{"$f":"'Yleiset oletukset'!S52","v":0.1},{"$f":"'Yleiset oletukset'!T52","v":0.1},{"$f":"'Yleiset oletukset'!U52","v":0.1},{"$f":"'Yleiset oletukset'!V52","v":0.1},{"$f":"'Yleiset oletukset'!W52","v":0.1},{"$f":"'Yleiset oletukset'!X52","v":0.1},{"$f":"'Yleiset oletukset'!Y52","v":0},{"$f":"'Yleiset oletukset'!Z52","v":0},{"$f":"'Yleiset oletukset'!AA52","v":0},{"$f":"'Yleiset oletukset'!AB52","v":0},{"$f":"'Yleiset oletukset'!AC52","v":0},{"$f":"'Yleiset oletukset'!AD52","v":0},{"$f":"'Yleiset oletukset'!AE52","v":0},{"$f":"'Yleiset oletukset'!AF52","v":0},{"$f":"'Yleiset oletukset'!AG52","v":0},{"$f":"'Yleiset oletukset'!AH52","v":0},{"$f":"'Yleiset oletukset'!AI52","v":0},{"$f":"'Yleiset oletukset'!AJ52","v":0},{"$f":"'Yleiset oletukset'!AK52","v":0},{"$f":"'Yleiset oletukset'!AL52","v":0},{"$f":"'Yleiset oletukset'!AM52","v":0},{"$f":"'Yleiset oletukset'!AN52","v":0},{"$f":"'Yleiset oletukset'!AO52","v":0},{"$f":"'Yleiset oletukset'!AP52","v":0},{"$f":"'Yleiset oletukset'!AQ52","v":0},{"$f":"'Yleiset oletukset'!AR52","v":0},{"$f":"'Yleiset oletukset'!AS52","v":0},{"$f":"'Yleiset oletukset'!AT52","v":0},{"$f":"'Yleiset oletukset'!AU52","v":0},{"$f":"'Yleiset oletukset'!AV52","v":0},{"$f":"'Yleiset oletukset'!AW52","v":0},{"$f":"'Yleiset oletukset'!AX52","v":0},{"$f":"'Yleiset oletukset'!AY52","v":0},{"$f":"'Yleiset oletukset'!AZ52","v":0},{"$f":"'Yleiset oletukset'!BA52","v":0},{"$f":"'Yleiset oletukset'!BB52","v":0},{"$f":"'Yleiset oletukset'!BC52","v":0},{"$f":"'Yleiset oletukset'!BD52","v":0},{"$f":"'Yleiset oletukset'!BE52","v":0},{"$f":"'Yleiset oletukset'!BF52","v":0},{"$f":"'Yleiset oletukset'!BG52","v":0},{"$f":"'Yleiset oletukset'!BH52","v":0},{"$f":"'Yleiset oletukset'!BI52","v":0},{"$f":"'Yleiset oletukset'!BJ52","v":0},{"$f":"'Yleiset oletukset'!BK52","v":0},{"$f":"'Yleiset oletukset'!BL52","v":0},{"$f":"'Yleiset oletukset'!BM52","v":0},{"$f":"'Yleiset oletukset'!BN52","v":0},{"$f":"'Yleiset oletukset'!BO52","v":0},{"$f":"'Yleiset oletukset'!BP52","v":0},{"$f":"'Yleiset oletukset'!BQ52","v":0},{"$f":"'Yleiset oletukset'!BR52","v":0},{"$f":"'Yleiset oletukset'!BS52","v":0},{"$f":"'Yleiset oletukset'!BT52","v":0},{"$f":"'Yleiset oletukset'!BU52","v":0}]
[null,"Kumulatiivinen kiinteistöjen valmistumisen aikaprofiili",null,null,"%",null,null,null,null,null,null,{"$f":"L90+K91","v":0},{"$f":"M90+L91","v":0},{"$f":"N90+M91","v":0},{"$f":"O90+N91","v":0.1},0.2,0.30000000000000004,0.4,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"BL90+BK91","v":0.99999999999999989},{"$f":"BM90+BL91","v":0.99999999999999989},{"$f":"BN90+BM91","v":0.99999999999999989},{"$f":"BO90+BN91","v":0.99999999999999989},{"$f":"BP90+BO91","v":0.99999999999999989},{"$f":"BQ90+BP91","v":0.99999999999999989},{"$f":"BR90+BQ91","v":0.99999999999999989},{"$f":"BS90+BR91","v":0.99999999999999989},{"$f":"BT90+BS91","v":0.99999999999999989},{"$f":"BU90+BT91","v":0.99999999999999989}]
[null,"Tonttiomaisuuden markkina-arvo ",null,null,"EURm",null,null,null,null,null,null,{"$f":"L86","v":0},{"$f":"M86","v":400},408,416.15999999999997,424.48319999999995,432.97286400000002,441.63232127999999,450.46496770560003,459.47426705971202,468.66375240090628,478.03702744892445,487.59776799790291,497.34972335786097,507.29671782501822,517.4426521815185,527.79150522514897,538.34733532965197,549.11428203624496,560.09656767696993,571.29849903050933,582.72446901111948,594.37895839134194,606.2665375591688,618.39186831035227,630.75970567655929,643.37489979009047,656.24239778589231,669.36724574161008,682.75459065644236,696.40968246957118,710.33787611896264,724.54463364134187,739.03552631416881,753.81623684045223,768.89256157726129,784.27041280880644,799.95582106498262,815.95493748628223,832.27403623600799,848.91951696072817,865.89790729994274,883.21586544594163,900.88018275486036,918.89778640995758,937.27574213815683,956.02125698091993,975.14168212053835,994.64451576294903,1014.5374060782081,1034.8281541997721,1055.5247172837676,1076.6352116294429,1098.1679158620318,1120.1312741792724,1142.5338996628579,1165.384577656115,1188.6922692092373,1212.4661145934222,1236.7154368852905,1261.4497456229963,1286.6787405354562,1312.4123153461653]
[null,"Operatiivinen nettotuottoprosentti",null,null,"%",null,null,null,null,null,null,{"$f":"$D$82*L75","v":0},{"$f":"$D$82*M75","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Tonttiporftolion vuokratuotot",null,null,"EURm",null,null,null,null,null,null,{"$f":"L92*L93*L91","v":0},{"$f":"M92*M93*M91","v":0},{"$f":"N92*N93*N91","v":0},{"$f":"O92*O93*O91","v":1.8727199999999997},3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,12.405805210612224,14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,22.828352302125815,23.284919348168327,23.750617735131698,24.225630089834333,24.71014269163102,25.204345545463642,25.708432456372915,26.222601105500374,26.747053127610382,27.281994190162592,27.827634073965847,28.384186755445164,28.951870490554068,29.53090790036515,30.121526058372449,30.723956579539902,31.3384357111307,31.965204425353313,32.604508513860374,33.256598684137586,33.921730657820341,34.600165270976753,35.292168576396278,35.998011947924212,36.71797218688269,37.45233163062035,38.201378263232762,38.965405828497417,39.744713945067367,40.539608223968706,41.35040038844808,42.177408396217047,43.020956564141386,43.881375695424218,44.759003209332697,45.654183273519351,46.567266938989739,47.498612277769531,48.448584523324918,{"$f":"BL92*BL93*BL91","v":49.417556213791421},50.405907338067252,51.414025484828599,52.442305994525164,53.491152114415669,54.560975156703989,{"$f":"BR92*BR93*BR91","v":55.652194659838067},56.76523855303482,57.900543324095523,59.058554190577432]
[]
[null,"Tuotot - Infrastruktuurimaksut"]
[]
[null,"Oletukset",null,null,null,null,"Changing variables reference cell",{"$f":"CELL(\"address\",Y119)","v":"$Y$119"}]
[null,"Infrastruktuurimaksut käytössä?",null,{"$f":"Kontrolli!E202","v":1},null,null,"Objective function target reference cell",{"$f":"CELL(\"address\",Y153)","v":"$Y$153"}]
[null,"Infrastruktuurimaksujen aloitus",null,{"$f":"Kontrolli!E203","v":"2032-01-01"},"Pvm",null,"Objective function target reference cell",{"$f":"CELL(\"address\",Y155)","v":"$Y$155"}]
[null,"Maksun määrä (Hybridimalli)",null,{"$f":"Kontrolli!E205","v":30},"EURm"]
[null,"Maksuperiodi (Hybridimalli)",null,{"$f":"Kontrolli!E206","v":20},"Vuotta"]
[null,"Viimeisen maksun ajankohta (Hybridimalli)",null,{"$f":"IF(D99=0,\"\",EOMONTH(D100,D102*12-1))","v":"2051-12-31"},"Pvm"]
[]
[null,"Infrastruktuurimaksun taso"]
[null,1,"Infrastruktuurimaksumalli",null,"EURm",null,null,null,null,null,null,{"$f":"L119","v":0},{"$f":"M119","v":0},{"$f":"N119","v":0},0,0,0,0,0,0,0,0,{"$f":"W119","v":0},0,36.345248834170341,42.955108315684626,42.582820061835072,51.056695518210667,56.855479308356756,54.941010557281501,53.255301717698288,51.493837865689898,49.649311138051814,47.8938889810928,46.058111843516926,44.456265006316968,42.788327538549517,41.109664052457646,39.361661340348888,37.562305461751862,35.689430495344567,33.802904743013841,31.839221352733496,29.817785181413146,27.714537243961843,25.615549667405777,23.842204201046851,22.013669249658498,20.286885169712715,18.576785018201853,16.801554256249357,14.986742382233979,13.103934355155797,11.2340777820152,9.2936969761203834,7.3102074838997666,5.2528636264438626,3.2092857784872764,1.0891179785550029,0,0,0,0,0,0,0,0,0.05,0,1,1.05,0,0]
[null,2,"Hybridimalli",null,"EURm",null,null,null,null,null,null,{"$f":"IF(OR(L5<$D100,L5>$D$103),0,$D$101*L9/$M$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.047253836876372,38.8081989136139,39.584362891886173,40.376050149723902,41.183571152718379,42.00724257577275,42.847387427288204,43.704335175833968,44.57842187935065,45.469990316937661,46.379390123276416,47.306977925741947,48.253117484256784,49.218179833941925,50.202543430620764,51.206594299233174,52.23072618521784,53.275340708922208,54.340847523100656,{"$f":"IF(OR(AR5<$D100,AR5>$D$103),0,$D$101*AR9/$M$9)","v":55.427664473562665},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Kontrolli!E204","v":2},"Infrastruktuurimaksu",null,"EURm",null,null,null,null,null,null,{"$f":"CHOOSE($B$108,L106,L107)*$D$99","v":0},{"$f":"CHOOSE($B$108,M106,M107)*$D$99","v":0},{"$f":"CHOOSE($B$108,N106,N107)*$D$99","v":0},0,0,0,0,0,0,0,0,0,0,38.047253836876372,38.8081989136139,39.584362891886173,40.376050149723902,41.183571152718379,42.00724257577275,42.847387427288204,43.704335175833968,44.57842187935065,45.469990316937661,46.379390123276416,47.306977925741947,48.253117484256784,49.218179833941925,50.202543430620764,51.206594299233174,52.23072618521784,53.275340708922208,54.340847523100656,55.427664473562665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tukilaskelma Infrastruktuurimaksun tason määrittämiseksi Infrastruktuurimaksumallissa"]
[]
[null,"Liikevaihto"]
[null,"Lentoasemamaksut",null,null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M10","v":0},{"$f":"'Hankeyhtiö - Talous'!N10","v":0},{"$f":"'Hankeyhtiö - Talous'!O10","v":0},{"$f":"'Hankeyhtiö - Talous'!P10","v":0},{"$f":"'Hankeyhtiö - Talous'!Q10","v":0},{"$f":"'Hankeyhtiö - Talous'!R10","v":0},{"$f":"'Hankeyhtiö - Talous'!S10","v":0},{"$f":"'Hankeyhtiö - Talous'!T10","v":0},{"$f":"'Hankeyhtiö - Talous'!U10","v":0},{"$f":"'Hankeyhtiö - Talous'!V10","v":0},{"$f":"'Hankeyhtiö - Talous'!W10","v":0},{"$f":"'Hankeyhtiö - Talous'!X10","v":0},{"$f":"'Hankeyhtiö - Talous'!Y10","v":13.259703680492636},{"$f":"'Hankeyhtiö - Talous'!Z10","v":13.616614833414372},{"$f":"'Hankeyhtiö - Talous'!AA10","v":13.983132956005221},{"$f":"'Hankeyhtiö - Talous'!AB10","v":14.359516638856897},{"$f":"'Hankeyhtiö - Talous'!AC10","v":14.746031433038395},{"$f":"'Hankeyhtiö - Talous'!AD10","v":15.142950037451005},{"$f":"'Hankeyhtiö - Talous'!AE10","v":15.550552491226357},{"$f":"'Hankeyhtiö - Talous'!AF10","v":15.96912637130324},{"$f":"'Hankeyhtiö - Talous'!AG10","v":16.398966995322546},{"$f":"'Hankeyhtiö - Talous'!AH10","v":16.819682058407942},{"$f":"'Hankeyhtiö - Talous'!AI10","v":17.25119055527227},{"$f":"'Hankeyhtiö - Talous'!AJ10","v":17.693769391172705},{"$f":"'Hankeyhtiö - Talous'!AK10","v":18.147702575363436},{"$f":"'Hankeyhtiö - Talous'!AL10","v":18.613281403348555},{"$f":"'Hankeyhtiö - Talous'!AM10","v":19.090804643810568},{"$f":"'Hankeyhtiö - Talous'!AN10","v":19.580578730334587},{"$f":"'Hankeyhtiö - Talous'!AO10","v":20.082917958051233},{"$f":"'Hankeyhtiö - Talous'!AP10","v":20.598144685324375},{"$f":"'Hankeyhtiö - Talous'!AQ10","v":21.126589540613146},{"$f":"'Hankeyhtiö - Talous'!AR10","v":21.668591634641004},{"$f":"'Hankeyhtiö - Talous'!AS10","v":22.224498778008027},{"$f":"'Hankeyhtiö - Talous'!AT10","v":22.794667704386015},{"$f":"'Hankeyhtiö - Talous'!AU10","v":23.37946429943965},{"$f":"'Hankeyhtiö - Talous'!AV10","v":23.979263835620635},{"$f":"'Hankeyhtiö - Talous'!AW10","v":24.594451212985458},{"$f":"'Hankeyhtiö - Talous'!AX10","v":25.225421206191339},{"$f":"'Hankeyhtiö - Talous'!AY10","v":25.872578717828851},{"$f":"'Hankeyhtiö - Talous'!AZ10","v":26.536339038253807},{"$f":"'Hankeyhtiö - Talous'!BA10","v":27.217128112085042},{"$f":"'Hankeyhtiö - Talous'!BB10","v":27.915382811539313},{"$f":"'Hankeyhtiö - Talous'!BC10","v":28.631551216778497},{"$f":"'Hankeyhtiö - Talous'!BD10","v":29.366092903449108},{"$f":"'Hankeyhtiö - Talous'!BE10","v":30.119479237598707},{"$f":"'Hankeyhtiö - Talous'!BF10","v":30.892193678158293},{"$f":"'Hankeyhtiö - Talous'!BG10","v":31.684732087184909},{"$f":"'Hankeyhtiö - Talous'!BH10","v":32.497603048063489},{"$f":"'Hankeyhtiö - Talous'!BI10","v":33.331328191872274},{"$f":"'Hankeyhtiö - Talous'!BJ10","v":34.186442532120871},{"$f":"'Hankeyhtiö - Talous'!BK10","v":35.063494808076378},{"$f":"'Hankeyhtiö - Talous'!BL10","v":35.963047836897175},{"$f":"'Hankeyhtiö - Talous'!BM10","v":36.885678874800909},{"$f":"'Hankeyhtiö - Talous'!BN10","v":37.831979987498208},{"$f":"'Hankeyhtiö - Talous'!BO10","v":38.802558430129736},{"$f":"'Hankeyhtiö - Talous'!BP10","v":39.798037036950731},{"$f":"'Hankeyhtiö - Talous'!BQ10","v":40.819054621012668},{"$f":"'Hankeyhtiö - Talous'!BR10","v":41.866266384098978},{"$f":"'Hankeyhtiö - Talous'!BS10","v":42.940344337177415},{"$f":"'Hankeyhtiö - Talous'!BT10","v":44.041977731639228},{"$f":"'Hankeyhtiö - Talous'!BU10","v":45.171873501601915}]
[null,"Nopeutusmaksut",null,null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M11","v":0},{"$f":"'Hankeyhtiö - Talous'!N11","v":0},{"$f":"'Hankeyhtiö - Talous'!O11","v":0},{"$f":"'Hankeyhtiö - Talous'!P11","v":0},{"$f":"'Hankeyhtiö - Talous'!Q11","v":0},{"$f":"'Hankeyhtiö - Talous'!R11","v":0},{"$f":"'Hankeyhtiö - Talous'!S11","v":0},{"$f":"'Hankeyhtiö - Talous'!T11","v":0},{"$f":"'Hankeyhtiö - Talous'!U11","v":0},{"$f":"'Hankeyhtiö - Talous'!V11","v":0},{"$f":"'Hankeyhtiö - Talous'!W11","v":0},{"$f":"'Hankeyhtiö - Talous'!X11","v":0},{"$f":"'Hankeyhtiö - Talous'!Y11","v":0},{"$f":"'Hankeyhtiö - Talous'!Z11","v":0},{"$f":"'Hankeyhtiö - Talous'!AA11","v":0},{"$f":"'Hankeyhtiö - Talous'!AB11","v":45.333047511267139},{"$f":"'Hankeyhtiö - Talous'!AC11","v":47.042954466688187},{"$f":"'Hankeyhtiö - Talous'!AD11","v":48.817419665175031},{"$f":"'Hankeyhtiö - Talous'!AE11","v":50.658882996418022},{"$f":"'Hankeyhtiö - Talous'!AF11","v":52.569876659385464},{"$f":"'Hankeyhtiö - Talous'!AG11","v":54.553028658507472},{"$f":"'Hankeyhtiö - Talous'!AH11","v":56.509026053383785},{"$f":"'Hankeyhtiö - Talous'!AI11","v":58.535155682947078},{"$f":"'Hankeyhtiö - Talous'!AJ11","v":60.335402842627872},{"$f":"'Hankeyhtiö - Talous'!AK11","v":62.191016555931469},{"$f":"'Hankeyhtiö - Talous'!AL11","v":64.103699619745299},{"$f":"'Hankeyhtiö - Talous'!AM11","v":66.07520720042983},{"$f":"'Hankeyhtiö - Talous'!AN11","v":68.107348444440362},{"$f":"'Hankeyhtiö - Talous'!AO11","v":70.201988138483486},{"$f":"'Hankeyhtiö - Talous'!AP11","v":72.361048420731436},{"$f":"'Hankeyhtiö - Talous'!AQ11","v":74.586510544664975},{"$f":"'Hankeyhtiö - Talous'!AR11","v":76.880416697162971},{"$f":"'Hankeyhtiö - Talous'!AS11","v":79.244871872507602},{"$f":"'Hankeyhtiö - Talous'!AT11","v":81.277896957474624},{"$f":"'Hankeyhtiö - Talous'!AU11","v":83.363079247046045},{"$f":"'Hankeyhtiö - Talous'!AV11","v":85.501756832921927},{"$f":"'Hankeyhtiö - Talous'!AW11","v":87.695302135509365},{"$f":"'Hankeyhtiö - Talous'!AX11","v":89.945122784624516},{"$f":"'Hankeyhtiö - Talous'!AY11","v":92.25266252278918},{"$f":"'Hankeyhtiö - Talous'!AZ11","v":94.619402131701278},{"$f":"'Hankeyhtiö - Talous'!BA11","v":97.046860382473767},{"$f":"'Hankeyhtiö - Talous'!BB11","v":99.536595010252384},{"$f":"'Hankeyhtiö - Talous'!BC11","v":102.09020371383657},{"$f":"'Hankeyhtiö - Talous'!BD11","v":104.70932518094602},{"$f":"'Hankeyhtiö - Talous'!BE11","v":107.39564013979047},{"$f":"'Hankeyhtiö - Talous'!BF11","v":110.15087243761731},{"$f":"'Hankeyhtiö - Talous'!BG11","v":112.97679014692929},{"$f":"'Hankeyhtiö - Talous'!BH11","v":115.87520670008226},{"$f":"'Hankeyhtiö - Talous'!BI11","v":118.84798205299106},{"$f":"'Hankeyhtiö - Talous'!BJ11","v":121.89702387869012},{"$f":"'Hankeyhtiö - Talous'!BK11","v":125.02428879151508},{"$f":"'Hankeyhtiö - Talous'!BL11","v":128.23178360269026},{"$f":"'Hankeyhtiö - Talous'!BM11","v":131.52156660812878},{"$f":"'Hankeyhtiö - Talous'!BN11","v":134.89574890927088},{"$f":"'Hankeyhtiö - Talous'!BO11","v":138.35649576780804},{"$f":"'Hankeyhtiö - Talous'!BP11","v":141.90602799516307},{"$f":"'Hankeyhtiö - Talous'!BQ11","v":145.54662337761687},{"$f":"'Hankeyhtiö - Talous'!BR11","v":149.28061813799704},{"$f":"'Hankeyhtiö - Talous'!BS11","v":153.11040843486566},{"$f":"'Hankeyhtiö - Talous'!BT11","v":157.03845190016932},{"$f":"'Hankeyhtiö - Talous'!BU11","v":161.06726921633677}]
[null,"Investointimaksut",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M12","v":0},{"$f":"'Hankeyhtiö - Talous'!N12","v":0},{"$f":"'Hankeyhtiö - Talous'!O12","v":0},{"$f":"'Hankeyhtiö - Talous'!P12","v":0},{"$f":"'Hankeyhtiö - Talous'!Q12","v":0},{"$f":"'Hankeyhtiö - Talous'!R12","v":0},{"$f":"'Hankeyhtiö - Talous'!S12","v":0},{"$f":"'Hankeyhtiö - Talous'!T12","v":0},{"$f":"'Hankeyhtiö - Talous'!U12","v":0},{"$f":"'Hankeyhtiö - Talous'!V12","v":0},{"$f":"'Hankeyhtiö - Talous'!W12","v":0},{"$f":"'Hankeyhtiö - Talous'!X12","v":0},{"$f":"'Hankeyhtiö - Talous'!Y12","v":2.3694632779006457},{"$f":"'Hankeyhtiö - Talous'!Z12","v":2.4102491212087713},{"$f":"'Hankeyhtiö - Talous'!AA12","v":2.4584541036329468},{"$f":"'Hankeyhtiö - Talous'!AB12","v":4.6590015983417867},{"$f":"'Hankeyhtiö - Talous'!AC12","v":4.7652013060080982},{"$f":"'Hankeyhtiö - Talous'!AD12","v":4.8472252629147938},{"$f":"'Hankeyhtiö - Talous'!AE12","v":4.9441697681730901},{"$f":"'Hankeyhtiö - Talous'!AF12","v":5.0430531635365528},{"$f":"'Hankeyhtiö - Talous'!AG12","v":5.1580071424971656},{"$f":"'Hankeyhtiö - Talous'!AH12","v":5.2467925113434308},{"$f":"'Hankeyhtiö - Talous'!AI12","v":5.3517283615702986},{"$f":"'Hankeyhtiö - Talous'!AJ12","v":5.4587629288017032},{"$f":"'Hankeyhtiö - Talous'!AK12","v":5.5831928125486368},{"$f":"'Hankeyhtiö - Talous'!AL12","v":5.679296951125294},{"$f":"'Hankeyhtiö - Talous'!AM12","v":5.7928828901477996},{"$f":"'Hankeyhtiö - Talous'!AN12","v":5.9087405479507549},{"$f":"'Hankeyhtiö - Talous'!AO12","v":6.0434274557834966},{"$f":"'Hankeyhtiö - Talous'!AP12","v":6.1474536660879675},{"$f":"'Hankeyhtiö - Talous'!AQ12","v":6.270402739409727},{"$f":"'Hankeyhtiö - Talous'!AR12","v":6.3958107941979225},{"$f":"'Hankeyhtiö - Talous'!AS12","v":6.541600234767035},{"$f":"'Hankeyhtiö - Talous'!AT12","v":7.1343106354341774},{"$f":"'Hankeyhtiö - Talous'!AU12","v":7.2769968481428613},{"$f":"'Hankeyhtiö - Talous'!AV12","v":7.4225367851057191},{"$f":"'Hankeyhtiö - Talous'!AW12","v":7.5917299523716899},{"$f":"'Hankeyhtiö - Talous'!AX12","v":7.7224072712239913},{"$f":"'Hankeyhtiö - Talous'!AY12","v":7.8768554166484694},{"$f":"'Hankeyhtiö - Talous'!AZ12","v":8.0343925249814401},{"$f":"'Hankeyhtiö - Talous'!BA12","v":8.2175326504823865},{"$f":"'Hankeyhtiö - Talous'!BB12","v":8.3589819829906915},{"$f":"'Hankeyhtiö - Talous'!BC12","v":8.5261616226505055},{"$f":"'Hankeyhtiö - Talous'!BD12","v":8.6966848551035145},{"$f":"'Hankeyhtiö - Talous'!BE12","v":8.8949216167321765},{"$f":"'Hankeyhtiö - Talous'!BF12","v":9.0480309232496978},{"$f":"'Hankeyhtiö - Talous'!BG12","v":9.2289915417146915},{"$f":"'Hankeyhtiö - Talous'!BH12","v":9.4135713725489865},{"$f":"'Hankeyhtiö - Talous'!BI12","v":9.628149218630103},{"$f":"'Hankeyhtiö - Talous'!BJ12","v":9.7938796559999641},{"$f":"'Hankeyhtiö - Talous'!BK12","v":9.9897572491199647},{"$f":"'Hankeyhtiö - Talous'!BL12","v":10.189552394102364},{"$f":"'Hankeyhtiö - Talous'!BM12","v":10.421818355524096},{"$f":"'Hankeyhtiö - Talous'!BN12","v":10.601210310824101},{"$f":"'Hankeyhtiö - Talous'!BO12","v":10.813234517040584},{"$f":"'Hankeyhtiö - Talous'!BP12","v":11.029499207381395},{"$f":"'Hankeyhtiö - Talous'!BQ12","v":11.280911353697594},{"$f":"'Hankeyhtiö - Talous'!BR12","v":11.475090975359603},{"$f":"'Hankeyhtiö - Talous'!BS12","v":11.704592794866794},{"$f":"'Hankeyhtiö - Talous'!BT12","v":11.938684650764129},{"$f":"'Hankeyhtiö - Talous'!BU12","v":12.210821243351409}]
[null,"Ratamaksut",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M13","v":0},{"$f":"'Hankeyhtiö - Talous'!N13","v":0},{"$f":"'Hankeyhtiö - Talous'!O13","v":0},{"$f":"'Hankeyhtiö - Talous'!P13","v":0},{"$f":"'Hankeyhtiö - Talous'!Q13","v":0},{"$f":"'Hankeyhtiö - Talous'!R13","v":0},{"$f":"'Hankeyhtiö - Talous'!S13","v":0},{"$f":"'Hankeyhtiö - Talous'!T13","v":0},{"$f":"'Hankeyhtiö - Talous'!U13","v":0},{"$f":"'Hankeyhtiö - Talous'!V13","v":0},{"$f":"'Hankeyhtiö - Talous'!W13","v":0},{"$f":"'Hankeyhtiö - Talous'!X13","v":0},{"$f":"'Hankeyhtiö - Talous'!Y13","v":1.450638073470284},{"$f":"'Hankeyhtiö - Talous'!Z13","v":1.4756080730955921},{"$f":"'Hankeyhtiö - Talous'!AA13","v":1.5051202345575041},{"$f":"'Hankeyhtiö - Talous'!AB13","v":2.8523443118736931},{"$f":"'Hankeyhtiö - Talous'!AC13","v":2.9173621329005126},{"$f":"'Hankeyhtiö - Talous'!AD13","v":2.9675790220733909},{"$f":"'Hankeyhtiö - Talous'!AE13","v":3.026930602514859},{"$f":"'Hankeyhtiö - Talous'!AF13","v":3.0874692145651554},{"$f":"'Hankeyhtiö - Talous'!AG13","v":3.1578465950177095},{"$f":"'Hankeyhtiö - Talous'!AH13","v":3.2122029708335877},{"$f":"'Hankeyhtiö - Talous'!AI13","v":3.2764470302502602},{"$f":"'Hankeyhtiö - Talous'!AJ13","v":3.3419759708552657},{"$f":"'Hankeyhtiö - Talous'!AK13","v":3.4181547107936652},{"$f":"'Hankeyhtiö - Talous'!AL13","v":3.4769918000778182},{"$f":"'Hankeyhtiö - Talous'!AM13","v":3.5465316360793753},{"$f":"'Hankeyhtiö - Talous'!AN13","v":3.6174622688009621},{"$f":"'Hankeyhtiö - Talous'!AO13","v":3.6999205868185627},{"$f":"'Hankeyhtiö - Talous'!AP13","v":3.7636077444605216},{"$f":"'Hankeyhtiö - Talous'!AQ13","v":3.8388798993497324},{"$f":"'Hankeyhtiö - Talous'!AR13","v":3.9156574973367269},{"$f":"'Hankeyhtiö - Talous'!AS13","v":4.004913032618485},{"$f":"'Hankeyhtiö - Talous'!AT13","v":4.3677835112491463},{"$f":"'Hankeyhtiö - Talous'!AU13","v":4.455139181474129},{"$f":"'Hankeyhtiö - Talous'!AV13","v":4.5442419651036126},{"$f":"'Hankeyhtiö - Talous'!AW13","v":4.647825781952001},{"$f":"'Hankeyhtiö - Talous'!AX13","v":4.7278293404937974},{"$f":"'Hankeyhtiö - Talous'!AY13","v":4.8223859273036744},{"$f":"'Hankeyhtiö - Talous'!AZ13","v":4.9188336458497481},{"$f":"'Hankeyhtiö - Talous'!BA13","v":5.030956100461994},{"$f":"'Hankeyhtiö - Talous'!BB13","v":5.1175545251420775},{"$f":"'Hankeyhtiö - Talous'!BC13","v":5.2199056156449197},{"$f":"'Hankeyhtiö - Talous'!BD13","v":5.3243037279578171},{"$f":"'Hankeyhtiö - Talous'!BE13","v":5.4456686786882536},{"$f":"'Hankeyhtiö - Talous'!BF13","v":5.5394055985673143},{"$f":"'Hankeyhtiö - Talous'!BG13","v":5.6501937105386606},{"$f":"'Hankeyhtiö - Talous'!BH13","v":5.7631975847494346},{"$f":"'Hankeyhtiö - Talous'!BI13","v":5.8945669105168736},{"$f":"'Hankeyhtiö - Talous'!BJ13","v":5.9960307671733108},{"$f":"'Hankeyhtiö - Talous'!BK13","v":6.1159513825167782},{"$f":"'Hankeyhtiö - Talous'!BL13","v":6.2382704101671145},{"$f":"'Hankeyhtiö - Talous'!BM13","v":6.3804687932153064},{"$f":"'Hankeyhtiö - Talous'!BN13","v":6.4902965347378654},{"$f":"'Hankeyhtiö - Talous'!BO13","v":6.6201024654326224},{"$f":"'Hankeyhtiö - Talous'!BP13","v":6.7525045147412737},{"$f":"'Hankeyhtiö - Talous'!BQ13","v":6.9064246176526369},{"$f":"'Hankeyhtiö - Talous'!BR13","v":7.0253056971368224},{"$f":"'Hankeyhtiö - Talous'!BS13","v":7.1658118110795588},{"$f":"'Hankeyhtiö - Talous'!BT13","v":7.3091280473011491},{"$f":"'Hankeyhtiö - Talous'!BU13","v":7.4757361167629188}]
[null,"Tonttiportfolion vuokratuotot",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M14","v":0},{"$f":"'Hankeyhtiö - Talous'!N14","v":0},{"$f":"'Hankeyhtiö - Talous'!O14","v":1.8727199999999997},{"$f":"'Hankeyhtiö - Talous'!P14","v":3.8203487999999997},{"$f":"'Hankeyhtiö - Talous'!Q14","v":5.8451336640000005},{"$f":"'Hankeyhtiö - Talous'!R14","v":7.9493817830399998},{"$f":"'Hankeyhtiö - Talous'!S14","v":10.135461773376001},{"$f":"'Hankeyhtiö - Talous'!T14","v":12.405805210612224},{"$f":"'Hankeyhtiö - Talous'!U14","v":14.762908200628546},{"$f":"'Hankeyhtiö - Talous'!V14","v":17.209332988161279},{"$f":"'Hankeyhtiö - Talous'!W14","v":19.747709603915062},{"$f":"'Hankeyhtiö - Talous'!X14","v":22.380737551103739},{"$f":"'Hankeyhtiö - Talous'!Y14","v":22.828352302125815},{"$f":"'Hankeyhtiö - Talous'!Z14","v":23.284919348168327},{"$f":"'Hankeyhtiö - Talous'!AA14","v":23.750617735131698},{"$f":"'Hankeyhtiö - Talous'!AB14","v":24.225630089834333},{"$f":"'Hankeyhtiö - Talous'!AC14","v":24.71014269163102},{"$f":"'Hankeyhtiö - Talous'!AD14","v":25.204345545463642},{"$f":"'Hankeyhtiö - Talous'!AE14","v":25.708432456372915},{"$f":"'Hankeyhtiö - Talous'!AF14","v":26.222601105500374},{"$f":"'Hankeyhtiö - Talous'!AG14","v":26.747053127610382},{"$f":"'Hankeyhtiö - Talous'!AH14","v":27.281994190162592},{"$f":"'Hankeyhtiö - Talous'!AI14","v":27.827634073965847},{"$f":"'Hankeyhtiö - Talous'!AJ14","v":28.384186755445164},{"$f":"'Hankeyhtiö - Talous'!AK14","v":28.951870490554068},{"$f":"'Hankeyhtiö - Talous'!AL14","v":29.53090790036515},{"$f":"'Hankeyhtiö - Talous'!AM14","v":30.121526058372449},{"$f":"'Hankeyhtiö - Talous'!AN14","v":30.723956579539902},{"$f":"'Hankeyhtiö - Talous'!AO14","v":31.3384357111307},{"$f":"'Hankeyhtiö - Talous'!AP14","v":31.965204425353313},{"$f":"'Hankeyhtiö - Talous'!AQ14","v":32.604508513860374},{"$f":"'Hankeyhtiö - Talous'!AR14","v":33.256598684137586},{"$f":"'Hankeyhtiö - Talous'!AS14","v":33.921730657820341},{"$f":"'Hankeyhtiö - Talous'!AT14","v":34.600165270976753},{"$f":"'Hankeyhtiö - Talous'!AU14","v":35.292168576396278},{"$f":"'Hankeyhtiö - Talous'!AV14","v":35.998011947924212},{"$f":"'Hankeyhtiö - Talous'!AW14","v":36.71797218688269},{"$f":"'Hankeyhtiö - Talous'!AX14","v":37.45233163062035},{"$f":"'Hankeyhtiö - Talous'!AY14","v":38.201378263232762},{"$f":"'Hankeyhtiö - Talous'!AZ14","v":38.965405828497417},{"$f":"'Hankeyhtiö - Talous'!BA14","v":39.744713945067367},{"$f":"'Hankeyhtiö - Talous'!BB14","v":40.539608223968706},{"$f":"'Hankeyhtiö - Talous'!BC14","v":41.35040038844808},{"$f":"'Hankeyhtiö - Talous'!BD14","v":42.177408396217047},{"$f":"'Hankeyhtiö - Talous'!BE14","v":43.020956564141386},{"$f":"'Hankeyhtiö - Talous'!BF14","v":43.881375695424218},{"$f":"'Hankeyhtiö - Talous'!BG14","v":44.759003209332697},{"$f":"'Hankeyhtiö - Talous'!BH14","v":45.654183273519351},{"$f":"'Hankeyhtiö - Talous'!BI14","v":46.567266938989739},{"$f":"'Hankeyhtiö - Talous'!BJ14","v":47.498612277769531},{"$f":"'Hankeyhtiö - Talous'!BK14","v":48.448584523324918},{"$f":"'Hankeyhtiö - Talous'!BL14","v":49.417556213791421},{"$f":"'Hankeyhtiö - Talous'!BM14","v":50.405907338067252},{"$f":"'Hankeyhtiö - Talous'!BN14","v":51.414025484828599},{"$f":"'Hankeyhtiö - Talous'!BO14","v":52.442305994525164},{"$f":"'Hankeyhtiö - Talous'!BP14","v":53.491152114415669},{"$f":"'Hankeyhtiö - Talous'!BQ14","v":54.560975156703989},{"$f":"'Hankeyhtiö - Talous'!BR14","v":55.652194659838067},{"$f":"'Hankeyhtiö - Talous'!BS14","v":56.76523855303482},{"$f":"'Hankeyhtiö - Talous'!BT14","v":57.900543324095523},{"$f":"'Hankeyhtiö - Talous'!BU14","v":59.058554190577432}]
[null,"Nettotuotot muista palveluista",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M16","v":0},{"$f":"'Hankeyhtiö - Talous'!N16","v":0},{"$f":"'Hankeyhtiö - Talous'!O16","v":0},{"$f":"'Hankeyhtiö - Talous'!P16","v":0},{"$f":"'Hankeyhtiö - Talous'!Q16","v":0},{"$f":"'Hankeyhtiö - Talous'!R16","v":0},{"$f":"'Hankeyhtiö - Talous'!S16","v":0},{"$f":"'Hankeyhtiö - Talous'!T16","v":0},{"$f":"'Hankeyhtiö - Talous'!U16","v":0},{"$f":"'Hankeyhtiö - Talous'!V16","v":0},{"$f":"'Hankeyhtiö - Talous'!W16","v":0},{"$f":"'Hankeyhtiö - Talous'!X16","v":0},{"$f":"'Hankeyhtiö - Talous'!Y16","v":0},{"$f":"'Hankeyhtiö - Talous'!Z16","v":0},{"$f":"'Hankeyhtiö - Talous'!AA16","v":0},{"$f":"'Hankeyhtiö - Talous'!AB16","v":0},{"$f":"'Hankeyhtiö - Talous'!AC16","v":0},{"$f":"'Hankeyhtiö - Talous'!AD16","v":0},{"$f":"'Hankeyhtiö - Talous'!AE16","v":0},{"$f":"'Hankeyhtiö - Talous'!AF16","v":0},{"$f":"'Hankeyhtiö - Talous'!AG16","v":0},{"$f":"'Hankeyhtiö - Talous'!AH16","v":0},{"$f":"'Hankeyhtiö - Talous'!AI16","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AK16","v":0},{"$f":"'Hankeyhtiö - Talous'!AL16","v":0},{"$f":"'Hankeyhtiö - Talous'!AM16","v":0},{"$f":"'Hankeyhtiö - Talous'!AN16","v":0},{"$f":"'Hankeyhtiö - Talous'!AO16","v":0},{"$f":"'Hankeyhtiö - Talous'!AP16","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AR16","v":0},{"$f":"'Hankeyhtiö - Talous'!AS16","v":0},{"$f":"'Hankeyhtiö - Talous'!AT16","v":0},{"$f":"'Hankeyhtiö - Talous'!AU16","v":0},{"$f":"'Hankeyhtiö - Talous'!AV16","v":0},{"$f":"'Hankeyhtiö - Talous'!AW16","v":0},{"$f":"'Hankeyhtiö - Talous'!AX16","v":0},{"$f":"'Hankeyhtiö - Talous'!AY16","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BA16","v":0},{"$f":"'Hankeyhtiö - Talous'!BB16","v":0},{"$f":"'Hankeyhtiö - Talous'!BC16","v":0},{"$f":"'Hankeyhtiö - Talous'!BD16","v":0},{"$f":"'Hankeyhtiö - Talous'!BE16","v":0},{"$f":"'Hankeyhtiö - Talous'!BF16","v":0},{"$f":"'Hankeyhtiö - Talous'!BG16","v":0},{"$f":"'Hankeyhtiö - Talous'!BH16","v":0},{"$f":"'Hankeyhtiö - Talous'!BI16","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BK16","v":0},{"$f":"'Hankeyhtiö - Talous'!BL16","v":0},{"$f":"'Hankeyhtiö - Talous'!BM16","v":0},{"$f":"'Hankeyhtiö - Talous'!BN16","v":0},{"$f":"'Hankeyhtiö - Talous'!BO16","v":0},{"$f":"'Hankeyhtiö - Talous'!BP16","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BR16","v":0},{"$f":"'Hankeyhtiö - Talous'!BS16","v":0},{"$f":"'Hankeyhtiö - Talous'!BT16","v":0},{"$f":"'Hankeyhtiö - Talous'!BU16","v":0}]
[null,"Infrastruktuurimaksu",null,null,"EURm","Ajetaan makrolla jotta kassan muutos on nolla",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.345248834170341,42.955108315684626,42.582820061835072,51.056695518210667,56.855479308356756,54.941010557281501,53.255301717698288,51.493837865689898,49.649311138051814,47.8938889810928,46.058111843516926,44.456265006316968,42.788327538549517,41.109664052457646,39.361661340348888,37.562305461751862,35.689430495344567,33.802904743013841,31.839221352733496,29.817785181413146,27.714537243961843,25.615549667405777,23.842204201046851,22.013669249658498,20.286885169712715,18.576785018201853,16.801554256249357,14.986742382233979,13.103934355155797,11.2340777820152,9.2936969761203834,7.3102074838997666,5.2528636264438626,3.2092857784872764,1.0891179785550029,0,0,0,0,0,0,0,0,0.05,0,1,1.05,0,0]
[null,"Liikevaihto",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M113:M119)","v":0},{"$f":"SUM(N113:N119)","v":0},1.8727199999999997,3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,{"$f":"SUM(T113:T119)","v":12.405805210612224},14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,76.253406168159728,83.742499691571695,84.280145091162439,142.4862356683845,151.03717133862295,151.92053009035936,153.14427003240354,154.38596437998069,155.66421365700711,156.96358676522414,158.30026754752265,159.67036289521968,161.08026468374081,162.51384172711977,163.98861376918893,165.50039203281844,167.05612034561204,168.63836368497144,170.26611259063145,171.93486048888937,173.65215181968333,175.79037374692649,177.60905235354579,179.45948061633459,181.53416643941392,183.64989725135587,185.82741510405228,188.06111555151767,190.36112554572634,192.70220033590837,195.11191953347895,197.58402254757328,200.12952986339485,202.72116411150415,205.38882867425525,209.20376197896351,214.26929331300008,219.37198911175381,224.64207675455313,230.04021045764833,235.61543996973631,241.23326122715963,247.03469717493616,253.02722086865219,259.1139891266838,266.29947585443045,272.73639593102422,278.22878565396934,284.98425426863042]
[]
[null,"Kustannukset",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M20+'Hankeyhtiö - Talous'!M21","v":0},{"$f":"'Hankeyhtiö - Talous'!N20+'Hankeyhtiö - Talous'!N21","v":0},{"$f":"'Hankeyhtiö - Talous'!O20+'Hankeyhtiö - Talous'!O21","v":-1.0404},{"$f":"'Hankeyhtiö - Talous'!P20+'Hankeyhtiö - Talous'!P21","v":-1.0612080000000002},{"$f":"'Hankeyhtiö - Talous'!Q20+'Hankeyhtiö - Talous'!Q21","v":-1.08243216},{"$f":"'Hankeyhtiö - Talous'!R20+'Hankeyhtiö - Talous'!R21","v":-1.1040808032},{"$f":"'Hankeyhtiö - Talous'!S20+'Hankeyhtiö - Talous'!S21","v":-1.1261624192640001},{"$f":"'Hankeyhtiö - Talous'!T20+'Hankeyhtiö - Talous'!T21","v":-1.1486856676492803},{"$f":"'Hankeyhtiö - Talous'!U20+'Hankeyhtiö - Talous'!U21","v":-1.171659381002266},{"$f":"'Hankeyhtiö - Talous'!V20+'Hankeyhtiö - Talous'!V21","v":-1.1950925686223113},{"$f":"'Hankeyhtiö - Talous'!W20+'Hankeyhtiö - Talous'!W21","v":-1.2189944199947575},{"$f":"'Hankeyhtiö - Talous'!X20+'Hankeyhtiö - Talous'!X21","v":-1.2433743083946527},{"$f":"'Hankeyhtiö - Talous'!Y20+'Hankeyhtiö - Talous'!Y21","v":-5.5660068291174465},{"$f":"'Hankeyhtiö - Talous'!Z20+'Hankeyhtiö - Talous'!Z21","v":-5.6773269656997947},{"$f":"'Hankeyhtiö - Talous'!AA20+'Hankeyhtiö - Talous'!AA21","v":-5.7908735050137921},{"$f":"'Hankeyhtiö - Talous'!AB20+'Hankeyhtiö - Talous'!AB21","v":-7.4206239321543421},{"$f":"'Hankeyhtiö - Talous'!AC20+'Hankeyhtiö - Talous'!AC21","v":-7.5732671275540913},{"$f":"'Hankeyhtiö - Talous'!AD20+'Hankeyhtiö - Talous'!AD21","v":-7.720417139013378},{"$f":"'Hankeyhtiö - Talous'!AE20+'Hankeyhtiö - Talous'!AE21","v":-7.8748254817936454},{"$f":"'Hankeyhtiö - Talous'!AF20+'Hankeyhtiö - Talous'!AF21","v":-8.0323219914295194},{"$f":"'Hankeyhtiö - Talous'!AG20+'Hankeyhtiö - Talous'!AG21","v":-8.1975478951353686},{"$f":"'Hankeyhtiö - Talous'!AH20+'Hankeyhtiö - Talous'!AH21","v":-8.3568277998832716},{"$f":"'Hankeyhtiö - Talous'!AI20+'Hankeyhtiö - Talous'!AI21","v":-8.5239643558809384},{"$f":"'Hankeyhtiö - Talous'!AJ20+'Hankeyhtiö - Talous'!AJ21","v":-8.6944436429985572},{"$f":"'Hankeyhtiö - Talous'!AK20+'Hankeyhtiö - Talous'!AK21","v":-8.8732894748348308},{"$f":"'Hankeyhtiö - Talous'!AL20+'Hankeyhtiö - Talous'!AL21","v":-9.045699166175698},{"$f":"'Hankeyhtiö - Talous'!AM20+'Hankeyhtiö - Talous'!AM21","v":-9.2266131494992134},{"$f":"'Hankeyhtiö - Talous'!AN20+'Hankeyhtiö - Talous'!AN21","v":-9.4111454124891978},{"$f":"'Hankeyhtiö - Talous'!AO20+'Hankeyhtiö - Talous'!AO21","v":-9.6047338925507333},{"$f":"'Hankeyhtiö - Talous'!AP20+'Hankeyhtiö - Talous'!AP21","v":-9.7913556871537626},{"$f":"'Hankeyhtiö - Talous'!AQ20+'Hankeyhtiö - Talous'!AQ21","v":-9.9871828008968375},{"$f":"'Hankeyhtiö - Talous'!AR20+'Hankeyhtiö - Talous'!AR21","v":-10.186926456914776},{"$f":"'Hankeyhtiö - Talous'!AS20+'Hankeyhtiö - Talous'!AS21","v":-10.396472853538901},{"$f":"'Hankeyhtiö - Talous'!AT20+'Hankeyhtiö - Talous'!AT21","v":-10.936332827176448},{"$f":"'Hankeyhtiö - Talous'!AU20+'Hankeyhtiö - Talous'!AU21","v":-11.155059483719977},{"$f":"'Hankeyhtiö - Talous'!AV20+'Hankeyhtiö - Talous'!AV21","v":-11.378160673394378},{"$f":"'Hankeyhtiö - Talous'!AW20+'Hankeyhtiö - Talous'!AW21","v":-11.612992794183022},{"$f":"'Hankeyhtiö - Talous'!AX20+'Hankeyhtiö - Talous'!AX21","v":-11.837838364599513},{"$f":"'Hankeyhtiö - Talous'!AY20+'Hankeyhtiö - Talous'!AY21","v":-12.074595131891503},{"$f":"'Hankeyhtiö - Talous'!AZ20+'Hankeyhtiö - Talous'!AZ21","v":-12.316087034529332},{"$f":"'Hankeyhtiö - Talous'!BA20+'Hankeyhtiö - Talous'!BA21","v":-12.570276874271965},{"$f":"'Hankeyhtiö - Talous'!BB20+'Hankeyhtiö - Talous'!BB21","v":-12.813656950724317},{"$f":"'Hankeyhtiö - Talous'!BC20+'Hankeyhtiö - Talous'!BC21","v":-13.069930089738804},{"$f":"'Hankeyhtiö - Talous'!BD20+'Hankeyhtiö - Talous'!BD21","v":-13.331328691533582},{"$f":"'Hankeyhtiö - Talous'!BE20+'Hankeyhtiö - Talous'!BE21","v":-13.606471948816253},{"$f":"'Hankeyhtiö - Talous'!BF20+'Hankeyhtiö - Talous'!BF21","v":-13.869914370671538},{"$f":"'Hankeyhtiö - Talous'!BG20+'Hankeyhtiö - Talous'!BG21","v":-14.147312658084969},{"$f":"'Hankeyhtiö - Talous'!BH20+'Hankeyhtiö - Talous'!BH21","v":-14.430258911246668},{"$f":"'Hankeyhtiö - Talous'!BI20+'Hankeyhtiö - Talous'!BI21","v":-14.728082821536589},{"$f":"'Hankeyhtiö - Talous'!BJ20+'Hankeyhtiö - Talous'!BJ21","v":-15.013241371261035},{"$f":"'Hankeyhtiö - Talous'!BK20+'Hankeyhtiö - Talous'!BK21","v":-15.313506198686255},{"$f":"'Hankeyhtiö - Talous'!BL20+'Hankeyhtiö - Talous'!BL21","v":-15.619776322659982},{"$f":"'Hankeyhtiö - Talous'!BM20+'Hankeyhtiö - Talous'!BM21","v":-15.942150501174746},{"$f":"'Hankeyhtiö - Talous'!BN20+'Hankeyhtiö - Talous'!BN21","v":-16.250815286095445},{"$f":"'Hankeyhtiö - Talous'!BO20+'Hankeyhtiö - Talous'!BO21","v":-16.575831591817352},{"$f":"'Hankeyhtiö - Talous'!BP20+'Hankeyhtiö - Talous'!BP21","v":-16.907348223653699},{"$f":"'Hankeyhtiö - Talous'!BQ20+'Hankeyhtiö - Talous'!BQ21","v":-17.256296402031662},{"$f":"'Hankeyhtiö - Talous'!BR20+'Hankeyhtiö - Talous'!BR21","v":-17.590405091889309},{"$f":"'Hankeyhtiö - Talous'!BS20+'Hankeyhtiö - Talous'!BS21","v":-17.942213193727099},{"$f":"'Hankeyhtiö - Talous'!BT20+'Hankeyhtiö - Talous'!BT21","v":-18.30105745760164},{"$f":"'Hankeyhtiö - Talous'!BU20+'Hankeyhtiö - Talous'!BU21","v":-18.678770188051359}]
[]
[null,"Käyttökate",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"M122+M120","v":0},{"$f":"N122+N120","v":0},0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,{"$f":"Y122+Y120","v":70.687399339042287},78.065172725871903,78.489271586148647,135.06561173623015,143.46390421106886,144.200112951346,145.2694445506099,146.35364238855118,147.46666576187175,148.60675896534087,149.77630319164172,150.97591925222113,152.20697520890599,153.46814256094407,154.76200061968973,156.08924662032925,157.4513864530613,158.84700799781768,160.2789297897346,161.74793403197458,163.25567896614442,164.85404091975005,166.45399286982581,168.08131994294021,169.92117364523091,171.81205888675635,173.75281997216078,175.74502851698833,177.79084867145437,179.88854338518405,182.04198944374014,184.25269385603971,186.5230579145786,188.8512497408326,191.24151601617029,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,{"$f":"BL122+BL120","v":214.42043413498834},219.67328946856156,224.98244594106419,230.45886558311881,236.11987264499851,241.85769272465214,{"$f":"BR122+BR120","v":248.70907076254116},254.79418273729712,259.9277281963677,266.30548408057905]
[]
[null,"Rahavirta"]
[null,"Käyttökate",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"M124","v":0},{"$f":"N124","v":0},0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,70.687399339042287,78.065172725871903,78.489271586148647,135.06561173623015,143.46390421106886,144.200112951346,145.2694445506099,146.35364238855118,147.46666576187175,148.60675896534087,149.77630319164172,150.97591925222113,152.20697520890599,153.46814256094407,154.76200061968973,156.08924662032925,157.4513864530613,158.84700799781768,160.2789297897346,161.74793403197458,163.25567896614442,164.85404091975005,166.45399286982581,168.08131994294021,169.92117364523091,171.81205888675635,173.75281997216078,175.74502851698833,177.79084867145437,179.88854338518405,182.04198944374014,184.25269385603971,186.5230579145786,188.8512497408326,191.24151601617029,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,{"$f":"BL124","v":214.42043413498834},219.67328946856156,224.98244594106419,230.45886558311881,236.11987264499851,241.85769272465214,{"$f":"BR124","v":248.70907076254116},254.79418273729712,259.9277281963677,266.30548408057905]
[null,"Konserniavustukset",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M83","v":0},{"$f":"'Hankeyhtiö - Talous'!N83","v":0},{"$f":"'Hankeyhtiö - Talous'!O83","v":0},{"$f":"'Hankeyhtiö - Talous'!P83","v":0},{"$f":"'Hankeyhtiö - Talous'!Q83","v":0},{"$f":"'Hankeyhtiö - Talous'!R83","v":0},{"$f":"'Hankeyhtiö - Talous'!S83","v":0},{"$f":"'Hankeyhtiö - Talous'!T83","v":0},{"$f":"'Hankeyhtiö - Talous'!U83","v":0},{"$f":"'Hankeyhtiö - Talous'!V83","v":0},{"$f":"'Hankeyhtiö - Talous'!W83","v":0},{"$f":"'Hankeyhtiö - Talous'!X83","v":0},{"$f":"'Hankeyhtiö - Talous'!Y83","v":0},{"$f":"'Hankeyhtiö - Talous'!Z83","v":0},{"$f":"'Hankeyhtiö - Talous'!AA83","v":0},{"$f":"'Hankeyhtiö - Talous'!AB83","v":0},{"$f":"'Hankeyhtiö - Talous'!AC83","v":0},{"$f":"'Hankeyhtiö - Talous'!AD83","v":0},{"$f":"'Hankeyhtiö - Talous'!AE83","v":0},{"$f":"'Hankeyhtiö - Talous'!AF83","v":0},{"$f":"'Hankeyhtiö - Talous'!AG83","v":0},{"$f":"'Hankeyhtiö - Talous'!AH83","v":0},{"$f":"'Hankeyhtiö - Talous'!AI83","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ83","v":0},{"$f":"'Hankeyhtiö - Talous'!AK83","v":0},{"$f":"'Hankeyhtiö - Talous'!AL83","v":0},{"$f":"'Hankeyhtiö - Talous'!AM83","v":0},{"$f":"'Hankeyhtiö - Talous'!AN83","v":0},{"$f":"'Hankeyhtiö - Talous'!AO83","v":0},{"$f":"'Hankeyhtiö - Talous'!AP83","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ83","v":0},{"$f":"'Hankeyhtiö - Talous'!AR83","v":0},{"$f":"'Hankeyhtiö - Talous'!AS83","v":0},{"$f":"'Hankeyhtiö - Talous'!AT83","v":0},{"$f":"'Hankeyhtiö - Talous'!AU83","v":0},{"$f":"'Hankeyhtiö - Talous'!AV83","v":0},{"$f":"'Hankeyhtiö - Talous'!AW83","v":0},{"$f":"'Hankeyhtiö - Talous'!AX83","v":0},{"$f":"'Hankeyhtiö - Talous'!AY83","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ83","v":0},{"$f":"'Hankeyhtiö - Talous'!BA83","v":0},{"$f":"'Hankeyhtiö - Talous'!BB83","v":0},{"$f":"'Hankeyhtiö - Talous'!BC83","v":0},{"$f":"'Hankeyhtiö - Talous'!BD83","v":0},{"$f":"'Hankeyhtiö - Talous'!BE83","v":0},{"$f":"'Hankeyhtiö - Talous'!BF83","v":0},{"$f":"'Hankeyhtiö - Talous'!BG83","v":0},{"$f":"'Hankeyhtiö - Talous'!BH83","v":0},{"$f":"'Hankeyhtiö - Talous'!BI83","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ83","v":0},{"$f":"'Hankeyhtiö - Talous'!BK83","v":0},{"$f":"'Hankeyhtiö - Talous'!BL83","v":0},{"$f":"'Hankeyhtiö - Talous'!BM83","v":0},{"$f":"'Hankeyhtiö - Talous'!BN83","v":0},{"$f":"'Hankeyhtiö - Talous'!BO83","v":0},{"$f":"'Hankeyhtiö - Talous'!BP83","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ83","v":0},{"$f":"'Hankeyhtiö - Talous'!BR83","v":0},{"$f":"'Hankeyhtiö - Talous'!BS83","v":0},{"$f":"'Hankeyhtiö - Talous'!BT83","v":0},{"$f":"'Hankeyhtiö - Talous'!BU83","v":0}]
[null,"Nettokäyttöpääoman muutos",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M82","v":0},{"$f":"'Hankeyhtiö - Talous'!N82","v":0},{"$f":"'Hankeyhtiö - Talous'!O82","v":1.368197260273972E-2},{"$f":"'Hankeyhtiö - Talous'!P82","v":-7.2993323835616408E-2},{"$f":"'Hankeyhtiö - Talous'!Q82","v":-7.5918529578082247E-2},{"$f":"'Hankeyhtiö - Talous'!R82","v":-7.8931546220712301E-2},{"$f":"'Hankeyhtiö - Talous'!S82","v":-8.2034716117216466E-2},{"$f":"'Hankeyhtiö - Talous'!T82","v":-8.5230440191092383E-2},{"$f":"'Hankeyhtiö - Talous'!U82","v":-8.8521179341476575E-2},{"$f":"'Hankeyhtiö - Talous'!V82","v":-9.1909455881799662E-2},{"$f":"'Hankeyhtiö - Talous'!W82","v":-9.5397855011998933E-2},{"$f":"'Hankeyhtiö - Talous'!X82","v":-9.8989026325053797E-2},{"$f":"'Hankeyhtiö - Talous'!Y82","v":-1.7763464522054364},{"$f":"'Hankeyhtiö - Talous'!Z82","v":-5.3761379625815398E-2},{"$f":"'Hankeyhtiö - Talous'!AA82","v":-5.5339645656318215E-2},{"$f":"'Hankeyhtiö - Talous'!AB82","v":-1.8039510150338693},{"$f":"'Hankeyhtiö - Talous'!AC82","v":-0.12398938219513322},{"$f":"'Hankeyhtiö - Talous'!AD82","v":-0.1268122866256034},{"$f":"'Hankeyhtiö - Talous'!AE82","v":-0.13112893309751161},{"$f":"'Hankeyhtiö - Talous'!AF82","v":-0.1351139396842802},{"$f":"'Hankeyhtiö - Talous'!AG82","v":-0.13972411179002986},{"$f":"'Hankeyhtiö - Talous'!AH82","v":-0.1382758758801268},{"$f":"'Hankeyhtiö - Talous'!AI82","v":-0.14282715475905139},{"$f":"'Hankeyhtiö - Talous'!AJ82","v":-0.13555901701245521},{"$f":"'Hankeyhtiö - Talous'!AK82","v":-0.13964473548536915},{"$f":"'Hankeyhtiö - Talous'!AL82","v":-0.14221903991221385},{"$f":"'Hankeyhtiö - Talous'!AM82","v":-0.14650004770490188},{"$f":"'Hankeyhtiö - Talous'!AN82","v":-0.15034691030697367},{"$f":"'Hankeyhtiö - Talous'!AO82","v":-0.15487846002945727},{"$f":"'Hankeyhtiö - Talous'!AP82","v":-0.15777730623954067},{"$f":"'Hankeyhtiö - Talous'!AQ82","v":-0.16252694282019409},{"$f":"'Hankeyhtiö - Talous'!AR82","v":-0.16681014958911078},{"$f":"'Hankeyhtiö - Talous'!AS82","v":1.9966743692415543},{"$f":"'Hankeyhtiö - Talous'!AT82","v":-0.11815105162756989},{"$f":"'Hankeyhtiö - Talous'!AU82","v":-0.11979873239832717},{"$f":"'Hankeyhtiö - Talous'!AV82","v":-0.12277383372122674},{"$f":"'Hankeyhtiö - Talous'!AW82","v":-0.12650853429778763},{"$f":"'Hankeyhtiö - Talous'!AX82","v":-0.12826374349546477},{"$f":"'Hankeyhtiö - Talous'!AY82","v":-0.132152815305},{"$f":"'Hankeyhtiö - Talous'!AZ82","v":-0.13543675457971371},{"$f":"'Hankeyhtiö - Talous'!BA82","v":-0.13954454001571914},{"$f":"'Hankeyhtiö - Talous'!BB82","v":-0.14151133367930502},{"$f":"'Hankeyhtiö - Talous'!BC82","v":-0.14578960514542683},{"$f":"'Hankeyhtiö - Talous'!BD82","v":-0.14941462201250832},{"$f":"'Hankeyhtiö - Talous'!BE82","v":-0.1539332019380959},{"$f":"'Hankeyhtiö - Talous'!BF82","v":-0.15613615531305136},{"$f":"'Hankeyhtiö - Talous'!BG82","v":-0.16084302590455923},{"$f":"'Hankeyhtiö - Talous'!BH82","v":-0.16484474074201216},{"$f":"'Hankeyhtiö - Talous'!BI82","v":-0.16981567498031325},{"$f":"'Hankeyhtiö - Talous'!BJ82","v":-0.17228214983786039},{"$f":"'Hankeyhtiö - Talous'!BK82","v":-0.17746104705872323},{"$f":"'Hankeyhtiö - Talous'!BL82","v":-0.18187881677841311},{"$f":"'Hankeyhtiö - Talous'!BM82","v":-0.18734791181860011},{"$f":"'Hankeyhtiö - Talous'!BN82","v":-0.19010836727754921},{"$f":"'Hankeyhtiö - Talous'!BO82","v":-0.19580716191017533},{"$f":"'Hankeyhtiö - Talous'!BP82","v":-0.20068447330666928},{"$f":"'Hankeyhtiö - Talous'!BQ82","v":-0.20670221989343496},{"$f":"'Hankeyhtiö - Talous'!BR82","v":-0.20979055751431019},{"$f":"'Hankeyhtiö - Talous'!BS82","v":-0.21606202196487523},{"$f":"'Hankeyhtiö - Talous'!BT82","v":-0.22144692658902798},{"$f":"'Hankeyhtiö - Talous'!BU82","v":-0.22806898271716136}]
[null,"Saadut osingot",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M84","v":0},{"$f":"'Hankeyhtiö - Talous'!N84","v":0},{"$f":"'Hankeyhtiö - Talous'!O84","v":0},{"$f":"'Hankeyhtiö - Talous'!P84","v":0},{"$f":"'Hankeyhtiö - Talous'!Q84","v":0},{"$f":"'Hankeyhtiö - Talous'!R84","v":0},{"$f":"'Hankeyhtiö - Talous'!S84","v":0},{"$f":"'Hankeyhtiö - Talous'!T84","v":0},{"$f":"'Hankeyhtiö - Talous'!U84","v":0},{"$f":"'Hankeyhtiö - Talous'!V84","v":0},{"$f":"'Hankeyhtiö - Talous'!W84","v":0},{"$f":"'Hankeyhtiö - Talous'!X84","v":0},{"$f":"'Hankeyhtiö - Talous'!Y84","v":0},{"$f":"'Hankeyhtiö - Talous'!Z84","v":0},{"$f":"'Hankeyhtiö - Talous'!AA84","v":0},{"$f":"'Hankeyhtiö - Talous'!AB84","v":0},{"$f":"'Hankeyhtiö - Talous'!AC84","v":0},{"$f":"'Hankeyhtiö - Talous'!AD84","v":0},{"$f":"'Hankeyhtiö - Talous'!AE84","v":0},{"$f":"'Hankeyhtiö - Talous'!AF84","v":0},{"$f":"'Hankeyhtiö - Talous'!AG84","v":0},{"$f":"'Hankeyhtiö - Talous'!AH84","v":0},{"$f":"'Hankeyhtiö - Talous'!AI84","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ84","v":0},{"$f":"'Hankeyhtiö - Talous'!AK84","v":0},{"$f":"'Hankeyhtiö - Talous'!AL84","v":0},{"$f":"'Hankeyhtiö - Talous'!AM84","v":0},{"$f":"'Hankeyhtiö - Talous'!AN84","v":0},{"$f":"'Hankeyhtiö - Talous'!AO84","v":0},{"$f":"'Hankeyhtiö - Talous'!AP84","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ84","v":0},{"$f":"'Hankeyhtiö - Talous'!AR84","v":0},{"$f":"'Hankeyhtiö - Talous'!AS84","v":0},{"$f":"'Hankeyhtiö - Talous'!AT84","v":0},{"$f":"'Hankeyhtiö - Talous'!AU84","v":0},{"$f":"'Hankeyhtiö - Talous'!AV84","v":0},{"$f":"'Hankeyhtiö - Talous'!AW84","v":0},{"$f":"'Hankeyhtiö - Talous'!AX84","v":0},{"$f":"'Hankeyhtiö - Talous'!AY84","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ84","v":0},{"$f":"'Hankeyhtiö - Talous'!BA84","v":0},{"$f":"'Hankeyhtiö - Talous'!BB84","v":0},{"$f":"'Hankeyhtiö - Talous'!BC84","v":0},{"$f":"'Hankeyhtiö - Talous'!BD84","v":0},{"$f":"'Hankeyhtiö - Talous'!BE84","v":0},{"$f":"'Hankeyhtiö - Talous'!BF84","v":0},{"$f":"'Hankeyhtiö - Talous'!BG84","v":0},{"$f":"'Hankeyhtiö - Talous'!BH84","v":0},{"$f":"'Hankeyhtiö - Talous'!BI84","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ84","v":0},{"$f":"'Hankeyhtiö - Talous'!BK84","v":0},{"$f":"'Hankeyhtiö - Talous'!BL84","v":0},{"$f":"'Hankeyhtiö - Talous'!BM84","v":0},{"$f":"'Hankeyhtiö - Talous'!BN84","v":0},{"$f":"'Hankeyhtiö - Talous'!BO84","v":0},{"$f":"'Hankeyhtiö - Talous'!BP84","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ84","v":0},{"$f":"'Hankeyhtiö - Talous'!BR84","v":0},{"$f":"'Hankeyhtiö - Talous'!BS84","v":0},{"$f":"'Hankeyhtiö - Talous'!BT84","v":0},{"$f":"'Hankeyhtiö - Talous'!BU84","v":0}]
[null,"Välittömät verot",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M85","v":0},{"$f":"'Hankeyhtiö - Talous'!N85","v":0},{"$f":"'Hankeyhtiö - Talous'!O85","v":-0.16646399999999995},{"$f":"'Hankeyhtiö - Talous'!P85","v":-0.5518281599999999},{"$f":"'Hankeyhtiö - Talous'!Q85","v":-0.84157307734600961},{"$f":"'Hankeyhtiö - Talous'!R85","v":-1.1393580434182393},{"$f":"'Hankeyhtiö - Talous'!S85","v":-1.4452223113636198},{"$f":"'Hankeyhtiö - Talous'!T85","v":-1.6885679314444417},{"$f":"'Hankeyhtiö - Talous'!U85","v":-2.0386873229439426},{"$f":"'Hankeyhtiö - Talous'!V85","v":-2.4021360629308455},{"$f":"'Hankeyhtiö - Talous'!W85","v":-2.7793072775880461},{"$f":"'Hankeyhtiö - Talous'!X85","v":-3.1706044864063632},{"$f":"'Hankeyhtiö - Talous'!Y85","v":-2.1395818629788379},{"$f":"'Hankeyhtiö - Talous'!Z85","v":-2.3689107102867681},{"$f":"'Hankeyhtiö - Talous'!AA85","v":-2.6047933741465563},{"$f":"'Hankeyhtiö - Talous'!AB85","v":0},{"$f":"'Hankeyhtiö - Talous'!AC85","v":0},{"$f":"'Hankeyhtiö - Talous'!AD85","v":0},{"$f":"'Hankeyhtiö - Talous'!AE85","v":-0.20849453428971004},{"$f":"'Hankeyhtiö - Talous'!AF85","v":-0.76388595006402515},{"$f":"'Hankeyhtiö - Talous'!AG85","v":-1.3386314707353251},{"$f":"'Hankeyhtiö - Talous'!AH85","v":-1.9066940404376014},{"$f":"'Hankeyhtiö - Talous'!AI85","v":-2.4939022159699236},{"$f":"'Hankeyhtiö - Talous'!AJ85","v":-3.0532598210066526},{"$f":"'Hankeyhtiö - Talous'!AK85","v":-3.6300297684517275},{"$f":"'Hankeyhtiö - Talous'!AL85","v":-4.2157637466239937},{"$f":"'Hankeyhtiö - Talous'!AM85","v":-4.8196974017539809},{"$f":"'Hankeyhtiö - Talous'!AN85","v":-5.439295313931324},{"$f":"'Hankeyhtiö - Talous'!AO85","v":-6.0781673166999273},{"$f":"'Hankeyhtiö - Talous'!AP85","v":-6.7271815898186507},{"$f":"'Hankeyhtiö - Talous'!AQ85","v":-7.3963483892750039},{"$f":"'Hankeyhtiö - Talous'!AR85","v":-8.082936993878354},{"$f":"'Hankeyhtiö - Talous'!AS85","v":-0.31043625358712745},{"$f":"'Hankeyhtiö - Talous'!AT85","v":-0.86503868311137921},{"$f":"'Hankeyhtiö - Talous'!AU85","v":-1.3710332955765823},{"$f":"'Hankeyhtiö - Talous'!AV85","v":-1.8894125992519961},{"$f":"'Hankeyhtiö - Talous'!AW85","v":-2.4244082665874673},{"$f":"'Hankeyhtiö - Talous'!AX85","v":-2.9645560755429119},{"$f":"'Hankeyhtiö - Talous'!AY85","v":-3.5219548526464539},{"$f":"'Hankeyhtiö - Talous'!AZ85","v":-4.0930079154728949},{"$f":"'Hankeyhtiö - Talous'!BA85","v":-4.6823021427045264},{"$f":"'Hankeyhtiö - Talous'!BB85","v":-5.2774348357350682},{"$f":"'Hankeyhtiö - Talous'!BC85","v":-5.8915088654027032},{"$f":"'Hankeyhtiö - Talous'!BD85","v":-6.5206379510807295},{"$f":"'Hankeyhtiö - Talous'!BE85","v":-7.1697941384799506},{"$f":"'Hankeyhtiö - Talous'!BF85","v":-7.8255595896115429},{"$f":"'Hankeyhtiö - Talous'!BG85","v":-8.5021247009020318},{"$f":"'Hankeyhtiö - Talous'!BH85","v":-9.195290455417263},{"$f":"'Hankeyhtiö - Talous'!BI85","v":-9.6785611403830156},{"$f":"'Hankeyhtiö - Talous'!BJ85","v":-9.3625368995870204},{"$f":"'Hankeyhtiö - Talous'!BK85","v":-10.335267358713541},{"$f":"'Hankeyhtiö - Talous'!BL85","v":-12.142330115507992},{"$f":"'Hankeyhtiö - Talous'!BM85","v":-12.930258415543975},{"$f":"'Hankeyhtiö - Talous'!BN85","v":-13.726631886419367},{"$f":"'Hankeyhtiö - Talous'!BO85","v":-14.548094832727561},{"$f":"'Hankeyhtiö - Talous'!BP85","v":-15.389745892009515},{"$f":"'Hankeyhtiö - Talous'!BQ85","v":-16.257918903957563},{"$f":"'Hankeyhtiö - Talous'!BR85","v":-17.135625609640915},{"$f":"'Hankeyhtiö - Talous'!BS85","v":-18.040892405854304},{"$f":"'Hankeyhtiö - Talous'!BT85","v":-19.057350891381557},{"$f":"'Hankeyhtiö - Talous'!BU85","v":-20.127169279087532}]
[null,"Liiketoiminnan rahavirta",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"SUM(M127:M131)","v":0},{"$f":"SUM(N127:N131)","v":0},0.67953797260273952,2.1343193161643832,3.8452098970759088,5.6270113902010479,7.4820423266311638,9.4833211713274093,11.46404031734086,13.520194900726324,15.65401005132026,17.867769729977667,66.771471023858012,75.642500635959323,75.829138566345776,133.26166072119628,143.33991482887373,144.07330066472039,144.92982108322269,145.45464249880285,145.9883101793464,146.56178904902313,147.13957382091274,147.787100414202,148.43730070496889,149.11015977440786,149.79580317023084,150.49960439609094,151.21834067633191,151.96204910175948,152.72005445763941,153.49818688850712,164.94191708179886,163.87085118501111,164.96316084185091,166.069133509967,167.37025684434565,168.71923906771798,170.09871230420933,171.51658384693573,172.96900198873414,174.46959721576965,176.004690973192,177.5826412829465,179.19933057416057,180.86955399590801,182.57854828936368,185.41336787155757,189.69283367610018,194.82392869106789,198.8158421500946,{"$f":"SUM(BL127:BL131)","v":202.09622520270193},206.55568314119898,211.06570568736726,215.71496358848106,220.52944227968231,225.39307160080114,{"$f":"SUM(BR127:BR131)","v":231.36365459538592},236.53722830947794,240.64893037839713,245.95024581877436]
[]
[null,"Investoinnit",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M88","v":-33.946501522280656},{"$f":"'Hankeyhtiö - Talous'!N88","v":-34.625431552726269},{"$f":"'Hankeyhtiö - Talous'!O88","v":-35.317940183780792},{"$f":"'Hankeyhtiö - Talous'!P88","v":-234.59163303870929},{"$f":"'Hankeyhtiö - Talous'!Q88","v":-239.28346569948349},{"$f":"'Hankeyhtiö - Talous'!R88","v":-244.06913501347313},{"$f":"'Hankeyhtiö - Talous'!S88","v":-489.24993117538145},{"$f":"'Hankeyhtiö - Talous'!T88","v":-493.95508338661568},{"$f":"'Hankeyhtiö - Talous'!U88","v":-503.83418505434804},{"$f":"'Hankeyhtiö - Talous'!V88","v":-513.91086875543499},{"$f":"'Hankeyhtiö - Talous'!W88","v":-524.18908613054373},{"$f":"'Hankeyhtiö - Talous'!X88","v":-534.55821921615166},{"$f":"'Hankeyhtiö - Talous'!Y88","v":-280.13411698918628},{"$f":"'Hankeyhtiö - Talous'!Z88","v":-285.73679932897005},{"$f":"'Hankeyhtiö - Talous'!AA88","v":-291.45153531554939},{"$f":"'Hankeyhtiö - Talous'!AB88","v":0},{"$f":"'Hankeyhtiö - Talous'!AC88","v":0},{"$f":"'Hankeyhtiö - Talous'!AD88","v":0},{"$f":"'Hankeyhtiö - Talous'!AE88","v":0},{"$f":"'Hankeyhtiö - Talous'!AF88","v":0},{"$f":"'Hankeyhtiö - Talous'!AG88","v":0},{"$f":"'Hankeyhtiö - Talous'!AH88","v":0},{"$f":"'Hankeyhtiö - Talous'!AI88","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ88","v":0},{"$f":"'Hankeyhtiö - Talous'!AK88","v":0},{"$f":"'Hankeyhtiö - Talous'!AL88","v":0},{"$f":"'Hankeyhtiö - Talous'!AM88","v":0},{"$f":"'Hankeyhtiö - Talous'!AN88","v":0},{"$f":"'Hankeyhtiö - Talous'!AO88","v":0},{"$f":"'Hankeyhtiö - Talous'!AP88","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ88","v":0},{"$f":"'Hankeyhtiö - Talous'!AR88","v":0},{"$f":"'Hankeyhtiö - Talous'!AS88","v":0},{"$f":"'Hankeyhtiö - Talous'!AT88","v":0},{"$f":"'Hankeyhtiö - Talous'!AU88","v":0},{"$f":"'Hankeyhtiö - Talous'!AV88","v":0},{"$f":"'Hankeyhtiö - Talous'!AW88","v":0},{"$f":"'Hankeyhtiö - Talous'!AX88","v":0},{"$f":"'Hankeyhtiö - Talous'!AY88","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ88","v":0},{"$f":"'Hankeyhtiö - Talous'!BA88","v":0},{"$f":"'Hankeyhtiö - Talous'!BB88","v":0},{"$f":"'Hankeyhtiö - Talous'!BC88","v":0},{"$f":"'Hankeyhtiö - Talous'!BD88","v":0},{"$f":"'Hankeyhtiö - Talous'!BE88","v":0},{"$f":"'Hankeyhtiö - Talous'!BF88","v":0},{"$f":"'Hankeyhtiö - Talous'!BG88","v":0},{"$f":"'Hankeyhtiö - Talous'!BH88","v":0},{"$f":"'Hankeyhtiö - Talous'!BI88","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ88","v":0},{"$f":"'Hankeyhtiö - Talous'!BK88","v":0},{"$f":"'Hankeyhtiö - Talous'!BL88","v":0},{"$f":"'Hankeyhtiö - Talous'!BM88","v":0},{"$f":"'Hankeyhtiö - Talous'!BN88","v":0},{"$f":"'Hankeyhtiö - Talous'!BO88","v":0},{"$f":"'Hankeyhtiö - Talous'!BP88","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ88","v":0},{"$f":"'Hankeyhtiö - Talous'!BR88","v":0},{"$f":"'Hankeyhtiö - Talous'!BS88","v":0},{"$f":"'Hankeyhtiö - Talous'!BT88","v":0},{"$f":"'Hankeyhtiö - Talous'!BU88","v":0}]
[null,"Rahavirta investointien jälkeen",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"M134+M132","v":-33.946501522280656},{"$f":"N134+N132","v":-34.625431552726269},-34.638402211178054,-232.45731372254491,-235.43825580240758,-238.4421236232721,-481.76788884875026,-484.47176221528827,-492.37014473700719,-500.39067385470867,-508.53507607922347,-516.69044948617397,-213.36264596532828,-210.09429869301073,-215.62239674920363,133.26166072119628,143.33991482887373,144.07330066472039,144.92982108322269,145.45464249880285,145.9883101793464,146.56178904902313,147.13957382091274,147.787100414202,148.43730070496889,149.11015977440786,149.79580317023084,150.49960439609094,151.21834067633191,151.96204910175948,152.72005445763941,153.49818688850712,164.94191708179886,163.87085118501111,164.96316084185091,166.069133509967,167.37025684434565,168.71923906771798,170.09871230420933,171.51658384693573,172.96900198873414,174.46959721576965,176.004690973192,177.5826412829465,179.19933057416057,180.86955399590801,182.57854828936368,185.41336787155757,189.69283367610018,194.82392869106789,198.8158421500946,{"$f":"BL134+BL132","v":202.09622520270193},206.55568314119898,211.06570568736726,215.71496358848106,220.52944227968231,225.39307160080114,{"$f":"BR134+BR132","v":231.36365459538592},236.53722830947794,240.64893037839713,245.95024581877436]
[]
[null,"Ulkoisen velan nostot",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M91","v":0},{"$f":"'Hankeyhtiö - Talous'!N91","v":0},{"$f":"'Hankeyhtiö - Talous'!O91","v":0},{"$f":"'Hankeyhtiö - Talous'!P91","v":144.2573904901879},{"$f":"'Hankeyhtiö - Talous'!Q91","v":147.14253829999166},{"$f":"'Hankeyhtiö - Talous'!R91","v":150.08538906599148},{"$f":"'Hankeyhtiö - Talous'!S91","v":318.01245526399794},{"$f":"'Hankeyhtiö - Talous'!T91","v":321.07080420130023},{"$f":"'Hankeyhtiö - Talous'!U91","v":327.4922202853262},{"$f":"'Hankeyhtiö - Talous'!V91","v":334.04206469103275},{"$f":"'Hankeyhtiö - Talous'!W91","v":340.72290598485341},{"$f":"'Hankeyhtiö - Talous'!X91","v":347.46284249049859},{"$f":"'Hankeyhtiö - Talous'!Y91","v":1668.8831066985313},{"$f":"'Hankeyhtiö - Talous'!Z91","v":185.72891956383054},{"$f":"'Hankeyhtiö - Talous'!AA91","v":189.44349795510712},{"$f":"'Hankeyhtiö - Talous'!AB91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AC91","v":0},{"$f":"'Hankeyhtiö - Talous'!AD91","v":0},{"$f":"'Hankeyhtiö - Talous'!AE91","v":0},{"$f":"'Hankeyhtiö - Talous'!AF91","v":0},{"$f":"'Hankeyhtiö - Talous'!AG91","v":0},{"$f":"'Hankeyhtiö - Talous'!AH91","v":0},{"$f":"'Hankeyhtiö - Talous'!AI91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AJ91","v":0},{"$f":"'Hankeyhtiö - Talous'!AK91","v":0},{"$f":"'Hankeyhtiö - Talous'!AL91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AM91","v":0},{"$f":"'Hankeyhtiö - Talous'!AN91","v":0},{"$f":"'Hankeyhtiö - Talous'!AO91","v":0},{"$f":"'Hankeyhtiö - Talous'!AP91","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ91","v":0},{"$f":"'Hankeyhtiö - Talous'!AR91","v":0},{"$f":"'Hankeyhtiö - Talous'!AS91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AT91","v":0},{"$f":"'Hankeyhtiö - Talous'!AU91","v":0},{"$f":"'Hankeyhtiö - Talous'!AV91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AW91","v":0},{"$f":"'Hankeyhtiö - Talous'!AX91","v":0},{"$f":"'Hankeyhtiö - Talous'!AY91","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ91","v":0},{"$f":"'Hankeyhtiö - Talous'!BA91","v":0},{"$f":"'Hankeyhtiö - Talous'!BB91","v":0},{"$f":"'Hankeyhtiö - Talous'!BC91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BD91","v":0},{"$f":"'Hankeyhtiö - Talous'!BE91","v":0},{"$f":"'Hankeyhtiö - Talous'!BF91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BG91","v":0},{"$f":"'Hankeyhtiö - Talous'!BH91","v":0},{"$f":"'Hankeyhtiö - Talous'!BI91","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ91","v":0},{"$f":"'Hankeyhtiö - Talous'!BK91","v":0},{"$f":"'Hankeyhtiö - Talous'!BL91","v":0},{"$f":"'Hankeyhtiö - Talous'!BM91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BN91","v":0},{"$f":"'Hankeyhtiö - Talous'!BO91","v":0},{"$f":"'Hankeyhtiö - Talous'!BP91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BQ91","v":0},{"$f":"'Hankeyhtiö - Talous'!BR91","v":0},{"$f":"'Hankeyhtiö - Talous'!BS91","v":0},{"$f":"'Hankeyhtiö - Talous'!BT91","v":0},{"$f":"'Hankeyhtiö - Talous'!BU91","v":0}]
[null,"Ulkoisen velan takaisinmaksu",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M92","v":0},{"$f":"'Hankeyhtiö - Talous'!N92","v":0},{"$f":"'Hankeyhtiö - Talous'!O92","v":0},{"$f":"'Hankeyhtiö - Talous'!P92","v":-2.1343193161643832},{"$f":"'Hankeyhtiö - Talous'!Q92","v":-3.8452098970759088},{"$f":"'Hankeyhtiö - Talous'!R92","v":-5.6270113902010479},{"$f":"'Hankeyhtiö - Talous'!S92","v":-7.4820423266311638},{"$f":"'Hankeyhtiö - Talous'!T92","v":-9.4833211713274093},{"$f":"'Hankeyhtiö - Talous'!U92","v":-11.46404031734086},{"$f":"'Hankeyhtiö - Talous'!V92","v":-13.520194900726324},{"$f":"'Hankeyhtiö - Talous'!W92","v":-15.65401005132026},{"$f":"'Hankeyhtiö - Talous'!X92","v":-17.867769729977667},{"$f":"'Hankeyhtiö - Talous'!Y92","v":-1510.7873972813634},{"$f":"'Hankeyhtiö - Talous'!Z92","v":-26.891713314221768},{"$f":"'Hankeyhtiö - Talous'!AA92","v":-28.226803476730073},{"$f":"'Hankeyhtiö - Talous'!AB92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AC92","v":0},{"$f":"'Hankeyhtiö - Talous'!AD92","v":0},{"$f":"'Hankeyhtiö - Talous'!AE92","v":0},{"$f":"'Hankeyhtiö - Talous'!AF92","v":0},{"$f":"'Hankeyhtiö - Talous'!AG92","v":0},{"$f":"'Hankeyhtiö - Talous'!AH92","v":0},{"$f":"'Hankeyhtiö - Talous'!AI92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AJ92","v":0},{"$f":"'Hankeyhtiö - Talous'!AK92","v":0},{"$f":"'Hankeyhtiö - Talous'!AL92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AM92","v":0},{"$f":"'Hankeyhtiö - Talous'!AN92","v":0},{"$f":"'Hankeyhtiö - Talous'!AO92","v":0},{"$f":"'Hankeyhtiö - Talous'!AP92","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ92","v":0},{"$f":"'Hankeyhtiö - Talous'!AR92","v":0},{"$f":"'Hankeyhtiö - Talous'!AS92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AT92","v":0},{"$f":"'Hankeyhtiö - Talous'!AU92","v":0},{"$f":"'Hankeyhtiö - Talous'!AV92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AW92","v":0},{"$f":"'Hankeyhtiö - Talous'!AX92","v":0},{"$f":"'Hankeyhtiö - Talous'!AY92","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ92","v":0},{"$f":"'Hankeyhtiö - Talous'!BA92","v":0},{"$f":"'Hankeyhtiö - Talous'!BB92","v":0},{"$f":"'Hankeyhtiö - Talous'!BC92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BD92","v":0},{"$f":"'Hankeyhtiö - Talous'!BE92","v":0},{"$f":"'Hankeyhtiö - Talous'!BF92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BG92","v":0},{"$f":"'Hankeyhtiö - Talous'!BH92","v":0},{"$f":"'Hankeyhtiö - Talous'!BI92","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ92","v":0},{"$f":"'Hankeyhtiö - Talous'!BK92","v":0},{"$f":"'Hankeyhtiö - Talous'!BL92","v":0},{"$f":"'Hankeyhtiö - Talous'!BM92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BN92","v":0},{"$f":"'Hankeyhtiö - Talous'!BO92","v":0},{"$f":"'Hankeyhtiö - Talous'!BP92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BQ92","v":0},{"$f":"'Hankeyhtiö - Talous'!BR92","v":0},{"$f":"'Hankeyhtiö - Talous'!BS92","v":0},{"$f":"'Hankeyhtiö - Talous'!BT92","v":0},{"$f":"'Hankeyhtiö - Talous'!BU92","v":0}]
[null,"Ulkoisen velan hoitokustannukset",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M93","v":0},{"$f":"'Hankeyhtiö - Talous'!N93","v":0},{"$f":"'Hankeyhtiö - Talous'!O93","v":0},{"$f":"'Hankeyhtiö - Talous'!P93","v":0},{"$f":"'Hankeyhtiö - Talous'!Q93","v":0},{"$f":"'Hankeyhtiö - Talous'!R93","v":0},{"$f":"'Hankeyhtiö - Talous'!S93","v":0},{"$f":"'Hankeyhtiö - Talous'!T93","v":0},{"$f":"'Hankeyhtiö - Talous'!U93","v":0},{"$f":"'Hankeyhtiö - Talous'!V93","v":0},{"$f":"'Hankeyhtiö - Talous'!W93","v":0},{"$f":"'Hankeyhtiö - Talous'!X93","v":0},{"$f":"'Hankeyhtiö - Talous'!Y93","v":-44.482009400760617},{"$f":"'Hankeyhtiö - Talous'!Z93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AA93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AB93","v":-95.508103309672904},{"$f":"'Hankeyhtiö - Talous'!AC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AK93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AL93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AM93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AN93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AO93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AP93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AQ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AR93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AS93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AT93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AU93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AV93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AW93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AX93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AY93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AZ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BA93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BB93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BK93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BL93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BM93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BN93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BO93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BP93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BQ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BR93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BS93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BT93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BU93","v":-95.647950082722375}]
[null,"Rahavirta ulkoisen velan hoidon jälkeen",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"M135+SUM(M137:M139)","v":-33.946501522280656},{"$f":"N135+SUM(N137:N139)","v":-34.625431552726269},-34.638402211178054,-90.334242548521388,-92.140927399491829,-93.98374594748168,-171.23747591138351,-172.88427918531545,-176.34196476902184,-179.86880406440224,-183.46618014569032,-187.09537672565307,-99.748945948921019,-95.860970363068759,-99.009580190493409,37.753557411523374,47.691964746151356,48.425350581998018,49.281871000500317,49.80669241608048,50.340360096624025,50.913838966300759,51.49162373819037,52.139150331479627,52.789350622246516,53.462209691685487,54.147853087508466,54.85165431336857,55.570390593609531,56.314099019037101,57.072104374917032,57.850236805784746,69.293966999076488,68.222901102288731,69.315210759128533,70.421183427244628,71.722306761623273,73.071288984995604,74.450762221486954,75.868633764213357,77.32105190601176,78.821647133047279,80.356740890469624,81.934691200224123,83.551380491438195,85.221603913185632,86.930598206641307,89.765417788835194,94.044883593377804,99.175978608345517,103.16789206737222,{"$f":"BL135+SUM(BL137:BL139)","v":106.44827511997956},110.90773305847661,115.41775560464488,120.06701350575868,124.88149219695994,129.74512151807875,{"$f":"BR135+SUM(BR137:BR139)","v":135.71570451266354},140.88927822675555,145.00098029567476,150.30229573605197]
[]
[null,"Pääomalainan nosto",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M96","v":0},{"$f":"'Hankeyhtiö - Talous'!N96","v":0},{"$f":"'Hankeyhtiö - Talous'!O96","v":0},{"$f":"'Hankeyhtiö - Talous'!P96","v":11.096722345399062},{"$f":"'Hankeyhtiö - Talous'!Q96","v":11.318656792307042},{"$f":"'Hankeyhtiö - Talous'!R96","v":11.545029928153181},{"$f":"'Hankeyhtiö - Talous'!S96","v":24.462496558769054},{"$f":"'Hankeyhtiö - Talous'!T96","v":24.697754169330768},{"$f":"'Hankeyhtiö - Talous'!U96","v":25.191709252717384},{"$f":"'Hankeyhtiö - Talous'!V96","v":25.695543437771732},{"$f":"'Hankeyhtiö - Talous'!W96","v":26.209454306527167},{"$f":"'Hankeyhtiö - Talous'!X96","v":26.727910960807563},{"$f":"'Hankeyhtiö - Talous'!Y96","v":14.006705849459303},{"$f":"'Hankeyhtiö - Talous'!Z96","v":14.286839966448492},{"$f":"'Hankeyhtiö - Talous'!AA96","v":14.572576765777461},{"$f":"'Hankeyhtiö - Talous'!AB96","v":0},{"$f":"'Hankeyhtiö - Talous'!AC96","v":0},{"$f":"'Hankeyhtiö - Talous'!AD96","v":0},{"$f":"'Hankeyhtiö - Talous'!AE96","v":0},{"$f":"'Hankeyhtiö - Talous'!AF96","v":0},{"$f":"'Hankeyhtiö - Talous'!AG96","v":0},{"$f":"'Hankeyhtiö - Talous'!AH96","v":0},{"$f":"'Hankeyhtiö - Talous'!AI96","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ96","v":0},{"$f":"'Hankeyhtiö - Talous'!AK96","v":0},{"$f":"'Hankeyhtiö - Talous'!AL96","v":0},{"$f":"'Hankeyhtiö - Talous'!AM96","v":0},{"$f":"'Hankeyhtiö - Talous'!AN96","v":0},{"$f":"'Hankeyhtiö - Talous'!AO96","v":0},{"$f":"'Hankeyhtiö - Talous'!AP96","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ96","v":0},{"$f":"'Hankeyhtiö - Talous'!AR96","v":0},{"$f":"'Hankeyhtiö - Talous'!AS96","v":0},{"$f":"'Hankeyhtiö - Talous'!AT96","v":0},{"$f":"'Hankeyhtiö - Talous'!AU96","v":0},{"$f":"'Hankeyhtiö - Talous'!AV96","v":0},{"$f":"'Hankeyhtiö - Talous'!AW96","v":0},{"$f":"'Hankeyhtiö - Talous'!AX96","v":0},{"$f":"'Hankeyhtiö - Talous'!AY96","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ96","v":0},{"$f":"'Hankeyhtiö - Talous'!BA96","v":0},{"$f":"'Hankeyhtiö - Talous'!BB96","v":0},{"$f":"'Hankeyhtiö - Talous'!BC96","v":0},{"$f":"'Hankeyhtiö - Talous'!BD96","v":0},{"$f":"'Hankeyhtiö - Talous'!BE96","v":0},{"$f":"'Hankeyhtiö - Talous'!BF96","v":0},{"$f":"'Hankeyhtiö - Talous'!BG96","v":0},{"$f":"'Hankeyhtiö - Talous'!BH96","v":0},{"$f":"'Hankeyhtiö - Talous'!BI96","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ96","v":0},{"$f":"'Hankeyhtiö - Talous'!BK96","v":0},{"$f":"'Hankeyhtiö - Talous'!BL96","v":0},{"$f":"'Hankeyhtiö - Talous'!BM96","v":0},{"$f":"'Hankeyhtiö - Talous'!BN96","v":0},{"$f":"'Hankeyhtiö - Talous'!BO96","v":0},{"$f":"'Hankeyhtiö - Talous'!BP96","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ96","v":0},{"$f":"'Hankeyhtiö - Talous'!BR96","v":0},{"$f":"'Hankeyhtiö - Talous'!BS96","v":0},{"$f":"'Hankeyhtiö - Talous'!BT96","v":0},{"$f":"'Hankeyhtiö - Talous'!BU96","v":0}]
[null,"Pääomalainan korkojen maksu",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M97","v":0},{"$f":"'Hankeyhtiö - Talous'!N97","v":0},{"$f":"'Hankeyhtiö - Talous'!O97","v":0},{"$f":"'Hankeyhtiö - Talous'!P97","v":0},{"$f":"'Hankeyhtiö - Talous'!Q97","v":0},{"$f":"'Hankeyhtiö - Talous'!R97","v":0},{"$f":"'Hankeyhtiö - Talous'!S97","v":0},{"$f":"'Hankeyhtiö - Talous'!T97","v":0},{"$f":"'Hankeyhtiö - Talous'!U97","v":0},{"$f":"'Hankeyhtiö - Talous'!V97","v":0},{"$f":"'Hankeyhtiö - Talous'!W97","v":0},{"$f":"'Hankeyhtiö - Talous'!X97","v":0},{"$f":"'Hankeyhtiö - Talous'!Y97","v":0},{"$f":"'Hankeyhtiö - Talous'!Z97","v":0},{"$f":"'Hankeyhtiö - Talous'!AA97","v":0},{"$f":"'Hankeyhtiö - Talous'!AB97","v":-15.029475668906123},{"$f":"'Hankeyhtiö - Talous'!AC97","v":-14.65373877718347},{"$f":"'Hankeyhtiö - Talous'!AD97","v":-14.278001885460817},{"$f":"'Hankeyhtiö - Talous'!AE97","v":-13.902264993738164},{"$f":"'Hankeyhtiö - Talous'!AF97","v":-13.526528102015511},{"$f":"'Hankeyhtiö - Talous'!AG97","v":-13.150791210292859},{"$f":"'Hankeyhtiö - Talous'!AH97","v":-12.775054318570206},{"$f":"'Hankeyhtiö - Talous'!AI97","v":-12.399317426847553},{"$f":"'Hankeyhtiö - Talous'!AJ97","v":-12.0235805351249},{"$f":"'Hankeyhtiö - Talous'!AK97","v":-11.647843643402247},{"$f":"'Hankeyhtiö - Talous'!AL97","v":-11.272106751679594},{"$f":"'Hankeyhtiö - Talous'!AM97","v":-10.896369859956941},{"$f":"'Hankeyhtiö - Talous'!AN97","v":-10.520632968234288},{"$f":"'Hankeyhtiö - Talous'!AO97","v":-10.144896076511635},{"$f":"'Hankeyhtiö - Talous'!AP97","v":-9.7691591847889825},{"$f":"'Hankeyhtiö - Talous'!AQ97","v":-9.3934222930663278},{"$f":"'Hankeyhtiö - Talous'!AR97","v":-9.0176854013436749},{"$f":"'Hankeyhtiö - Talous'!AS97","v":-8.641948509621022},{"$f":"'Hankeyhtiö - Talous'!AT97","v":-8.2662116178983691},{"$f":"'Hankeyhtiö - Talous'!AU97","v":-7.8904747261757171},{"$f":"'Hankeyhtiö - Talous'!AV97","v":-7.5147378344530642},{"$f":"'Hankeyhtiö - Talous'!AW97","v":-7.1390009427304113},{"$f":"'Hankeyhtiö - Talous'!AX97","v":-6.7632640510077584},{"$f":"'Hankeyhtiö - Talous'!AY97","v":-6.3875271592851055},{"$f":"'Hankeyhtiö - Talous'!AZ97","v":-6.0117902675624526},{"$f":"'Hankeyhtiö - Talous'!BA97","v":-5.6360533758397997},{"$f":"'Hankeyhtiö - Talous'!BB97","v":-5.2603164841171468},{"$f":"'Hankeyhtiö - Talous'!BC97","v":-4.8845795923944939},{"$f":"'Hankeyhtiö - Talous'!BD97","v":-4.508842700671841},{"$f":"'Hankeyhtiö - Talous'!BE97","v":-4.1331058089491881},{"$f":"'Hankeyhtiö - Talous'!BF97","v":-3.7573689172265348},{"$f":"'Hankeyhtiö - Talous'!BG97","v":-3.3816320255038819},{"$f":"'Hankeyhtiö - Talous'!BH97","v":-3.0058951337812285},{"$f":"'Hankeyhtiö - Talous'!BI97","v":-2.6301582420585756},{"$f":"'Hankeyhtiö - Talous'!BJ97","v":-2.2544213503359223},{"$f":"'Hankeyhtiö - Talous'!BK97","v":-1.8786844586132689},{"$f":"'Hankeyhtiö - Talous'!BL97","v":-1.5029475668906158},{"$f":"'Hankeyhtiö - Talous'!BM97","v":-1.1272106751679627},{"$f":"'Hankeyhtiö - Talous'!BN97","v":-0.75147378344530957},{"$f":"'Hankeyhtiö - Talous'!BO97","v":-0.37573689172265645},{"$f":"'Hankeyhtiö - Talous'!BP97","v":-3.2862601528904635E-15},{"$f":"'Hankeyhtiö - Talous'!BQ97","v":-3.2862601528904635E-15},{"$f":"'Hankeyhtiö - Talous'!BR97","v":-3.2862601528904635E-15},{"$f":"'Hankeyhtiö - Talous'!BS97","v":-3.2862601528904635E-15},{"$f":"'Hankeyhtiö - Talous'!BT97","v":-3.2862601528904635E-15},{"$f":"'Hankeyhtiö - Talous'!BU97","v":-3.2862601528904635E-15}]
[null,"Rahavirta pääomalainan lyhentämiseen",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"M140+SUM(M142:M143)","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,-79.23752020312233,-80.822270607184791,-82.438716019328496,-146.77497935261445,-148.18652501598467,-151.15025551630447,-154.17326062663051,-157.25672583916315,-160.36746576484552,-85.742240099461711,-81.574130396620262,-84.437003424715954,22.724081742617251,33.038225968967886,34.1473486965372,35.379606006762153,36.280164314064969,37.189568886331166,38.138784647730553,39.092306311342817,40.115569796354727,41.141506978844269,42.190102940005893,43.251483227551525,44.331021345134282,45.425494517097896,46.544939834248119,47.678682081850702,48.83255140444107,{"$f":"AS140+SUM(AS142:AS143)","v":60.652018489455465},59.95668948439036,61.424736032952815,62.906445592791563,64.583305818892867,66.308024933987852,68.063235062201855,69.85684349665091,71.684998530171967,73.561330648930138,75.472161298075136,77.425848499552288,79.418274682489013,81.464234995959103,83.54896618113743,86.759522655053971,91.414725351319234,96.921557258009599,101.28920760875896,{"$f":"BL140+SUM(BL142:BL143)","v":104.94532755308894},109.78052238330865,114.66628182119958,119.69127661403603,124.88149219695994,129.74512151807875,{"$f":"BR140+SUM(BR142:BR143)","v":135.71570451266354},{"$f":"BS140+SUM(BS142:BS143)","v":140.88927822675555},{"$f":"BT140+SUM(BT142:BT143)","v":145.00098029567476},{"$f":"BU140+SUM(BU142:BU143)","v":150.30229573605197}]
[]
[null,"Pääomalainan lyhennys",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M100","v":0},{"$f":"'Hankeyhtiö - Talous'!N100","v":0},{"$f":"'Hankeyhtiö - Talous'!O100","v":0},{"$f":"'Hankeyhtiö - Talous'!P100","v":0},{"$f":"'Hankeyhtiö - Talous'!Q100","v":0},{"$f":"'Hankeyhtiö - Talous'!R100","v":0},{"$f":"'Hankeyhtiö - Talous'!S100","v":0},{"$f":"'Hankeyhtiö - Talous'!T100","v":0},{"$f":"'Hankeyhtiö - Talous'!U100","v":0},{"$f":"'Hankeyhtiö - Talous'!V100","v":0},{"$f":"'Hankeyhtiö - Talous'!W100","v":0},{"$f":"'Hankeyhtiö - Talous'!X100","v":0},{"$f":"'Hankeyhtiö - Talous'!Y100","v":0},{"$f":"'Hankeyhtiö - Talous'!Z100","v":0},{"$f":"'Hankeyhtiö - Talous'!AA100","v":0},{"$f":"'Hankeyhtiö - Talous'!AB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AK100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AL100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AM100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AN100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AO100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AP100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AQ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AR100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AS100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AT100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AU100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AV100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AW100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AX100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AY100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AZ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BA100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BK100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BL100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BM100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BN100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BO100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BP100","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ100","v":0},{"$f":"'Hankeyhtiö - Talous'!BR100","v":0},{"$f":"'Hankeyhtiö - Talous'!BS100","v":0},{"$f":"'Hankeyhtiö - Talous'!BT100","v":0},{"$f":"'Hankeyhtiö - Talous'!BU100","v":0}]
[null,"Rahavirta osinkojen jakoon",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"M146+M144","v":-33.946501522280656},{"$f":"N146+N144","v":-34.625431552726269},-34.638402211178054,-79.23752020312233,-80.822270607184791,-82.438716019328496,-146.77497935261445,-148.18652501598467,-151.15025551630447,-154.17326062663051,-157.25672583916315,-160.36746576484552,-85.742240099461711,-81.574130396620262,-84.437003424715954,15.20934390816419,25.523488134514825,26.632610862084139,27.864868172309091,28.765426479611907,29.674831051878105,30.624046813277491,31.577568476889756,32.600831961901662,33.626769144391204,34.675365105552828,35.73674539309846,36.816283510681217,37.910756682644831,39.030201999795054,40.163944247397637,41.317813569988004,53.137280655002399,52.441951649937295,53.90999819849975,55.391707758338498,57.068567984439802,58.793287099534787,60.54849722774879,62.342105662197845,64.170260695718909,66.04659281447708,67.957423463622078,69.91111066509923,71.903536848035955,73.949497161506045,76.034228346684372,79.244784820600913,83.899987516866176,89.406819423556541,93.774469774305899,{"$f":"BL146+BL144","v":97.430589718635886},102.26578454885559,107.15154398674652,112.17653877958297,124.88149219695994,129.74512151807875,{"$f":"BR146+BR144","v":135.71570451266354},140.88927822675555,145.00098029567476,150.30229573605197]
[]
[null,"Oman pääoman sijoitukset",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M103","v":33.946501522280656},{"$f":"'Hankeyhtiö - Talous'!N103","v":34.625431552726269},{"$f":"'Hankeyhtiö - Talous'!O103","v":35.317940183780792},{"$f":"'Hankeyhtiö - Talous'!P103","v":79.237520203122344},{"$f":"'Hankeyhtiö - Talous'!Q103","v":80.822270607184791},{"$f":"'Hankeyhtiö - Talous'!R103","v":82.438716019328467},{"$f":"'Hankeyhtiö - Talous'!S103","v":146.77497935261442},{"$f":"'Hankeyhtiö - Talous'!T103","v":148.1865250159847},{"$f":"'Hankeyhtiö - Talous'!U103","v":151.15025551630441},{"$f":"'Hankeyhtiö - Talous'!V103","v":154.17326062663051},{"$f":"'Hankeyhtiö - Talous'!W103","v":157.25672583916312},{"$f":"'Hankeyhtiö - Talous'!X103","v":160.36746576484549},{"$f":"'Hankeyhtiö - Talous'!Y103","v":84.040235096755879},{"$f":"'Hankeyhtiö - Talous'!Z103","v":85.72103979869101},{"$f":"'Hankeyhtiö - Talous'!AA103","v":87.435460594664818},{"$f":"'Hankeyhtiö - Talous'!AB103","v":0},{"$f":"'Hankeyhtiö - Talous'!AC103","v":0},{"$f":"'Hankeyhtiö - Talous'!AD103","v":0},{"$f":"'Hankeyhtiö - Talous'!AE103","v":0},{"$f":"'Hankeyhtiö - Talous'!AF103","v":0},{"$f":"'Hankeyhtiö - Talous'!AG103","v":0},{"$f":"'Hankeyhtiö - Talous'!AH103","v":0},{"$f":"'Hankeyhtiö - Talous'!AI103","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ103","v":0},{"$f":"'Hankeyhtiö - Talous'!AK103","v":0},{"$f":"'Hankeyhtiö - Talous'!AL103","v":0},{"$f":"'Hankeyhtiö - Talous'!AM103","v":0},{"$f":"'Hankeyhtiö - Talous'!AN103","v":0},{"$f":"'Hankeyhtiö - Talous'!AO103","v":0},{"$f":"'Hankeyhtiö - Talous'!AP103","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ103","v":0},{"$f":"'Hankeyhtiö - Talous'!AR103","v":0},{"$f":"'Hankeyhtiö - Talous'!AS103","v":0},{"$f":"'Hankeyhtiö - Talous'!AT103","v":0},{"$f":"'Hankeyhtiö - Talous'!AU103","v":0},{"$f":"'Hankeyhtiö - Talous'!AV103","v":0},{"$f":"'Hankeyhtiö - Talous'!AW103","v":0},{"$f":"'Hankeyhtiö - Talous'!AX103","v":0},{"$f":"'Hankeyhtiö - Talous'!AY103","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ103","v":0},{"$f":"'Hankeyhtiö - Talous'!BA103","v":0},{"$f":"'Hankeyhtiö - Talous'!BB103","v":0},{"$f":"'Hankeyhtiö - Talous'!BC103","v":0},{"$f":"'Hankeyhtiö - Talous'!BD103","v":0},{"$f":"'Hankeyhtiö - Talous'!BE103","v":0},{"$f":"'Hankeyhtiö - Talous'!BF103","v":0},{"$f":"'Hankeyhtiö - Talous'!BG103","v":0},{"$f":"'Hankeyhtiö - Talous'!BH103","v":0},{"$f":"'Hankeyhtiö - Talous'!BI103","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ103","v":0},{"$f":"'Hankeyhtiö - Talous'!BK103","v":0},{"$f":"'Hankeyhtiö - Talous'!BL103","v":0},{"$f":"'Hankeyhtiö - Talous'!BM103","v":0},{"$f":"'Hankeyhtiö - Talous'!BN103","v":0},{"$f":"'Hankeyhtiö - Talous'!BO103","v":0},{"$f":"'Hankeyhtiö - Talous'!BP103","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ103","v":0},{"$f":"'Hankeyhtiö - Talous'!BR103","v":0},{"$f":"'Hankeyhtiö - Talous'!BS103","v":0},{"$f":"'Hankeyhtiö - Talous'!BT103","v":0},{"$f":"'Hankeyhtiö - Talous'!BU103","v":0}]
[null,"Maksetut osingot",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!M104","v":0},{"$f":"'Hankeyhtiö - Talous'!N104","v":0},{"$f":"'Hankeyhtiö - Talous'!O104","v":0},{"$f":"'Hankeyhtiö - Talous'!P104","v":0},{"$f":"'Hankeyhtiö - Talous'!Q104","v":0},{"$f":"'Hankeyhtiö - Talous'!R104","v":0},{"$f":"'Hankeyhtiö - Talous'!S104","v":0},{"$f":"'Hankeyhtiö - Talous'!T104","v":0},{"$f":"'Hankeyhtiö - Talous'!U104","v":0},{"$f":"'Hankeyhtiö - Talous'!V104","v":0},{"$f":"'Hankeyhtiö - Talous'!W104","v":0},{"$f":"'Hankeyhtiö - Talous'!X104","v":0},{"$f":"'Hankeyhtiö - Talous'!Y104","v":0},{"$f":"'Hankeyhtiö - Talous'!Z104","v":0},{"$f":"'Hankeyhtiö - Talous'!AA104","v":0},{"$f":"'Hankeyhtiö - Talous'!AB104","v":-5.2082365122803616},{"$f":"'Hankeyhtiö - Talous'!AC104","v":-9.8515799788764618},{"$f":"'Hankeyhtiö - Talous'!AD104","v":-13.698842880575373},{"$f":"'Hankeyhtiö - Talous'!AE104","v":-17.456953881898986},{"$f":"'Hankeyhtiö - Talous'!AF104","v":-20.975923789755971},{"$f":"'Hankeyhtiö - Talous'!AG104","v":-24.603941793176919},{"$f":"'Hankeyhtiö - Talous'!AH104","v":-28.200148149122356},{"$f":"'Hankeyhtiö - Talous'!AI104","v":-31.898846756649256},{"$f":"'Hankeyhtiö - Talous'!AJ104","v":-35.451544881326612},{"$f":"'Hankeyhtiö - Talous'!AK104","v":-39.091559090098457},{"$f":"'Hankeyhtiö - Talous'!AL104","v":-42.7838808870371},{"$f":"'Hankeyhtiö - Talous'!AM104","v":-46.577627483370321},{"$f":"'Hankeyhtiö - Talous'!AN104","v":-50.460572348162515},{"$f":"'Hankeyhtiö - Talous'!AO104","v":-54.452052372518096},{"$f":"'Hankeyhtiö - Talous'!AP104","v":-58.502637965703421},{"$f":"'Hankeyhtiö - Talous'!AQ104","v":-62.665570417764798},{"$f":"'Hankeyhtiö - Talous'!AR104","v":-66.927692862137533},{"$f":"'Hankeyhtiö - Talous'!AS104","v":-25.422743411040567},{"$f":"'Hankeyhtiö - Talous'!AT104","v":-26.826401982531511},{"$f":"'Hankeyhtiö - Talous'!AU104","v":-30.067793997452895},{"$f":"'Hankeyhtiö - Talous'!AV104","v":-33.378038508679992},{"$f":"'Hankeyhtiö - Talous'!AW104","v":-36.781682814727077},{"$f":"'Hankeyhtiö - Talous'!AX104","v":-40.216502081332919},{"$f":"'Hankeyhtiö - Talous'!AY104","v":-43.746942971499436},{"$f":"'Hankeyhtiö - Talous'!AZ104","v":-47.355363279963882},{"$f":"'Hankeyhtiö - Talous'!BA104","v":-51.066326340563108},{"$f":"'Hankeyhtiö - Talous'!BB104","v":-54.812515032461874},{"$f":"'Hankeyhtiö - Talous'!BC104","v":-58.663726487501698},{"$f":"'Hankeyhtiö - Talous'!BD104","v":-62.600903181199456},{"$f":"'Hankeyhtiö - Talous'!BE104","v":-66.650673221592101},{"$f":"'Hankeyhtiö - Talous'!BF104","v":-70.740211383018803},{"$f":"'Hankeyhtiö - Talous'!BG104","v":-74.945110368129363},{"$f":"'Hankeyhtiö - Talous'!BH104","v":-79.244784820600913},{"$f":"'Hankeyhtiö - Talous'!BI104","v":-83.899987516866176},{"$f":"'Hankeyhtiö - Talous'!BJ104","v":-89.406819423556541},{"$f":"'Hankeyhtiö - Talous'!BK104","v":-93.774469774305899},{"$f":"'Hankeyhtiö - Talous'!BL104","v":-97.430589718635886},{"$f":"'Hankeyhtiö - Talous'!BM104","v":-102.26578454885559},{"$f":"'Hankeyhtiö - Talous'!BN104","v":-107.15154398674652},{"$f":"'Hankeyhtiö - Talous'!BO104","v":-112.17653877958297},{"$f":"'Hankeyhtiö - Talous'!BP104","v":-124.83149219695991},{"$f":"'Hankeyhtiö - Talous'!BQ104","v":-129.74512151807875},{"$f":"'Hankeyhtiö - Talous'!BR104","v":-134.71570451266354},{"$f":"'Hankeyhtiö - Talous'!BS104","v":-139.83927822675554},{"$f":"'Hankeyhtiö - Talous'!BT104","v":-145.00098029567476},{"$f":"'Hankeyhtiö - Talous'!BU104","v":-150.30229573605197}]
[null,"Rahavirta",null,null,"EURm",null,null,null,null,null,null,null,{"$f":"M147+SUM(M149:M150)","v":0},{"$f":"N147+SUM(N149:N150)","v":0},0.67953797260273774,0,0,0,0,0,0,0,0,0,-1.7020050027058318,4.1469094020707473,2.998457169948864,10.001107395883828,15.671908155638363,12.933767981508765,10.407914290410105,7.7895026898559365,5.070889258701186,2.4238986641551357,-0.32127827975950041,-2.8507129194249501,-5.4647899457072526,-8.1085157814842717,-10.840882090271862,-13.644288837481298,-16.541295689873266,-19.472435965908367,-22.50162617036716,-25.609879292149529,27.714537243961832,25.615549667405784,23.842204201046854,22.013669249658506,20.286885169712725,18.576785018201868,16.801554256249354,14.986742382233963,13.103934355155801,11.234077782015206,9.2936969761203798,7.3102074838997737,5.2528636264438546,3.2092857784872422,1.0891179785550094,0,0,0,0,{"$f":"BL147+SUM(BL149:BL150)","v":0},0,0,0,5.000000000002558E-2,0,{"$f":"BR147+SUM(BR149:BR150)","v":1},1.0500000000000114,0,0]
[]
[null,"Kassan muutos",null,null,"EURm","Ajetaan makrolla nollaksi",null,null,null,null,null,null,{"$f":"M151","v":0},{"$f":"N151","v":0},0.67953797260273774,0,0,0,0,0,0,0,0,0,{"$f":"Y151","v":-1.7020050027058318},4.1469094020707473,2.998457169948864,10.001107395883828,15.671908155638363,12.933767981508765,10.407914290410105,7.7895026898559365,5.070889258701186,2.4238986641551357,-0.32127827975950041,-2.8507129194249501,-5.4647899457072526,-8.1085157814842717,-10.840882090271862,-13.644288837481298,-16.541295689873266,-19.472435965908367,-22.50162617036716,-25.609879292149529,27.714537243961832,25.615549667405784,23.842204201046854,22.013669249658506,20.286885169712725,18.576785018201868,16.801554256249354,14.986742382233963,13.103934355155801,11.234077782015206,9.2936969761203798,7.3102074838997737,5.2528636264438546,3.2092857784872422,1.0891179785550094,0,0,0,{"$f":"BK151","v":0},{"$f":"BL151","v":0},0,0,0,5.000000000002558E-2,0,{"$f":"BR151","v":1},1.0500000000000114,0,0]
[]
[null,"Kassan muutos - tavoitetaso",null,null,"EURm",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nettotuotot muista palveluista"]
[]
[null,"Oletukset"]
[null,"Nettotuotot muista palveluista käytössä?",null,{"$f":"Kontrolli!E209","v":0}]
[null,"Nettotulo muista palveluista p.a. (EURm), reaalisesti",null,{"$f":"Kontrolli!E210*D160","v":0},"EURm"]
[null,"Alkamisajankohta (pvm)",null,{"$f":"Kontrolli!E211","v":"2035-01-01"},"Pvm"]
[]
[null,"Nettotuloja muista palveluista -flag",null,null,null,null,null,null,null,null,null,{"$f":"IF(L5>$D$162,1,0)*$D$160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR5>$D$162,1,0)*$D$160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nettotuotot muista palveluista",null,null,"EURm",null,null,null,null,null,null,{"$f":"L164*$D$161*L9/$L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR164*$D$161*AR9/$L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tuotot yhteensä"]
[]
[null,"Lentoasemamaksut",null,null,"EURm",null,null,null,null,null,null,{"$f":"J29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W29","v":0},0,13.259703680492636,13.616614833414372,13.983132956005221,14.359516638856897,14.746031433038395,15.142950037451005,15.550552491226357,15.96912637130324,16.398966995322546,16.819682058407942,17.25119055527227,17.693769391172705,18.147702575363436,18.613281403348555,19.090804643810568,19.580578730334587,20.082917958051233,20.598144685324375,21.126589540613146,21.668591634641004,22.224498778008027,22.794667704386015,23.37946429943965,23.979263835620635,24.594451212985458,25.225421206191339,25.872578717828851,26.536339038253807,27.217128112085042,27.915382811539313,{"$f":"BC29","v":28.631551216778497},29.366092903449108,30.119479237598707,30.892193678158293,31.684732087184909,32.497603048063489,33.331328191872274,34.186442532120871,35.063494808076378,35.963047836897175,36.885678874800909,37.831979987498208,38.802558430129736,39.798037036950731,40.819054621012668,41.866266384098978,42.940344337177415,44.041977731639228,45.171873501601915]
[null,"Nopeutusmaksut",null,null,"EURm",null,null,null,null,null,null,{"$f":"L57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.333047511267139,47.042954466688187,48.817419665175031,50.658882996418022,52.569876659385464,54.553028658507472,56.509026053383785,58.535155682947078,60.335402842627872,62.191016555931469,64.103699619745299,66.07520720042983,68.107348444440362,70.201988138483486,72.361048420731436,74.586510544664975,{"$f":"AR57","v":76.880416697162971},79.244871872507602,81.277896957474624,83.363079247046045,85.501756832921927,87.695302135509365,89.945122784624516,92.25266252278918,94.619402131701278,97.046860382473767,99.536595010252384,102.09020371383657,104.70932518094602,107.39564013979047,110.15087243761731,112.97679014692929,115.87520670008226,118.84798205299106,121.89702387869012,125.02428879151508,128.23178360269026,131.52156660812878,134.89574890927088,138.35649576780804,141.90602799516307,145.54662337761687,149.28061813799704,153.11040843486566,157.03845190016932,161.06726921633677]
[null,"Investointimaksut",null,null,"EURm",null,null,null,null,null,null,{"$f":"L37+L65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.3694632779006457,2.4102491212087713,2.4584541036329468,4.6590015983417867,4.7652013060080982,4.8472252629147938,4.9441697681730901,5.0430531635365528,5.1580071424971656,5.2467925113434308,5.3517283615702986,5.4587629288017032,5.5831928125486368,5.679296951125294,5.7928828901477996,5.9087405479507549,6.0434274557834966,6.1474536660879675,6.270402739409727,{"$f":"AR37+AR65","v":6.3958107941979225},6.541600234767035,7.1343106354341774,7.2769968481428613,7.4225367851057191,7.5917299523716899,7.7224072712239913,7.8768554166484694,8.0343925249814401,8.2175326504823865,8.3589819829906915,8.5261616226505055,8.6966848551035145,8.8949216167321765,9.0480309232496978,9.2289915417146915,9.4135713725489865,9.628149218630103,9.7938796559999641,9.9897572491199647,10.189552394102364,10.421818355524096,10.601210310824101,10.813234517040584,11.029499207381395,11.280911353697594,11.475090975359603,11.704592794866794,11.938684650764129,12.210821243351409]
[null,"Ratamaksut",null,null,"EURm",null,null,null,null,null,null,{"$f":"L42+L70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.450638073470284,1.4756080730955921,1.5051202345575041,2.8523443118736931,2.9173621329005126,2.9675790220733909,3.026930602514859,3.0874692145651554,3.1578465950177095,3.2122029708335877,3.2764470302502602,3.3419759708552657,3.4181547107936652,3.4769918000778182,3.5465316360793753,3.6174622688009621,3.6999205868185627,3.7636077444605216,3.8388798993497324,{"$f":"AR42+AR70","v":3.9156574973367269},4.004913032618485,4.3677835112491463,4.455139181474129,4.5442419651036126,4.647825781952001,4.7278293404937974,4.8223859273036744,4.9188336458497481,5.030956100461994,5.1175545251420775,5.2199056156449197,5.3243037279578171,5.4456686786882536,5.5394055985673143,5.6501937105386606,5.7631975847494346,5.8945669105168736,5.9960307671733108,6.1159513825167782,6.2382704101671145,6.3804687932153064,6.4902965347378654,6.6201024654326224,6.7525045147412737,6.9064246176526369,7.0253056971368224,7.1658118110795588,7.3091280473011491,7.4757361167629188]
[null,"Tonttiportfolion vuokratuotot",null,null,"EURm",null,null,null,null,null,null,{"$f":"L94","v":0},0,0,1.8727199999999997,3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,12.405805210612224,14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,22.828352302125815,23.284919348168327,23.750617735131698,24.225630089834333,24.71014269163102,25.204345545463642,25.708432456372915,26.222601105500374,26.747053127610382,27.281994190162592,27.827634073965847,28.384186755445164,28.951870490554068,29.53090790036515,30.121526058372449,30.723956579539902,31.3384357111307,31.965204425353313,32.604508513860374,{"$f":"AR94","v":33.256598684137586},33.921730657820341,34.600165270976753,35.292168576396278,35.998011947924212,36.71797218688269,37.45233163062035,38.201378263232762,38.965405828497417,39.744713945067367,40.539608223968706,41.35040038844808,42.177408396217047,43.020956564141386,43.881375695424218,44.759003209332697,45.654183273519351,46.567266938989739,47.498612277769531,48.448584523324918,49.417556213791421,50.405907338067252,51.414025484828599,52.442305994525164,53.491152114415669,54.560975156703989,55.652194659838067,56.76523855303482,57.900543324095523,59.058554190577432]
[null,"Infrastruktuurimaksut",null,null,"EURm",null,null,null,null,null,null,{"$f":"L108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.047253836876372,38.8081989136139,39.584362891886173,40.376050149723902,41.183571152718379,42.00724257577275,42.847387427288204,43.704335175833968,44.57842187935065,45.469990316937661,46.379390123276416,47.306977925741947,48.253117484256784,49.218179833941925,50.202543430620764,51.206594299233174,52.23072618521784,53.275340708922208,54.340847523100656,{"$f":"AR108","v":55.427664473562665},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nettotuotot muista palveluista",null,null,"EURm",null,null,null,null,null,null,{"$f":"L166","v":0},{"$f":"M166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yhteensä",null,null,"EURm",null,null,null,null,null,null,{"$f":"SUM(L170:L176)","v":0},{"$f":"SUM(M170:M176)","v":0},0,1.8727199999999997,3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,12.405805210612224,14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,77.955411170865744,79.595590289500961,81.281687921213546,131.80559029989774,135.36526318298459,138.9867621088506,142.73635574199344,146.59646169012476,150.59332439830592,154.539688101069,158.62154582728215,162.52107581464463,166.54505462944806,170.62235750860404,174.82949585946079,179.14468087029974,183.59741603548531,188.11079965087981,192.76773876099861,197.54473978103888,145.93761457572148,150.1748240795207,153.76684815249894,157.44581136667608,161.2472812697012,165.07311223315401,169.02586084780293,173.07437316928369,177.25719119057055,181.46812255389318,185.81822255735858,190.27381506367351,194.876666236951,199.51187833301688,204.29971069570024,209.20376197896351,214.26929331300008,219.37198911175381,224.64207675455313,230.04021045764833,235.61543996973631,241.23326122715963,247.03469717493616,252.97722086865218,259.1139891266838,265.29947585443045,271.68639593102421,278.22878565396934,284.98425426863042]
[]
[null,{"$f":"MAX($B$12:B178)+1","v":3},"Kustannukset"]
[]
[null,"Kustannukset - Lentorata"]
[]
[null,"Radan kunnossapitokustannukset"]
[null,"Radan pituus (molempiin suuntiin)",null,{"$f":"Kontrolli!$E$20*2","v":56},"km",null,null,null,null,null,null,{"$f":"IF(L5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(M5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(N5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(O5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(P5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(Q5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(R5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(S5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(T5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(U5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(V5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(W5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(X5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":0},{"$f":"IF(Y5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(Z5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AA5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AB5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AC5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AD5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AE5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AF5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AG5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AH5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AI5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AJ5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AK5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AL5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AM5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AN5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AO5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AP5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AQ5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AR5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AS5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AT5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AU5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AV5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AW5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AX5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AY5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(AZ5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BA5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BB5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BC5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BD5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BE5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BF5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BG5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BH5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BI5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BJ5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BK5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BL5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BM5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BN5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BO5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BP5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BQ5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BR5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BS5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BT5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56},{"$f":"IF(BU5<Kontrolli!$E$22,0,Kontrolli!$E$20*2)","v":56}]
[null,"Kunnossapidon yksikköarvo",null,{"$f":"Kontrolli!$E$161","v":16},"tEUR/km","Lentoradan vaikutusten arviointi (Uudenmaan liitto, 2018)",null,null,null,null,null,{"$f":"Kontrolli!$E$161*L9/$K9*L16","v":0},{"$f":"Kontrolli!$E$161*M9/$K9*M16","v":0},{"$f":"Kontrolli!$E$161*N9/$K9*N16","v":0},{"$f":"Kontrolli!$E$161*O9/$K9*O16","v":0},{"$f":"Kontrolli!$E$161*P9/$K9*P16","v":0},{"$f":"Kontrolli!$E$161*Q9/$K9*Q16","v":0},{"$f":"Kontrolli!$E$161*R9/$K9*R16","v":0},{"$f":"Kontrolli!$E$161*S9/$K9*S16","v":0},{"$f":"Kontrolli!$E$161*T9/$K9*T16","v":0},{"$f":"Kontrolli!$E$161*U9/$K9*U16","v":0},{"$f":"Kontrolli!$E$161*V9/$K9*V16","v":0},{"$f":"Kontrolli!$E$161*W9/$K9*W16","v":0},{"$f":"Kontrolli!$E$161*X9/$K9*X16","v":0},{"$f":"Kontrolli!$E$161*Y9/$K9*Y16","v":21.111660209005962},{"$f":"Kontrolli!$E$161*Z9/$K9*Z16","v":21.533893413186082},{"$f":"Kontrolli!$E$161*AA9/$K9*AA16","v":21.964571281449803},{"$f":"Kontrolli!$E$161*AB9/$K9*AB16","v":22.403862707078797},{"$f":"Kontrolli!$E$161*AC9/$K9*AC16","v":22.851939961220374},{"$f":"Kontrolli!$E$161*AD9/$K9*AD16","v":23.308978760444781},{"$f":"Kontrolli!$E$161*AE9/$K9*AE16","v":23.775158335653678},{"$f":"Kontrolli!$E$161*AF9/$K9*AF16","v":24.25066150236675},{"$f":"Kontrolli!$E$161*AG9/$K9*AG16","v":24.735674732414086},{"$f":"Kontrolli!$E$161*AH9/$K9*AH16","v":25.23038822706237},{"$f":"Kontrolli!$E$161*AI9/$K9*AI16","v":25.734995991603618},{"$f":"Kontrolli!$E$161*AJ9/$K9*AJ16","v":26.24969591143569},{"$f":"Kontrolli!$E$161*AK9/$K9*AK16","v":26.774689829664403},{"$f":"Kontrolli!$E$161*AL9/$K9*AL16","v":27.310183626257693},{"$f":"Kontrolli!$E$161*AM9/$K9*AM16","v":27.856387298782849},{"$f":"Kontrolli!$E$161*AN9/$K9*AN16","v":28.413515044758505},{"$f":"Kontrolli!$E$161*AO9/$K9*AO16","v":28.981785345653677},{"$f":"Kontrolli!$E$161*AP9/$K9*AP16","v":29.561421052566754},{"$f":"Kontrolli!$E$161*AQ9/$K9*AQ16","v":30.152649473618091},{"$f":"Kontrolli!$E$161*AR9/$K9*AR16","v":30.755702463090454},{"$f":"Kontrolli!$E$161*AS9/$K9*AS16","v":31.37081651235226},{"$f":"Kontrolli!$E$161*AT9/$K9*AT16","v":31.998232842599307},{"$f":"Kontrolli!$E$161*AU9/$K9*AU16","v":32.638197499451294},{"$f":"Kontrolli!$E$161*AV9/$K9*AV16","v":33.290961449440324},{"$f":"Kontrolli!$E$161*AW9/$K9*AW16","v":33.956780678429126},{"$f":"Kontrolli!$E$161*AX9/$K9*AX16","v":34.635916291997717},{"$f":"Kontrolli!$E$161*AY9/$K9*AY16","v":35.328634617837672},{"$f":"Kontrolli!$E$161*AZ9/$K9*AZ16","v":36.035207310194423},{"$f":"Kontrolli!$E$161*BA9/$K9*BA16","v":36.755911456398309},{"$f":"Kontrolli!$E$161*BB9/$K9*BB16","v":37.491029685526279},{"$f":"Kontrolli!$E$161*BC9/$K9*BC16","v":38.24085027923681},{"$f":"Kontrolli!$E$161*BD9/$K9*BD16","v":39.005667284821541},{"$f":"Kontrolli!$E$161*BE9/$K9*BE16","v":39.785780630517976},{"$f":"Kontrolli!$E$161*BF9/$K9*BF16","v":40.581496243128335},{"$f":"Kontrolli!$E$161*BG9/$K9*BG16","v":41.3931261679909},{"$f":"Kontrolli!$E$161*BH9/$K9*BH16","v":42.220988691350719},{"$f":"Kontrolli!$E$161*BI9/$K9*BI16","v":43.06540846517774},{"$f":"Kontrolli!$E$161*BJ9/$K9*BJ16","v":43.926716634481295},{"$f":"Kontrolli!$E$161*BK9/$K9*BK16","v":44.80525096717092},{"$f":"Kontrolli!$E$161*BL9/$K9*BL16","v":45.701355986514343},{"$f":"Kontrolli!$E$161*BM9/$K9*BM16","v":46.615383106244629},{"$f":"Kontrolli!$E$161*BN9/$K9*BN16","v":47.54769076836952},{"$f":"Kontrolli!$E$161*BO9/$K9*BO16","v":48.498644583736912},{"$f":"Kontrolli!$E$161*BP9/$K9*BP16","v":49.468617475411648},{"$f":"Kontrolli!$E$161*BQ9/$K9*BQ16","v":50.457989824919885},{"$f":"Kontrolli!$E$161*BR9/$K9*BR16","v":51.46714962141828},{"$f":"Kontrolli!$E$161*BS9/$K9*BS16","v":52.496492613846648},{"$f":"Kontrolli!$E$161*BT9/$K9*BT16","v":53.546422466123573},{"$f":"Kontrolli!$E$161*BU9/$K9*BU16","v":54.617350915446046}]
[null,"Radan kunnossapidon kustannukset ",null,null,"EURm",null,null,null,null,null,null,{"$f":"-L184*L185/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.182252971704334,-1.2058980311384204,-1.230015991761189,-1.2546163115964128,-1.2797086378283409,-1.3053028105849078,-1.331408866796606,-1.358037044132538,-1.3851977850151889,-1.4129017407154927,-1.4411597755298027,-1.4699829710403987,-1.4993826304612066,-1.5293702830704308,-1.5599576887318394,-1.5911568425064764,-1.6229799793566058,-1.6554395789437384,-1.6885483705226132,-1.7223193379330655,-1.7567657246917265,-1.7919010391855614,-1.8277390599692727,-1.8642938411686583,-1.9015797179920311,-1.9396113123518721,-1.9784035385989096,-2.0179716093708877,-2.0583310415583056,-2.0994976623894717,-2.1414876156372613,-2.1843173679500065,-2.2280037153090064,-2.2725637896151865,-2.3180150654074905,-2.3643753667156404,-2.4116628740499535,-2.4598961315309524,-2.5090940541615714,{"$f":"-BL184*BL185/10^3","v":-2.5592759352448033},-2.6104614539496991,-2.662670683028693,-2.715924096689267,-2.7702425786230522,-2.8256474301955135,{"$f":"-BR184*BR185/10^3","v":-2.8821603787994237},-2.9398035863754122,-2.9985996581029202,-3.0585716512649785]
[]
[null,"Kaukojunaliikenteen aseman kunnossapitokustannukset"]
[null,"Aseman kunnossapitokustannukset",null,{"$f":"Kontrolli!E162","v":1.4},"EURm","Lentoradan vaikutusten arviointi (Uudenmaan liitto, 2018)",null,null,null,null,null,{"$f":"-Kontrolli!$E$162*L9/$K$9*L16","v":0},{"$f":"-Kontrolli!$E$162*M9/$K$9*M16","v":0},{"$f":"-Kontrolli!$E$162*N9/$K$9*N16","v":0},{"$f":"-Kontrolli!$E$162*O9/$K$9*O16","v":0},{"$f":"-Kontrolli!$E$162*P9/$K$9*P16","v":0},{"$f":"-Kontrolli!$E$162*Q9/$K$9*Q16","v":0},{"$f":"-Kontrolli!$E$162*R9/$K$9*R16","v":0},{"$f":"-Kontrolli!$E$162*S9/$K$9*S16","v":0},{"$f":"-Kontrolli!$E$162*T9/$K$9*T16","v":0},{"$f":"-Kontrolli!$E$162*U9/$K$9*U16","v":0},{"$f":"-Kontrolli!$E$162*V9/$K$9*V16","v":0},{"$f":"-Kontrolli!$E$162*W9/$K$9*W16","v":0},{"$f":"-Kontrolli!$E$162*X9/$K$9*X16","v":0},{"$f":"-Kontrolli!$E$162*Y9/$K$9*Y16","v":-1.8472702682880215},{"$f":"-Kontrolli!$E$162*Z9/$K$9*Z16","v":-1.8842156736537821},{"$f":"-Kontrolli!$E$162*AA9/$K$9*AA16","v":-1.9218999871268574},{"$f":"-Kontrolli!$E$162*AB9/$K$9*AB16","v":-1.9603379868693946},{"$f":"-Kontrolli!$E$162*AC9/$K$9*AC16","v":-1.9995447466067828},{"$f":"-Kontrolli!$E$162*AD9/$K$9*AD16","v":-2.0395356415389183},{"$f":"-Kontrolli!$E$162*AE9/$K$9*AE16","v":-2.0803263543696966},{"$f":"-Kontrolli!$E$162*AF9/$K$9*AF16","v":-2.1219328814570906},{"$f":"-Kontrolli!$E$162*AG9/$K$9*AG16","v":-2.1643715390862321},{"$f":"-Kontrolli!$E$162*AH9/$K$9*AH16","v":-2.2076589698679574},{"$f":"-Kontrolli!$E$162*AI9/$K$9*AI16","v":-2.2518121492653167},{"$f":"-Kontrolli!$E$162*AJ9/$K$9*AJ16","v":-2.2968483922506229},{"$f":"-Kontrolli!$E$162*AK9/$K$9*AK16","v":-2.3427853600956352},{"$f":"-Kontrolli!$E$162*AL9/$K$9*AL16","v":-2.3896410672975481},{"$f":"-Kontrolli!$E$162*AM9/$K$9*AM16","v":-2.4374338886434992},{"$f":"-Kontrolli!$E$162*AN9/$K$9*AN16","v":-2.4861825664163693},{"$f":"-Kontrolli!$E$162*AO9/$K$9*AO16","v":-2.5359062177446967},{"$f":"-Kontrolli!$E$162*AP9/$K$9*AP16","v":-2.5866243420995909},{"$f":"-Kontrolli!$E$162*AQ9/$K$9*AQ16","v":-2.6383568289415829},{"$f":"-Kontrolli!$E$162*AR9/$K$9*AR16","v":-2.6911239655204144},{"$f":"-Kontrolli!$E$162*AS9/$K$9*AS16","v":-2.7449464448308225},{"$f":"-Kontrolli!$E$162*AT9/$K$9*AT16","v":-2.7998453737274391},{"$f":"-Kontrolli!$E$162*AU9/$K$9*AU16","v":-2.8558422812019884},{"$f":"-Kontrolli!$E$162*AV9/$K$9*AV16","v":-2.9129591268260282},{"$f":"-Kontrolli!$E$162*AW9/$K$9*AW16","v":-2.9712183093625488},{"$f":"-Kontrolli!$E$162*AX9/$K$9*AX16","v":-3.0306426755497999},{"$f":"-Kontrolli!$E$162*AY9/$K$9*AY16","v":-3.0912555290607959},{"$f":"-Kontrolli!$E$162*AZ9/$K$9*AZ16","v":-3.1530806396420119},{"$f":"-Kontrolli!$E$162*BA9/$K$9*BA16","v":-3.2161422524348517},{"$f":"-Kontrolli!$E$162*BB9/$K$9*BB16","v":-3.2804650974835492},{"$f":"-Kontrolli!$E$162*BC9/$K$9*BC16","v":-3.3460743994332205},{"$f":"-Kontrolli!$E$162*BD9/$K$9*BD16","v":-3.4129958874218849},{"$f":"-Kontrolli!$E$162*BE9/$K$9*BE16","v":-3.4812558051703224},{"$f":"-Kontrolli!$E$162*BF9/$K$9*BF16","v":-3.5508809212737291},{"$f":"-Kontrolli!$E$162*BG9/$K$9*BG16","v":-3.6218985396992043},{"$f":"-Kontrolli!$E$162*BH9/$K$9*BH16","v":-3.694336510493188},{"$f":"-Kontrolli!$E$162*BI9/$K$9*BI16","v":-3.7682232407030516},{"$f":"-Kontrolli!$E$162*BJ9/$K$9*BJ16","v":-3.843587705517113},{"$f":"-Kontrolli!$E$162*BK9/$K$9*BK16","v":-3.9204594596274553},{"$f":"-Kontrolli!$E$162*BL9/$K$9*BL16","v":-3.9988686488200047},{"$f":"-Kontrolli!$E$162*BM9/$K$9*BM16","v":-4.0788460217964051},{"$f":"-Kontrolli!$E$162*BN9/$K$9*BN16","v":-4.1604229422323327},{"$f":"-Kontrolli!$E$162*BO9/$K$9*BO16","v":-4.2436314010769793},{"$f":"-Kontrolli!$E$162*BP9/$K$9*BP16","v":-4.3285040290985188},{"$f":"-Kontrolli!$E$162*BQ9/$K$9*BQ16","v":-4.4150741096804893},{"$f":"-Kontrolli!$E$162*BR9/$K$9*BR16","v":-4.5033755918740992},{"$f":"-Kontrolli!$E$162*BS9/$K$9*BS16","v":-4.5934431037115813},{"$f":"-Kontrolli!$E$162*BT9/$K$9*BT16","v":-4.6853119657858127},{"$f":"-Kontrolli!$E$162*BU9/$K$9*BU16","v":-4.7790182051015293}]
[]
[null,"Kustannukset - Kerava-Tampere- ratakäytävä"]
[]
[null,"Radan kunnossapitokustannukset"]
[null,"Liikennemäärä",null,null,"t btkm",null,null,null,null,null,null,{"$f":"L63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,569049.59999999998,570608.64000000001,569049.59999999998,569049.59999999998,{"$f":"AR63","v":569049.59999999998},570608.64000000001,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24,657963.6,657963.6,657963.6,659766.24]
[null,"Kunnossapitokustannus / bruttotonnikilometri",null,{"$f":"Kontrolli!$E$192","v":1.9E-3},"EUR/btkm",null,null,null,null,null,null,{"$f":"Kontrolli!$E$192*L9/$K9*L46","v":0},{"$f":"Kontrolli!$E$192*M9/$K9*M46","v":0},{"$f":"Kontrolli!$E$192*N9/$K9*N46","v":0},{"$f":"Kontrolli!$E$192*O9/$K9*O46","v":0},{"$f":"Kontrolli!$E$192*P9/$K9*P46","v":0},{"$f":"Kontrolli!$E$192*Q9/$K9*Q46","v":0},{"$f":"Kontrolli!$E$192*R9/$K9*R46","v":0},{"$f":"Kontrolli!$E$192*S9/$K9*S46","v":0},{"$f":"Kontrolli!$E$192*T9/$K9*T46","v":0},{"$f":"Kontrolli!$E$192*U9/$K9*U46","v":0},{"$f":"Kontrolli!$E$192*V9/$K9*V46","v":0},{"$f":"Kontrolli!$E$192*W9/$K9*W46","v":0},{"$f":"Kontrolli!$E$192*X9/$K9*X46","v":0},{"$f":"Kontrolli!$E$192*Y9/$K9*Y46","v":0},{"$f":"Kontrolli!$E$192*Z9/$K9*Z46","v":0},{"$f":"Kontrolli!$E$192*AA9/$K9*AA46","v":0},{"$f":"Kontrolli!$E$192*AB9/$K9*AB46","v":2.6604586964656071E-3},{"$f":"Kontrolli!$E$192*AC9/$K9*AC46","v":2.7136678703949197E-3},{"$f":"Kontrolli!$E$192*AD9/$K9*AD46","v":2.7679412278028177E-3},{"$f":"Kontrolli!$E$192*AE9/$K9*AE46","v":2.8233000523588741E-3},{"$f":"Kontrolli!$E$192*AF9/$K9*AF46","v":2.8797660534060519E-3},{"$f":"Kontrolli!$E$192*AG9/$K9*AG46","v":2.9373613744741729E-3},{"$f":"Kontrolli!$E$192*AH9/$K9*AH46","v":2.9961086019636564E-3},{"$f":"Kontrolli!$E$192*AI9/$K9*AI46","v":3.0560307740029298E-3},{"$f":"Kontrolli!$E$192*AJ9/$K9*AJ46","v":3.1171513894829883E-3},{"$f":"Kontrolli!$E$192*AK9/$K9*AK46","v":3.179494417272648E-3},{"$f":"Kontrolli!$E$192*AL9/$K9*AL46","v":3.2430843056181009E-3},{"$f":"Kontrolli!$E$192*AM9/$K9*AM46","v":3.3079459917304634E-3},{"$f":"Kontrolli!$E$192*AN9/$K9*AN46","v":3.3741049115650727E-3},{"$f":"Kontrolli!$E$192*AO9/$K9*AO46","v":3.4415870097963741E-3},{"$f":"Kontrolli!$E$192*AP9/$K9*AP46","v":3.5104187499923022E-3},{"$f":"Kontrolli!$E$192*AQ9/$K9*AQ46","v":3.5806271249921484E-3},{"$f":"Kontrolli!$E$192*AR9/$K9*AR46","v":3.6522396674919916E-3},{"$f":"Kontrolli!$E$192*AS9/$K9*AS46","v":3.7252844608418306E-3},{"$f":"Kontrolli!$E$192*AT9/$K9*AT46","v":3.7997901500586677E-3},{"$f":"Kontrolli!$E$192*AU9/$K9*AU46","v":3.8757859530598416E-3},{"$f":"Kontrolli!$E$192*AV9/$K9*AV46","v":3.9533016721210387E-3},{"$f":"Kontrolli!$E$192*AW9/$K9*AW46","v":4.0323677055634586E-3},{"$f":"Kontrolli!$E$192*AX9/$K9*AX46","v":4.1130150596747289E-3},{"$f":"Kontrolli!$E$192*AY9/$K9*AY46","v":4.1952753608682234E-3},{"$f":"Kontrolli!$E$192*AZ9/$K9*AZ46","v":4.2791808680855883E-3},{"$f":"Kontrolli!$E$192*BA9/$K9*BA46","v":4.3647644854472997E-3},{"$f":"Kontrolli!$E$192*BB9/$K9*BB46","v":4.452059775156246E-3},{"$f":"Kontrolli!$E$192*BC9/$K9*BC46","v":4.5411009706593708E-3},{"$f":"Kontrolli!$E$192*BD9/$K9*BD46","v":4.6319229900725579E-3},{"$f":"Kontrolli!$E$192*BE9/$K9*BE46","v":4.7245614498740091E-3},{"$f":"Kontrolli!$E$192*BF9/$K9*BF46","v":4.8190526788714893E-3},{"$f":"Kontrolli!$E$192*BG9/$K9*BG46","v":4.9154337324489195E-3},{"$f":"Kontrolli!$E$192*BH9/$K9*BH46","v":5.0137424070978978E-3},{"$f":"Kontrolli!$E$192*BI9/$K9*BI46","v":5.1140172552398564E-3},{"$f":"Kontrolli!$E$192*BJ9/$K9*BJ46","v":5.2162976003446533E-3},{"$f":"Kontrolli!$E$192*BK9/$K9*BK46","v":5.3206235523515465E-3},{"$f":"Kontrolli!$E$192*BL9/$K9*BL46","v":5.4270360233985779E-3},{"$f":"Kontrolli!$E$192*BM9/$K9*BM46","v":5.5355767438665503E-3},{"$f":"Kontrolli!$E$192*BN9/$K9*BN46","v":5.6462882787438806E-3},{"$f":"Kontrolli!$E$192*BO9/$K9*BO46","v":5.7592140443187573E-3},{"$f":"Kontrolli!$E$192*BP9/$K9*BP46","v":5.8743983252051339E-3},{"$f":"Kontrolli!$E$192*BQ9/$K9*BQ46","v":5.9918862917092367E-3},{"$f":"Kontrolli!$E$192*BR9/$K9*BR46","v":6.1117240175434205E-3},{"$f":"Kontrolli!$E$192*BS9/$K9*BS46","v":6.2339584978942887E-3},{"$f":"Kontrolli!$E$192*BT9/$K9*BT46","v":6.3586376678521741E-3},{"$f":"Kontrolli!$E$192*BU9/$K9*BU46","v":6.4858104212092184E-3}]
[null,"Radan kunnossapidon kustannukset ",null,null,"EURm",null,null,null,null,null,null,{"$f":"-L194*L195/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5139329570402751,-1.5484423329377415,-1.5750958485047022,-1.6065977654747963,-1.6387297207842924,-1.6760837790772387,-1.7049344015039778,-1.7390330895340576,-1.7738137513247387,-1.814246985327538,-1.8454758268782581,-1.8823853434158233,-1.9200330502841401,-1.9637992831015758,-1.9976023855156195,-2.0375544332259321,-2.0783055218904507,-2.1256794998140904,-2.5001236063771413,-2.5501260785046842,-2.6011286000747784,-2.6604200793970301,-2.7062141955177994,-2.7603384794281549,-2.8155452490167185,-2.8797242530490994,-2.9292932770769942,-2.9878791426185338,-3.0476367254709045,-3.1171061434323231,-3.1707612491799293,-3.2341764741635277,-3.2988600036467983,-3.3740559357847202,-3.4321339477941293,-3.500776626750012,-3.5707921592850127,-3.6521866545322768,-3.7150521625201272,-3.7893532057705288,-3.8651402698859405,-3.9532442891885462,-4.0212919367893321,-4.1017177755251186,-4.1837521310356207,-4.2791187549540215]
[]
[null,"Yleiset kustannukset"]
[]
[null,"Yhtiön hallinnointikustannukset"]
[null,"Rataverkon hallinnointikulut",null,{"$f":"Kontrolli!$E$214","v":1},"EURm",null,null,null,null,null,null,{"$f":"-(Kontrolli!$E$214+(L9/$M$9)-1)*L16","v":0},{"$f":"-(Kontrolli!$E$214+(M9/$M$9)-1)*M16","v":0},{"$f":"-(Kontrolli!$E$214+(N9/$M$9)-1)*N16","v":0},{"$f":"-(Kontrolli!$E$214+(O9/$M$9)-1)*O16","v":0},{"$f":"-(Kontrolli!$E$214+(P9/$M$9)-1)*P16","v":0},{"$f":"-(Kontrolli!$E$214+(Q9/$M$9)-1)*Q16","v":0},{"$f":"-(Kontrolli!$E$214+(R9/$M$9)-1)*R16","v":0},{"$f":"-(Kontrolli!$E$214+(S9/$M$9)-1)*S16","v":0},{"$f":"-(Kontrolli!$E$214+(T9/$M$9)-1)*T16","v":0},{"$f":"-(Kontrolli!$E$214+(U9/$M$9)-1)*U16","v":0},{"$f":"-(Kontrolli!$E$214+(V9/$M$9)-1)*V16","v":0},{"$f":"-(Kontrolli!$E$214+(W9/$M$9)-1)*W16","v":0},{"$f":"-(Kontrolli!$E$214+(X9/$M$9)-1)*X16","v":0},{"$f":"-(Kontrolli!$E$214+(Y9/$M$9)-1)*Y16","v":-1.2682417945625457},{"$f":"-(Kontrolli!$E$214+(Z9/$M$9)-1)*Z16","v":-1.2936066304537963},{"$f":"-(Kontrolli!$E$214+(AA9/$M$9)-1)*AA16","v":-1.3194787630628726},{"$f":"-(Kontrolli!$E$214+(AB9/$M$9)-1)*AB16","v":-1.3458683383241299},{"$f":"-(Kontrolli!$E$214+(AC9/$M$9)-1)*AC16","v":-1.3727857050906129},{"$f":"-(Kontrolli!$E$214+(AD9/$M$9)-1)*AD16","v":-1.4002414191924251},{"$f":"-(Kontrolli!$E$214+(AE9/$M$9)-1)*AE16","v":-1.4282462475762734},{"$f":"-(Kontrolli!$E$214+(AF9/$M$9)-1)*AF16","v":-1.4568111725277988},{"$f":"-(Kontrolli!$E$214+(AG9/$M$9)-1)*AG16","v":-1.4859473959783549},{"$f":"-(Kontrolli!$E$214+(AH9/$M$9)-1)*AH16","v":-1.5156663438979221},{"$f":"-(Kontrolli!$E$214+(AI9/$M$9)-1)*AI16","v":-1.5459796707758806},{"$f":"-(Kontrolli!$E$214+(AJ9/$M$9)-1)*AJ16","v":-1.5768992641913981},{"$f":"-(Kontrolli!$E$214+(AK9/$M$9)-1)*AK16","v":-1.6084372494752261},{"$f":"-(Kontrolli!$E$214+(AL9/$M$9)-1)*AL16","v":-1.6406059944647309},{"$f":"-(Kontrolli!$E$214+(AM9/$M$9)-1)*AM16","v":-1.6734181143540257},{"$f":"-(Kontrolli!$E$214+(AN9/$M$9)-1)*AN16","v":-1.706886476641106},{"$f":"-(Kontrolli!$E$214+(AO9/$M$9)-1)*AO16","v":-1.7410242061739281},{"$f":"-(Kontrolli!$E$214+(AP9/$M$9)-1)*AP16","v":-1.775844690297407},{"$f":"-(Kontrolli!$E$214+(AQ9/$M$9)-1)*AQ16","v":-1.8113615841033548},{"$f":"-(Kontrolli!$E$214+(AR9/$M$9)-1)*AR16","v":-1.8475888157854223},{"$f":"-(Kontrolli!$E$214+(AS9/$M$9)-1)*AS16","v":-1.8845405921011307},{"$f":"-(Kontrolli!$E$214+(AT9/$M$9)-1)*AT16","v":-1.9222314039431536},{"$f":"-(Kontrolli!$E$214+(AU9/$M$9)-1)*AU16","v":-1.9606760320220165},{"$f":"-(Kontrolli!$E$214+(AV9/$M$9)-1)*AV16","v":-1.9998895526624567},{"$f":"-(Kontrolli!$E$214+(AW9/$M$9)-1)*AW16","v":-2.0398873437157059},{"$f":"-(Kontrolli!$E$214+(AX9/$M$9)-1)*AX16","v":-2.0806850905900203},{"$f":"-(Kontrolli!$E$214+(AY9/$M$9)-1)*AY16","v":-2.1222987924018208},{"$f":"-(Kontrolli!$E$214+(AZ9/$M$9)-1)*AZ16","v":-2.1647447682498573},{"$f":"-(Kontrolli!$E$214+(BA9/$M$9)-1)*BA16","v":-2.208039663614854},{"$f":"-(Kontrolli!$E$214+(BB9/$M$9)-1)*BB16","v":-2.2522004568871514},{"$f":"-(Kontrolli!$E$214+(BC9/$M$9)-1)*BC16","v":-2.2972444660248947},{"$f":"-(Kontrolli!$E$214+(BD9/$M$9)-1)*BD16","v":-2.3431893553453929},{"$f":"-(Kontrolli!$E$214+(BE9/$M$9)-1)*BE16","v":-2.3900531424523006},{"$f":"-(Kontrolli!$E$214+(BF9/$M$9)-1)*BF16","v":-2.4378542053013463},{"$f":"-(Kontrolli!$E$214+(BG9/$M$9)-1)*BG16","v":-2.4866112894073735},{"$f":"-(Kontrolli!$E$214+(BH9/$M$9)-1)*BH16","v":-2.5363435151955209},{"$f":"-(Kontrolli!$E$214+(BI9/$M$9)-1)*BI16","v":-2.5870703854994317},{"$f":"-(Kontrolli!$E$214+(BJ9/$M$9)-1)*BJ16","v":-2.6388117932094204},{"$f":"-(Kontrolli!$E$214+(BK9/$M$9)-1)*BK16","v":-2.6915880290736087},{"$f":"-(Kontrolli!$E$214+(BL9/$M$9)-1)*BL16","v":-2.7454197896550809},{"$f":"-(Kontrolli!$E$214+(BM9/$M$9)-1)*BM16","v":-2.8003281854481825},{"$f":"-(Kontrolli!$E$214+(BN9/$M$9)-1)*BN16","v":-2.8563347491571465},{"$f":"-(Kontrolli!$E$214+(BO9/$M$9)-1)*BO16","v":-2.9134614441402893},{"$f":"-(Kontrolli!$E$214+(BP9/$M$9)-1)*BP16","v":-2.971730673023095},{"$f":"-(Kontrolli!$E$214+(BQ9/$M$9)-1)*BQ16","v":-3.0311652864835565},{"$f":"-(Kontrolli!$E$214+(BR9/$M$9)-1)*BR16","v":-3.091788592213228},{"$f":"-(Kontrolli!$E$214+(BS9/$M$9)-1)*BS16","v":-3.1536243640574924},{"$f":"-(Kontrolli!$E$214+(BT9/$M$9)-1)*BT16","v":-3.2166968513386429},{"$f":"-(Kontrolli!$E$214+(BU9/$M$9)-1)*BU16","v":-3.2810307883654151}]
[null,"Tonttiportfolion hallinnointikulut",null,{"$f":"Kontrolli!E215","v":1},"EURm",null,null,null,null,null,null,{"$f":"-IF('Yleiset oletukset'!L53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*L9/$M$9)","v":0},{"$f":"-IF('Yleiset oletukset'!M53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*M9/$M$9)","v":0},{"$f":"-IF('Yleiset oletukset'!N53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*N9/$M$9)","v":0},{"$f":"-IF('Yleiset oletukset'!O53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*O9/$M$9)","v":-1.0404},{"$f":"-IF('Yleiset oletukset'!P53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*P9/$M$9)","v":-1.0612080000000002},{"$f":"-IF('Yleiset oletukset'!Q53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*Q9/$M$9)","v":-1.08243216},{"$f":"-IF('Yleiset oletukset'!R53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*R9/$M$9)","v":-1.1040808032},{"$f":"-IF('Yleiset oletukset'!S53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*S9/$M$9)","v":-1.1261624192640001},{"$f":"-IF('Yleiset oletukset'!T53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*T9/$M$9)","v":-1.1486856676492803},{"$f":"-IF('Yleiset oletukset'!U53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*U9/$M$9)","v":-1.171659381002266},{"$f":"-IF('Yleiset oletukset'!V53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*V9/$M$9)","v":-1.1950925686223113},{"$f":"-IF('Yleiset oletukset'!W53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*W9/$M$9)","v":-1.2189944199947575},{"$f":"-IF('Yleiset oletukset'!X53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*X9/$M$9)","v":-1.2433743083946527},{"$f":"-IF('Yleiset oletukset'!Y53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*Y9/$M$9)","v":-1.2682417945625457},{"$f":"-IF('Yleiset oletukset'!Z53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*Z9/$M$9)","v":-1.2936066304537965},{"$f":"-IF('Yleiset oletukset'!AA53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AA9/$M$9)","v":-1.3194787630628726},{"$f":"-IF('Yleiset oletukset'!AB53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AB9/$M$9)","v":-1.3458683383241301},{"$f":"-IF('Yleiset oletukset'!AC53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AC9/$M$9)","v":-1.3727857050906127},{"$f":"-IF('Yleiset oletukset'!AD53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AD9/$M$9)","v":-1.4002414191924248},{"$f":"-IF('Yleiset oletukset'!AE53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AE9/$M$9)","v":-1.4282462475762734},{"$f":"-IF('Yleiset oletukset'!AF53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AF9/$M$9)","v":-1.4568111725277988},{"$f":"-IF('Yleiset oletukset'!AG53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AG9/$M$9)","v":-1.4859473959783549},{"$f":"-IF('Yleiset oletukset'!AH53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AH9/$M$9)","v":-1.5156663438979221},{"$f":"-IF('Yleiset oletukset'!AI53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AI9/$M$9)","v":-1.5459796707758806},{"$f":"-IF('Yleiset oletukset'!AJ53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AJ9/$M$9)","v":-1.5768992641913981},{"$f":"-IF('Yleiset oletukset'!AK53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AK9/$M$9)","v":-1.6084372494752261},{"$f":"-IF('Yleiset oletukset'!AL53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AL9/$M$9)","v":-1.6406059944647307},{"$f":"-IF('Yleiset oletukset'!AM53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AM9/$M$9)","v":-1.6734181143540254},{"$f":"-IF('Yleiset oletukset'!AN53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AN9/$M$9)","v":-1.706886476641106},{"$f":"-IF('Yleiset oletukset'!AO53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AO9/$M$9)","v":-1.7410242061739281},{"$f":"-IF('Yleiset oletukset'!AP53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AP9/$M$9)","v":-1.7758446902974068},{"$f":"-IF('Yleiset oletukset'!AQ53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AQ9/$M$9)","v":-1.811361584103355},{"$f":"-IF('Yleiset oletukset'!AR53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AR9/$M$9)","v":-1.8475888157854223},{"$f":"-IF('Yleiset oletukset'!AS53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AS9/$M$9)","v":-1.8845405921011307},{"$f":"-IF('Yleiset oletukset'!AT53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AT9/$M$9)","v":-1.9222314039431534},{"$f":"-IF('Yleiset oletukset'!AU53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AU9/$M$9)","v":-1.9606760320220165},{"$f":"-IF('Yleiset oletukset'!AV53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AV9/$M$9)","v":-1.9998895526624569},{"$f":"-IF('Yleiset oletukset'!AW53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AW9/$M$9)","v":-2.0398873437157059},{"$f":"-IF('Yleiset oletukset'!AX53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AX9/$M$9)","v":-2.0806850905900203},{"$f":"-IF('Yleiset oletukset'!AY53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AY9/$M$9)","v":-2.1222987924018208},{"$f":"-IF('Yleiset oletukset'!AZ53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*AZ9/$M$9)","v":-2.1647447682498573},{"$f":"-IF('Yleiset oletukset'!BA53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BA9/$M$9)","v":-2.208039663614854},{"$f":"-IF('Yleiset oletukset'!BB53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BB9/$M$9)","v":-2.2522004568871514},{"$f":"-IF('Yleiset oletukset'!BC53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BC9/$M$9)","v":-2.2972444660248947},{"$f":"-IF('Yleiset oletukset'!BD53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BD9/$M$9)","v":-2.3431893553453929},{"$f":"-IF('Yleiset oletukset'!BE53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BE9/$M$9)","v":-2.3900531424523006},{"$f":"-IF('Yleiset oletukset'!BF53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BF9/$M$9)","v":-2.4378542053013463},{"$f":"-IF('Yleiset oletukset'!BG53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BG9/$M$9)","v":-2.4866112894073735},{"$f":"-IF('Yleiset oletukset'!BH53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BH9/$M$9)","v":-2.5363435151955209},{"$f":"-IF('Yleiset oletukset'!BI53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BI9/$M$9)","v":-2.5870703854994317},{"$f":"-IF('Yleiset oletukset'!BJ53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BJ9/$M$9)","v":-2.6388117932094204},{"$f":"-IF('Yleiset oletukset'!BK53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BK9/$M$9)","v":-2.6915880290736087},{"$f":"-IF('Yleiset oletukset'!BL53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BL9/$M$9)","v":-2.7454197896550809},{"$f":"-IF('Yleiset oletukset'!BM53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BM9/$M$9)","v":-2.8003281854481825},{"$f":"-IF('Yleiset oletukset'!BN53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BN9/$M$9)","v":-2.8563347491571465},{"$f":"-IF('Yleiset oletukset'!BO53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BO9/$M$9)","v":-2.9134614441402893},{"$f":"-IF('Yleiset oletukset'!BP53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BP9/$M$9)","v":-2.971730673023095},{"$f":"-IF('Yleiset oletukset'!BQ53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BQ9/$M$9)","v":-3.031165286483557},{"$f":"-IF('Yleiset oletukset'!BR53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BR9/$M$9)","v":-3.091788592213228},{"$f":"-IF('Yleiset oletukset'!BS53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BS9/$M$9)","v":-3.1536243640574928},{"$f":"-IF('Yleiset oletukset'!BT53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BT9/$M$9)","v":-3.2166968513386425},{"$f":"-IF('Yleiset oletukset'!BU53=0,0,Kontrolli!$E$215*Kontrolli!$E$197*BU9/$M$9)","v":-3.2810307883654151}]
[null,"Hallinnointikustannukset",null,null,"EURm",null,null,null,null,null,null,{"$f":"SUM(L201:L202)","v":0},{"$f":"SUM(M201:M202)","v":0},{"$f":"SUM(N201:N202)","v":0},-1.0404,-1.0612080000000002,-1.08243216,-1.1040808032,-1.1261624192640001,-1.1486856676492803,-1.171659381002266,-1.1950925686223113,-1.2189944199947575,-1.2433743083946527,-2.5364835891250914,-2.5872132609075926,-2.6389575261257452,-2.6917366766482598,-2.7455714101812259,-2.8004828383848501,-2.8564924951525468,-2.9136223450555976,-2.9718947919567098,-3.0313326877958442,-3.0919593415517612,-3.1537985283827963,-3.2168744989504523,-3.2812119889294618,-3.3468362287080513,-3.4137729532822121,-3.4820484123478561,-3.551689380594814,-3.6227231682067096,-3.6951776315708447,-3.7690811842022613,-3.8444628078863072,-3.9213520640440329,-3.9997791053249134,-4.0797746874314118,-4.1613701811800405,-4.2445975848036417,-4.3294895364997146,-4.4160793272297081,-4.5044009137743029,-4.5944889320497895,-4.6863787106907857,-4.7801062849046012,-4.8757084106026927,-4.9732225788147471,-5.0726870303910419,{"$f":"SUM(BI201:BI202)","v":-5.1741407709988634},-5.2776235864188408,{"$f":"SUM(BK201:BK202)","v":-5.3831760581472174},-5.4908395793101619,-5.600656370896365,-5.7126694983142929,-5.8269228882805786,-5.94346134604619,-6.0623305729671131,{"$f":"SUM(BR201:BR202)","v":-6.183577184426456},-6.3072487281149847,-6.4333937026772858,-6.5620615767308301]
[]
[null,"Kustannukset yhteensä"]
[]
[null,"Kokonaiskustannukset"]
[null,"Kunnossapitokustannukset",null,null,"EURm",null,null,null,null,null,null,{"$f":"L186+L189+L196","v":0},{"$f":"M186+M189+M196","v":0},{"$f":"N186+N189+N196","v":0},0,0,0,0,0,0,0,0,0,0,-3.0295232399923555,-3.0901137047922025,-3.1519159788880464,-4.7288872555060824,-4.8276957173728654,-4.9199343006285279,-5.0183329866410986,-5.1186996463739209,-5.2256531031786597,-5.3254951120874274,-5.4320050143291772,-5.54064511461576,-5.6564149758843794,-5.7644871772462372,-5.8797769207911621,-5.9973724592069857,-6.1226854802028781,-6.2396663065589486,-6.3644596326901279,-6.4917488253439313,-6.6273916693366397,-7.0918700192901412,-7.2337074196759454,-7.3783815680694644,-7.53321810675161,-7.6764681834194715,-7.82999754708786,-7.9865974980296182,-8.1541975470422567,-8.3092560369500141,-8.4754411576890156,-8.6449499808427959,-8.8263656639116519,-8.9942059600688449,-9.174090079270222,-9.3575718808556267,-9.5539420505377244,-9.7356177848421943,-9.9303301405390378,-10.12893674334982,-10.341494130278381,-10.538145787781152,-10.748908703536774,-10.963886877607511,-11.193965829064549,-11.406827907462855,-11.634964465612113,-11.867663754924354,-12.116708611320529]
[null,"Hallinnointikustannukset",null,null,"EURm",null,null,null,null,null,null,{"$f":"L203","v":0},{"$f":"M203","v":0},0,-1.0404,-1.0612080000000002,-1.08243216,-1.1040808032,-1.1261624192640001,-1.1486856676492803,-1.171659381002266,-1.1950925686223113,{"$f":"W203","v":-1.2189944199947575},{"$f":"X203","v":-1.2433743083946527},-2.5364835891250914,-2.5872132609075926,-2.6389575261257452,-2.6917366766482598,-2.7455714101812259,-2.8004828383848501,-2.8564924951525468,-2.9136223450555976,-2.9718947919567098,-3.0313326877958442,-3.0919593415517612,-3.1537985283827963,-3.2168744989504523,-3.2812119889294618,-3.3468362287080513,-3.4137729532822121,-3.4820484123478561,-3.551689380594814,-3.6227231682067096,-3.6951776315708447,-3.7690811842022613,-3.8444628078863072,-3.9213520640440329,-3.9997791053249134,-4.0797746874314118,-4.1613701811800405,-4.2445975848036417,-4.3294895364997146,-4.4160793272297081,-4.5044009137743029,-4.5944889320497895,-4.6863787106907857,-4.7801062849046012,-4.8757084106026927,-4.9732225788147471,-5.0726870303910419,{"$f":"BI203","v":-5.1741407709988634},-5.2776235864188408,{"$f":"BK203","v":-5.3831760581472174},-5.4908395793101619,-5.600656370896365,-5.7126694983142929,-5.8269228882805786,-5.94346134604619,-6.0623305729671131,{"$f":"BR203","v":-6.183577184426456},-6.3072487281149847,-6.4333937026772858,-6.5620615767308301]
[null,"Kokonaiskustannukset",null,null,"EURm",null,null,null,null,null,null,{"$f":"SUM(L208:L209)","v":0},{"$f":"SUM(M208:M209)","v":0},0,-1.0404,-1.0612080000000002,-1.08243216,-1.1040808032,-1.1261624192640001,-1.1486856676492803,-1.171659381002266,-1.1950925686223113,{"$f":"SUM(W208:W209)","v":-1.2189944199947575},{"$f":"W210*(1+X13)","v":-1.2189944199947575},-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,{"$f":"BC210*(1+BD13)","v":-1.2189944199947575},-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575,-1.2189944199947575]

{"sheet":"Hankeyhtiö - Talous","index":11,"n_rows":285,"n_cols":73,"rows_kept":285,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG5,12)","v":"2041-12-31"},"2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31"]
[]
[]
[null,1,"Tuloslaskelma"]
[]
[null,"Lentoasemamaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!P170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Q170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!R170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!S170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!T170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!U170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!V170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!W170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!X170","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Y170","v":13.259703680492636},{"$f":"'Hankeyhtiö - Operaatiot'!Z170","v":13.616614833414372},{"$f":"'Hankeyhtiö - Operaatiot'!AA170","v":13.983132956005221},{"$f":"'Hankeyhtiö - Operaatiot'!AB170","v":14.359516638856897},{"$f":"'Hankeyhtiö - Operaatiot'!AC170","v":14.746031433038395},{"$f":"'Hankeyhtiö - Operaatiot'!AD170","v":15.142950037451005},{"$f":"'Hankeyhtiö - Operaatiot'!AE170","v":15.550552491226357},{"$f":"'Hankeyhtiö - Operaatiot'!AF170","v":15.96912637130324},{"$f":"'Hankeyhtiö - Operaatiot'!AG170","v":16.398966995322546},{"$f":"'Hankeyhtiö - Operaatiot'!AH170","v":16.819682058407942},{"$f":"'Hankeyhtiö - Operaatiot'!AI170","v":17.25119055527227},{"$f":"'Hankeyhtiö - Operaatiot'!AJ170","v":17.693769391172705},{"$f":"'Hankeyhtiö - Operaatiot'!AK170","v":18.147702575363436},{"$f":"'Hankeyhtiö - Operaatiot'!AL170","v":18.613281403348555},{"$f":"'Hankeyhtiö - Operaatiot'!AM170","v":19.090804643810568},{"$f":"'Hankeyhtiö - Operaatiot'!AN170","v":19.580578730334587},{"$f":"'Hankeyhtiö - Operaatiot'!AO170","v":20.082917958051233},{"$f":"'Hankeyhtiö - Operaatiot'!AP170","v":20.598144685324375},{"$f":"'Hankeyhtiö - Operaatiot'!AQ170","v":21.126589540613146},{"$f":"'Hankeyhtiö - Operaatiot'!AR170","v":21.668591634641004},{"$f":"'Hankeyhtiö - Operaatiot'!AS170","v":22.224498778008027},{"$f":"'Hankeyhtiö - Operaatiot'!AT170","v":22.794667704386015},{"$f":"'Hankeyhtiö - Operaatiot'!AU170","v":23.37946429943965},{"$f":"'Hankeyhtiö - Operaatiot'!AV170","v":23.979263835620635},{"$f":"'Hankeyhtiö - Operaatiot'!AW170","v":24.594451212985458},{"$f":"'Hankeyhtiö - Operaatiot'!AX170","v":25.225421206191339},{"$f":"'Hankeyhtiö - Operaatiot'!AY170","v":25.872578717828851},{"$f":"'Hankeyhtiö - Operaatiot'!AZ170","v":26.536339038253807},{"$f":"'Hankeyhtiö - Operaatiot'!BA170","v":27.217128112085042},{"$f":"'Hankeyhtiö - Operaatiot'!BB170","v":27.915382811539313},{"$f":"'Hankeyhtiö - Operaatiot'!BC170","v":28.631551216778497},{"$f":"'Hankeyhtiö - Operaatiot'!BD170","v":29.366092903449108},{"$f":"'Hankeyhtiö - Operaatiot'!BE170","v":30.119479237598707},{"$f":"'Hankeyhtiö - Operaatiot'!BF170","v":30.892193678158293},{"$f":"'Hankeyhtiö - Operaatiot'!BG170","v":31.684732087184909},{"$f":"'Hankeyhtiö - Operaatiot'!BH170","v":32.497603048063489},{"$f":"'Hankeyhtiö - Operaatiot'!BI170","v":33.331328191872274},{"$f":"'Hankeyhtiö - Operaatiot'!BJ170","v":34.186442532120871},{"$f":"'Hankeyhtiö - Operaatiot'!BK170","v":35.063494808076378},{"$f":"'Hankeyhtiö - Operaatiot'!BL170","v":35.963047836897175},{"$f":"'Hankeyhtiö - Operaatiot'!BM170","v":36.885678874800909},{"$f":"'Hankeyhtiö - Operaatiot'!BN170","v":37.831979987498208},{"$f":"'Hankeyhtiö - Operaatiot'!BO170","v":38.802558430129736},{"$f":"'Hankeyhtiö - Operaatiot'!BP170","v":39.798037036950731},{"$f":"'Hankeyhtiö - Operaatiot'!BQ170","v":40.819054621012668},{"$f":"'Hankeyhtiö - Operaatiot'!BR170","v":41.866266384098978},{"$f":"'Hankeyhtiö - Operaatiot'!BS170","v":42.940344337177415},{"$f":"'Hankeyhtiö - Operaatiot'!BT170","v":44.041977731639228},{"$f":"'Hankeyhtiö - Operaatiot'!BU170","v":45.171873501601915}]
[null,"Nopeutusmaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!P171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Q171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!R171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!S171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!T171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!U171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!V171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!W171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!X171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Y171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Z171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AA171","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AB171","v":45.333047511267139},{"$f":"'Hankeyhtiö - Operaatiot'!AC171","v":47.042954466688187},{"$f":"'Hankeyhtiö - Operaatiot'!AD171","v":48.817419665175031},{"$f":"'Hankeyhtiö - Operaatiot'!AE171","v":50.658882996418022},{"$f":"'Hankeyhtiö - Operaatiot'!AF171","v":52.569876659385464},{"$f":"'Hankeyhtiö - Operaatiot'!AG171","v":54.553028658507472},{"$f":"'Hankeyhtiö - Operaatiot'!AH171","v":56.509026053383785},{"$f":"'Hankeyhtiö - Operaatiot'!AI171","v":58.535155682947078},{"$f":"'Hankeyhtiö - Operaatiot'!AJ171","v":60.335402842627872},{"$f":"'Hankeyhtiö - Operaatiot'!AK171","v":62.191016555931469},{"$f":"'Hankeyhtiö - Operaatiot'!AL171","v":64.103699619745299},{"$f":"'Hankeyhtiö - Operaatiot'!AM171","v":66.07520720042983},{"$f":"'Hankeyhtiö - Operaatiot'!AN171","v":68.107348444440362},{"$f":"'Hankeyhtiö - Operaatiot'!AO171","v":70.201988138483486},{"$f":"'Hankeyhtiö - Operaatiot'!AP171","v":72.361048420731436},{"$f":"'Hankeyhtiö - Operaatiot'!AQ171","v":74.586510544664975},{"$f":"'Hankeyhtiö - Operaatiot'!AR171","v":76.880416697162971},{"$f":"'Hankeyhtiö - Operaatiot'!AS171","v":79.244871872507602},{"$f":"'Hankeyhtiö - Operaatiot'!AT171","v":81.277896957474624},{"$f":"'Hankeyhtiö - Operaatiot'!AU171","v":83.363079247046045},{"$f":"'Hankeyhtiö - Operaatiot'!AV171","v":85.501756832921927},{"$f":"'Hankeyhtiö - Operaatiot'!AW171","v":87.695302135509365},{"$f":"'Hankeyhtiö - Operaatiot'!AX171","v":89.945122784624516},{"$f":"'Hankeyhtiö - Operaatiot'!AY171","v":92.25266252278918},{"$f":"'Hankeyhtiö - Operaatiot'!AZ171","v":94.619402131701278},{"$f":"'Hankeyhtiö - Operaatiot'!BA171","v":97.046860382473767},{"$f":"'Hankeyhtiö - Operaatiot'!BB171","v":99.536595010252384},{"$f":"'Hankeyhtiö - Operaatiot'!BC171","v":102.09020371383657},{"$f":"'Hankeyhtiö - Operaatiot'!BD171","v":104.70932518094602},{"$f":"'Hankeyhtiö - Operaatiot'!BE171","v":107.39564013979047},{"$f":"'Hankeyhtiö - Operaatiot'!BF171","v":110.15087243761731},{"$f":"'Hankeyhtiö - Operaatiot'!BG171","v":112.97679014692929},{"$f":"'Hankeyhtiö - Operaatiot'!BH171","v":115.87520670008226},{"$f":"'Hankeyhtiö - Operaatiot'!BI171","v":118.84798205299106},{"$f":"'Hankeyhtiö - Operaatiot'!BJ171","v":121.89702387869012},{"$f":"'Hankeyhtiö - Operaatiot'!BK171","v":125.02428879151508},{"$f":"'Hankeyhtiö - Operaatiot'!BL171","v":128.23178360269026},{"$f":"'Hankeyhtiö - Operaatiot'!BM171","v":131.52156660812878},{"$f":"'Hankeyhtiö - Operaatiot'!BN171","v":134.89574890927088},{"$f":"'Hankeyhtiö - Operaatiot'!BO171","v":138.35649576780804},{"$f":"'Hankeyhtiö - Operaatiot'!BP171","v":141.90602799516307},{"$f":"'Hankeyhtiö - Operaatiot'!BQ171","v":145.54662337761687},{"$f":"'Hankeyhtiö - Operaatiot'!BR171","v":149.28061813799704},{"$f":"'Hankeyhtiö - Operaatiot'!BS171","v":153.11040843486566},{"$f":"'Hankeyhtiö - Operaatiot'!BT171","v":157.03845190016932},{"$f":"'Hankeyhtiö - Operaatiot'!BU171","v":161.06726921633677}]
[null,"Investointimaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!P172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Q172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!R172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!S172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!T172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!U172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!V172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!W172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!X172","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Y172","v":2.3694632779006457},{"$f":"'Hankeyhtiö - Operaatiot'!Z172","v":2.4102491212087713},{"$f":"'Hankeyhtiö - Operaatiot'!AA172","v":2.4584541036329468},{"$f":"'Hankeyhtiö - Operaatiot'!AB172","v":4.6590015983417867},{"$f":"'Hankeyhtiö - Operaatiot'!AC172","v":4.7652013060080982},{"$f":"'Hankeyhtiö - Operaatiot'!AD172","v":4.8472252629147938},{"$f":"'Hankeyhtiö - Operaatiot'!AE172","v":4.9441697681730901},{"$f":"'Hankeyhtiö - Operaatiot'!AF172","v":5.0430531635365528},{"$f":"'Hankeyhtiö - Operaatiot'!AG172","v":5.1580071424971656},{"$f":"'Hankeyhtiö - Operaatiot'!AH172","v":5.2467925113434308},{"$f":"'Hankeyhtiö - Operaatiot'!AI172","v":5.3517283615702986},{"$f":"'Hankeyhtiö - Operaatiot'!AJ172","v":5.4587629288017032},{"$f":"'Hankeyhtiö - Operaatiot'!AK172","v":5.5831928125486368},{"$f":"'Hankeyhtiö - Operaatiot'!AL172","v":5.679296951125294},{"$f":"'Hankeyhtiö - Operaatiot'!AM172","v":5.7928828901477996},{"$f":"'Hankeyhtiö - Operaatiot'!AN172","v":5.9087405479507549},{"$f":"'Hankeyhtiö - Operaatiot'!AO172","v":6.0434274557834966},{"$f":"'Hankeyhtiö - Operaatiot'!AP172","v":6.1474536660879675},{"$f":"'Hankeyhtiö - Operaatiot'!AQ172","v":6.270402739409727},{"$f":"'Hankeyhtiö - Operaatiot'!AR172","v":6.3958107941979225},{"$f":"'Hankeyhtiö - Operaatiot'!AS172","v":6.541600234767035},{"$f":"'Hankeyhtiö - Operaatiot'!AT172","v":7.1343106354341774},{"$f":"'Hankeyhtiö - Operaatiot'!AU172","v":7.2769968481428613},{"$f":"'Hankeyhtiö - Operaatiot'!AV172","v":7.4225367851057191},{"$f":"'Hankeyhtiö - Operaatiot'!AW172","v":7.5917299523716899},{"$f":"'Hankeyhtiö - Operaatiot'!AX172","v":7.7224072712239913},{"$f":"'Hankeyhtiö - Operaatiot'!AY172","v":7.8768554166484694},{"$f":"'Hankeyhtiö - Operaatiot'!AZ172","v":8.0343925249814401},{"$f":"'Hankeyhtiö - Operaatiot'!BA172","v":8.2175326504823865},{"$f":"'Hankeyhtiö - Operaatiot'!BB172","v":8.3589819829906915},{"$f":"'Hankeyhtiö - Operaatiot'!BC172","v":8.5261616226505055},{"$f":"'Hankeyhtiö - Operaatiot'!BD172","v":8.6966848551035145},{"$f":"'Hankeyhtiö - Operaatiot'!BE172","v":8.8949216167321765},{"$f":"'Hankeyhtiö - Operaatiot'!BF172","v":9.0480309232496978},{"$f":"'Hankeyhtiö - Operaatiot'!BG172","v":9.2289915417146915},{"$f":"'Hankeyhtiö - Operaatiot'!BH172","v":9.4135713725489865},{"$f":"'Hankeyhtiö - Operaatiot'!BI172","v":9.628149218630103},{"$f":"'Hankeyhtiö - Operaatiot'!BJ172","v":9.7938796559999641},{"$f":"'Hankeyhtiö - Operaatiot'!BK172","v":9.9897572491199647},{"$f":"'Hankeyhtiö - Operaatiot'!BL172","v":10.189552394102364},{"$f":"'Hankeyhtiö - Operaatiot'!BM172","v":10.421818355524096},{"$f":"'Hankeyhtiö - Operaatiot'!BN172","v":10.601210310824101},{"$f":"'Hankeyhtiö - Operaatiot'!BO172","v":10.813234517040584},{"$f":"'Hankeyhtiö - Operaatiot'!BP172","v":11.029499207381395},{"$f":"'Hankeyhtiö - Operaatiot'!BQ172","v":11.280911353697594},{"$f":"'Hankeyhtiö - Operaatiot'!BR172","v":11.475090975359603},{"$f":"'Hankeyhtiö - Operaatiot'!BS172","v":11.704592794866794},{"$f":"'Hankeyhtiö - Operaatiot'!BT172","v":11.938684650764129},{"$f":"'Hankeyhtiö - Operaatiot'!BU172","v":12.210821243351409}]
[null,"Ratamaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!P173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Q173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!R173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!S173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!T173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!U173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!V173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!W173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!X173","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Y173","v":1.450638073470284},{"$f":"'Hankeyhtiö - Operaatiot'!Z173","v":1.4756080730955921},{"$f":"'Hankeyhtiö - Operaatiot'!AA173","v":1.5051202345575041},{"$f":"'Hankeyhtiö - Operaatiot'!AB173","v":2.8523443118736931},{"$f":"'Hankeyhtiö - Operaatiot'!AC173","v":2.9173621329005126},{"$f":"'Hankeyhtiö - Operaatiot'!AD173","v":2.9675790220733909},{"$f":"'Hankeyhtiö - Operaatiot'!AE173","v":3.026930602514859},{"$f":"'Hankeyhtiö - Operaatiot'!AF173","v":3.0874692145651554},{"$f":"'Hankeyhtiö - Operaatiot'!AG173","v":3.1578465950177095},{"$f":"'Hankeyhtiö - Operaatiot'!AH173","v":3.2122029708335877},{"$f":"'Hankeyhtiö - Operaatiot'!AI173","v":3.2764470302502602},{"$f":"'Hankeyhtiö - Operaatiot'!AJ173","v":3.3419759708552657},{"$f":"'Hankeyhtiö - Operaatiot'!AK173","v":3.4181547107936652},{"$f":"'Hankeyhtiö - Operaatiot'!AL173","v":3.4769918000778182},{"$f":"'Hankeyhtiö - Operaatiot'!AM173","v":3.5465316360793753},{"$f":"'Hankeyhtiö - Operaatiot'!AN173","v":3.6174622688009621},{"$f":"'Hankeyhtiö - Operaatiot'!AO173","v":3.6999205868185627},{"$f":"'Hankeyhtiö - Operaatiot'!AP173","v":3.7636077444605216},{"$f":"'Hankeyhtiö - Operaatiot'!AQ173","v":3.8388798993497324},{"$f":"'Hankeyhtiö - Operaatiot'!AR173","v":3.9156574973367269},{"$f":"'Hankeyhtiö - Operaatiot'!AS173","v":4.004913032618485},{"$f":"'Hankeyhtiö - Operaatiot'!AT173","v":4.3677835112491463},{"$f":"'Hankeyhtiö - Operaatiot'!AU173","v":4.455139181474129},{"$f":"'Hankeyhtiö - Operaatiot'!AV173","v":4.5442419651036126},{"$f":"'Hankeyhtiö - Operaatiot'!AW173","v":4.647825781952001},{"$f":"'Hankeyhtiö - Operaatiot'!AX173","v":4.7278293404937974},{"$f":"'Hankeyhtiö - Operaatiot'!AY173","v":4.8223859273036744},{"$f":"'Hankeyhtiö - Operaatiot'!AZ173","v":4.9188336458497481},{"$f":"'Hankeyhtiö - Operaatiot'!BA173","v":5.030956100461994},{"$f":"'Hankeyhtiö - Operaatiot'!BB173","v":5.1175545251420775},{"$f":"'Hankeyhtiö - Operaatiot'!BC173","v":5.2199056156449197},{"$f":"'Hankeyhtiö - Operaatiot'!BD173","v":5.3243037279578171},{"$f":"'Hankeyhtiö - Operaatiot'!BE173","v":5.4456686786882536},{"$f":"'Hankeyhtiö - Operaatiot'!BF173","v":5.5394055985673143},{"$f":"'Hankeyhtiö - Operaatiot'!BG173","v":5.6501937105386606},{"$f":"'Hankeyhtiö - Operaatiot'!BH173","v":5.7631975847494346},{"$f":"'Hankeyhtiö - Operaatiot'!BI173","v":5.8945669105168736},{"$f":"'Hankeyhtiö - Operaatiot'!BJ173","v":5.9960307671733108},{"$f":"'Hankeyhtiö - Operaatiot'!BK173","v":6.1159513825167782},{"$f":"'Hankeyhtiö - Operaatiot'!BL173","v":6.2382704101671145},{"$f":"'Hankeyhtiö - Operaatiot'!BM173","v":6.3804687932153064},{"$f":"'Hankeyhtiö - Operaatiot'!BN173","v":6.4902965347378654},{"$f":"'Hankeyhtiö - Operaatiot'!BO173","v":6.6201024654326224},{"$f":"'Hankeyhtiö - Operaatiot'!BP173","v":6.7525045147412737},{"$f":"'Hankeyhtiö - Operaatiot'!BQ173","v":6.9064246176526369},{"$f":"'Hankeyhtiö - Operaatiot'!BR173","v":7.0253056971368224},{"$f":"'Hankeyhtiö - Operaatiot'!BS173","v":7.1658118110795588},{"$f":"'Hankeyhtiö - Operaatiot'!BT173","v":7.3091280473011491},{"$f":"'Hankeyhtiö - Operaatiot'!BU173","v":7.4757361167629188}]
[null,"Tonttiportfolion vuokratuotot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L94","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M94","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N94","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O94","v":1.8727199999999997},{"$f":"'Hankeyhtiö - Operaatiot'!P94","v":3.8203487999999997},{"$f":"'Hankeyhtiö - Operaatiot'!Q94","v":5.8451336640000005},{"$f":"'Hankeyhtiö - Operaatiot'!R94","v":7.9493817830399998},{"$f":"'Hankeyhtiö - Operaatiot'!S94","v":10.135461773376001},{"$f":"'Hankeyhtiö - Operaatiot'!T94","v":12.405805210612224},{"$f":"'Hankeyhtiö - Operaatiot'!U94","v":14.762908200628546},{"$f":"'Hankeyhtiö - Operaatiot'!V94","v":17.209332988161279},{"$f":"'Hankeyhtiö - Operaatiot'!W94","v":19.747709603915062},{"$f":"'Hankeyhtiö - Operaatiot'!X94","v":22.380737551103739},{"$f":"'Hankeyhtiö - Operaatiot'!Y94","v":22.828352302125815},{"$f":"'Hankeyhtiö - Operaatiot'!Z94","v":23.284919348168327},{"$f":"'Hankeyhtiö - Operaatiot'!AA94","v":23.750617735131698},{"$f":"'Hankeyhtiö - Operaatiot'!AB94","v":24.225630089834333},{"$f":"'Hankeyhtiö - Operaatiot'!AC94","v":24.71014269163102},{"$f":"'Hankeyhtiö - Operaatiot'!AD94","v":25.204345545463642},{"$f":"'Hankeyhtiö - Operaatiot'!AE94","v":25.708432456372915},{"$f":"'Hankeyhtiö - Operaatiot'!AF94","v":26.222601105500374},{"$f":"'Hankeyhtiö - Operaatiot'!AG94","v":26.747053127610382},{"$f":"'Hankeyhtiö - Operaatiot'!AH94","v":27.281994190162592},{"$f":"'Hankeyhtiö - Operaatiot'!AI94","v":27.827634073965847},{"$f":"'Hankeyhtiö - Operaatiot'!AJ94","v":28.384186755445164},{"$f":"'Hankeyhtiö - Operaatiot'!AK94","v":28.951870490554068},{"$f":"'Hankeyhtiö - Operaatiot'!AL94","v":29.53090790036515},{"$f":"'Hankeyhtiö - Operaatiot'!AM94","v":30.121526058372449},{"$f":"'Hankeyhtiö - Operaatiot'!AN94","v":30.723956579539902},{"$f":"'Hankeyhtiö - Operaatiot'!AO94","v":31.3384357111307},{"$f":"'Hankeyhtiö - Operaatiot'!AP94","v":31.965204425353313},{"$f":"'Hankeyhtiö - Operaatiot'!AQ94","v":32.604508513860374},{"$f":"'Hankeyhtiö - Operaatiot'!AR94","v":33.256598684137586},{"$f":"'Hankeyhtiö - Operaatiot'!AS94","v":33.921730657820341},{"$f":"'Hankeyhtiö - Operaatiot'!AT94","v":34.600165270976753},{"$f":"'Hankeyhtiö - Operaatiot'!AU94","v":35.292168576396278},{"$f":"'Hankeyhtiö - Operaatiot'!AV94","v":35.998011947924212},{"$f":"'Hankeyhtiö - Operaatiot'!AW94","v":36.71797218688269},{"$f":"'Hankeyhtiö - Operaatiot'!AX94","v":37.45233163062035},{"$f":"'Hankeyhtiö - Operaatiot'!AY94","v":38.201378263232762},{"$f":"'Hankeyhtiö - Operaatiot'!AZ94","v":38.965405828497417},{"$f":"'Hankeyhtiö - Operaatiot'!BA94","v":39.744713945067367},{"$f":"'Hankeyhtiö - Operaatiot'!BB94","v":40.539608223968706},{"$f":"'Hankeyhtiö - Operaatiot'!BC94","v":41.35040038844808},{"$f":"'Hankeyhtiö - Operaatiot'!BD94","v":42.177408396217047},{"$f":"'Hankeyhtiö - Operaatiot'!BE94","v":43.020956564141386},{"$f":"'Hankeyhtiö - Operaatiot'!BF94","v":43.881375695424218},{"$f":"'Hankeyhtiö - Operaatiot'!BG94","v":44.759003209332697},{"$f":"'Hankeyhtiö - Operaatiot'!BH94","v":45.654183273519351},{"$f":"'Hankeyhtiö - Operaatiot'!BI94","v":46.567266938989739},{"$f":"'Hankeyhtiö - Operaatiot'!BJ94","v":47.498612277769531},{"$f":"'Hankeyhtiö - Operaatiot'!BK94","v":48.448584523324918},{"$f":"'Hankeyhtiö - Operaatiot'!BL94","v":49.417556213791421},{"$f":"'Hankeyhtiö - Operaatiot'!BM94","v":50.405907338067252},{"$f":"'Hankeyhtiö - Operaatiot'!BN94","v":51.414025484828599},{"$f":"'Hankeyhtiö - Operaatiot'!BO94","v":52.442305994525164},{"$f":"'Hankeyhtiö - Operaatiot'!BP94","v":53.491152114415669},{"$f":"'Hankeyhtiö - Operaatiot'!BQ94","v":54.560975156703989},{"$f":"'Hankeyhtiö - Operaatiot'!BR94","v":55.652194659838067},{"$f":"'Hankeyhtiö - Operaatiot'!BS94","v":56.76523855303482},{"$f":"'Hankeyhtiö - Operaatiot'!BT94","v":57.900543324095523},{"$f":"'Hankeyhtiö - Operaatiot'!BU94","v":59.058554190577432}]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!P108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Q108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!R108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!S108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!T108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!U108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!V108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!W108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!X108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Y108","v":38.047253836876372},{"$f":"'Hankeyhtiö - Operaatiot'!Z108","v":38.8081989136139},{"$f":"'Hankeyhtiö - Operaatiot'!AA108","v":39.584362891886173},{"$f":"'Hankeyhtiö - Operaatiot'!AB108","v":40.376050149723902},{"$f":"'Hankeyhtiö - Operaatiot'!AC108","v":41.183571152718379},{"$f":"'Hankeyhtiö - Operaatiot'!AD108","v":42.00724257577275},{"$f":"'Hankeyhtiö - Operaatiot'!AE108","v":42.847387427288204},{"$f":"'Hankeyhtiö - Operaatiot'!AF108","v":43.704335175833968},{"$f":"'Hankeyhtiö - Operaatiot'!AG108","v":44.57842187935065},{"$f":"'Hankeyhtiö - Operaatiot'!AH108","v":45.469990316937661},{"$f":"'Hankeyhtiö - Operaatiot'!AI108","v":46.379390123276416},{"$f":"'Hankeyhtiö - Operaatiot'!AJ108","v":47.306977925741947},{"$f":"'Hankeyhtiö - Operaatiot'!AK108","v":48.253117484256784},{"$f":"'Hankeyhtiö - Operaatiot'!AL108","v":49.218179833941925},{"$f":"'Hankeyhtiö - Operaatiot'!AM108","v":50.202543430620764},{"$f":"'Hankeyhtiö - Operaatiot'!AN108","v":51.206594299233174},{"$f":"'Hankeyhtiö - Operaatiot'!AO108","v":52.23072618521784},{"$f":"'Hankeyhtiö - Operaatiot'!AP108","v":53.275340708922208},{"$f":"'Hankeyhtiö - Operaatiot'!AQ108","v":54.340847523100656},{"$f":"'Hankeyhtiö - Operaatiot'!AR108","v":55.427664473562665},{"$f":"'Hankeyhtiö - Operaatiot'!AS108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AT108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AU108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AV108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AW108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AX108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AY108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AZ108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BA108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BB108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BC108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BD108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BE108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BF108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BG108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BH108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BI108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BJ108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BK108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BL108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BM108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BN108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BO108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BP108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BQ108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BR108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BS108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BT108","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BU108","v":0}]
[null,"Nettotuotot muista palveluista",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!P166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Q166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!R166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!S166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!T166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!U166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!V166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!W166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!X166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Y166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Z166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AA166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AB166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AC166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AD166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AE166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AF166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AG166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AH166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AI166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AJ166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AK166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AL166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AM166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AN166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AO166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AP166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AQ166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AR166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AS166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AT166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AU166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AV166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AW166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AX166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AY166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!AZ166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BA166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BB166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BC166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BD166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BE166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BF166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BG166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BH166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BI166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BJ166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BK166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BL166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BM166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BN166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BO166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BP166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BQ166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BR166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BS166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BT166","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!BU166","v":0}]
[null,"Liikevaihto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L10:L16)","v":0},{"$f":"SUM(M10:M16)","v":0},0,1.8727199999999997,3.8203487999999997,5.8451336640000005,7.9493817830399998,10.135461773376001,12.405805210612224,14.762908200628546,17.209332988161279,19.747709603915062,22.380737551103739,77.955411170865744,79.595590289500961,81.281687921213546,131.80559029989774,135.36526318298459,138.9867621088506,142.73635574199344,146.59646169012476,150.59332439830592,154.539688101069,158.62154582728215,162.52107581464463,166.54505462944806,170.62235750860404,174.82949585946079,179.14468087029974,183.59741603548531,188.11079965087981,192.76773876099861,197.54473978103888,145.93761457572148,150.1748240795207,153.76684815249894,157.44581136667608,161.2472812697012,165.07311223315401,169.02586084780293,173.07437316928369,177.25719119057055,181.46812255389318,185.81822255735858,190.27381506367351,194.876666236951,199.51187833301688,204.29971069570024,209.20376197896351,214.26929331300008,219.37198911175381,224.64207675455313,230.04021045764833,235.61543996973631,241.23326122715963,247.03469717493616,252.97722086865218,259.1139891266838,265.29947585443045,271.68639593102421,278.22878565396934,284.98425426863042]
[null,"Kasvu-%",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L17/K17-1,0)","v":0},0,0,0,1.04,0.53000000000000025,0.35999999999999988,0.27500000000000013,0.22399999999999975,0.18999999999999995,0.16571428571428592,0.14749999999999974,0.1333333333333333,2.4831475501137477,2.1039964949196577E-2,2.1183304572275796E-2,0.62159022125201302,2.7006994733588474E-2,2.6753532189203622E-2,2.6978063063346047E-2,2.7043607272058567E-2,2.7264387298990389E-2,2.6205435855345849E-2,2.641300611104902E-2,2.4583860704576299E-2,2.4759735281304485E-2,2.4481680877452172E-2,2.4657602979402116E-2,2.4682248207749558E-2,2.4855525397426304E-2,2.4583045409104054E-2,2.4756362307542856E-2,2.4781122872240546E-2,{"$f":"IFERROR(AS17/AR17-1,0)","v":-0.26124272032006213},2.9034389222531098E-2,2.3918949764017539E-2,2.3925594225151281E-2,2.4144623918713526E-2,2.3726483530930098E-2,2.3945441878298945E-2,2.3952029004166375E-2,2.4167749070485689E-2,2.3756053760298101E-2,2.3971703361693741E-2,2.3978232301407276E-2,2.4190670543591031E-2,2.3785362227153106E-2,2.3997730875410461E-2,2.4004200821251986E-2,2.4213385486566485E-2,2.3814405320784049E-2,2.4023521253274449E-2,2.4029931440641361E-2,2.4235891199179793E-2,2.3843179624157385E-2,2.404907150143587E-2,2.4055421208737604E-2,2.425818513208311E-2,2.3871681913408827E-2,2.4074378797861895E-2,2.4080667346355167E-2,2.4280264886261005E-2]
[]
[null,"Kunnossapitokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!P208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Q208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!R208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!S208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!T208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!U208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!V208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!W208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!X208","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!Y208","v":-3.0295232399923555},{"$f":"'Hankeyhtiö - Operaatiot'!Z208","v":-3.0901137047922025},{"$f":"'Hankeyhtiö - Operaatiot'!AA208","v":-3.1519159788880464},{"$f":"'Hankeyhtiö - Operaatiot'!AB208","v":-4.7288872555060824},{"$f":"'Hankeyhtiö - Operaatiot'!AC208","v":-4.8276957173728654},{"$f":"'Hankeyhtiö - Operaatiot'!AD208","v":-4.9199343006285279},{"$f":"'Hankeyhtiö - Operaatiot'!AE208","v":-5.0183329866410986},{"$f":"'Hankeyhtiö - Operaatiot'!AF208","v":-5.1186996463739209},{"$f":"'Hankeyhtiö - Operaatiot'!AG208","v":-5.2256531031786597},{"$f":"'Hankeyhtiö - Operaatiot'!AH208","v":-5.3254951120874274},{"$f":"'Hankeyhtiö - Operaatiot'!AI208","v":-5.4320050143291772},{"$f":"'Hankeyhtiö - Operaatiot'!AJ208","v":-5.54064511461576},{"$f":"'Hankeyhtiö - Operaatiot'!AK208","v":-5.6564149758843794},{"$f":"'Hankeyhtiö - Operaatiot'!AL208","v":-5.7644871772462372},{"$f":"'Hankeyhtiö - Operaatiot'!AM208","v":-5.8797769207911621},{"$f":"'Hankeyhtiö - Operaatiot'!AN208","v":-5.9973724592069857},{"$f":"'Hankeyhtiö - Operaatiot'!AO208","v":-6.1226854802028781},{"$f":"'Hankeyhtiö - Operaatiot'!AP208","v":-6.2396663065589486},{"$f":"'Hankeyhtiö - Operaatiot'!AQ208","v":-6.3644596326901279},{"$f":"'Hankeyhtiö - Operaatiot'!AR208","v":-6.4917488253439313},{"$f":"'Hankeyhtiö - Operaatiot'!AS208","v":-6.6273916693366397},{"$f":"'Hankeyhtiö - Operaatiot'!AT208","v":-7.0918700192901412},{"$f":"'Hankeyhtiö - Operaatiot'!AU208","v":-7.2337074196759454},{"$f":"'Hankeyhtiö - Operaatiot'!AV208","v":-7.3783815680694644},{"$f":"'Hankeyhtiö - Operaatiot'!AW208","v":-7.53321810675161},{"$f":"'Hankeyhtiö - Operaatiot'!AX208","v":-7.6764681834194715},{"$f":"'Hankeyhtiö - Operaatiot'!AY208","v":-7.82999754708786},{"$f":"'Hankeyhtiö - Operaatiot'!AZ208","v":-7.9865974980296182},{"$f":"'Hankeyhtiö - Operaatiot'!BA208","v":-8.1541975470422567},{"$f":"'Hankeyhtiö - Operaatiot'!BB208","v":-8.3092560369500141},{"$f":"'Hankeyhtiö - Operaatiot'!BC208","v":-8.4754411576890156},{"$f":"'Hankeyhtiö - Operaatiot'!BD208","v":-8.6449499808427959},{"$f":"'Hankeyhtiö - Operaatiot'!BE208","v":-8.8263656639116519},{"$f":"'Hankeyhtiö - Operaatiot'!BF208","v":-8.9942059600688449},{"$f":"'Hankeyhtiö - Operaatiot'!BG208","v":-9.174090079270222},{"$f":"'Hankeyhtiö - Operaatiot'!BH208","v":-9.3575718808556267},{"$f":"'Hankeyhtiö - Operaatiot'!BI208","v":-9.5539420505377244},{"$f":"'Hankeyhtiö - Operaatiot'!BJ208","v":-9.7356177848421943},{"$f":"'Hankeyhtiö - Operaatiot'!BK208","v":-9.9303301405390378},{"$f":"'Hankeyhtiö - Operaatiot'!BL208","v":-10.12893674334982},{"$f":"'Hankeyhtiö - Operaatiot'!BM208","v":-10.341494130278381},{"$f":"'Hankeyhtiö - Operaatiot'!BN208","v":-10.538145787781152},{"$f":"'Hankeyhtiö - Operaatiot'!BO208","v":-10.748908703536774},{"$f":"'Hankeyhtiö - Operaatiot'!BP208","v":-10.963886877607511},{"$f":"'Hankeyhtiö - Operaatiot'!BQ208","v":-11.193965829064549},{"$f":"'Hankeyhtiö - Operaatiot'!BR208","v":-11.406827907462855},{"$f":"'Hankeyhtiö - Operaatiot'!BS208","v":-11.634964465612113},{"$f":"'Hankeyhtiö - Operaatiot'!BT208","v":-11.867663754924354},{"$f":"'Hankeyhtiö - Operaatiot'!BU208","v":-12.116708611320529}]
[null,"Hallinnointikustannukset",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L209","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M209","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N209","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!O209","v":-1.0404},{"$f":"'Hankeyhtiö - Operaatiot'!P209","v":-1.0612080000000002},{"$f":"'Hankeyhtiö - Operaatiot'!Q209","v":-1.08243216},{"$f":"'Hankeyhtiö - Operaatiot'!R209","v":-1.1040808032},{"$f":"'Hankeyhtiö - Operaatiot'!S209","v":-1.1261624192640001},{"$f":"'Hankeyhtiö - Operaatiot'!T209","v":-1.1486856676492803},{"$f":"'Hankeyhtiö - Operaatiot'!U209","v":-1.171659381002266},{"$f":"'Hankeyhtiö - Operaatiot'!V209","v":-1.1950925686223113},{"$f":"'Hankeyhtiö - Operaatiot'!W209","v":-1.2189944199947575},{"$f":"'Hankeyhtiö - Operaatiot'!X209","v":-1.2433743083946527},{"$f":"'Hankeyhtiö - Operaatiot'!Y209","v":-2.5364835891250914},{"$f":"'Hankeyhtiö - Operaatiot'!Z209","v":-2.5872132609075926},{"$f":"'Hankeyhtiö - Operaatiot'!AA209","v":-2.6389575261257452},{"$f":"'Hankeyhtiö - Operaatiot'!AB209","v":-2.6917366766482598},{"$f":"'Hankeyhtiö - Operaatiot'!AC209","v":-2.7455714101812259},{"$f":"'Hankeyhtiö - Operaatiot'!AD209","v":-2.8004828383848501},{"$f":"'Hankeyhtiö - Operaatiot'!AE209","v":-2.8564924951525468},{"$f":"'Hankeyhtiö - Operaatiot'!AF209","v":-2.9136223450555976},{"$f":"'Hankeyhtiö - Operaatiot'!AG209","v":-2.9718947919567098},{"$f":"'Hankeyhtiö - Operaatiot'!AH209","v":-3.0313326877958442},{"$f":"'Hankeyhtiö - Operaatiot'!AI209","v":-3.0919593415517612},{"$f":"'Hankeyhtiö - Operaatiot'!AJ209","v":-3.1537985283827963},{"$f":"'Hankeyhtiö - Operaatiot'!AK209","v":-3.2168744989504523},{"$f":"'Hankeyhtiö - Operaatiot'!AL209","v":-3.2812119889294618},{"$f":"'Hankeyhtiö - Operaatiot'!AM209","v":-3.3468362287080513},{"$f":"'Hankeyhtiö - Operaatiot'!AN209","v":-3.4137729532822121},{"$f":"'Hankeyhtiö - Operaatiot'!AO209","v":-3.4820484123478561},{"$f":"'Hankeyhtiö - Operaatiot'!AP209","v":-3.551689380594814},{"$f":"'Hankeyhtiö - Operaatiot'!AQ209","v":-3.6227231682067096},{"$f":"'Hankeyhtiö - Operaatiot'!AR209","v":-3.6951776315708447},{"$f":"'Hankeyhtiö - Operaatiot'!AS209","v":-3.7690811842022613},{"$f":"'Hankeyhtiö - Operaatiot'!AT209","v":-3.8444628078863072},{"$f":"'Hankeyhtiö - Operaatiot'!AU209","v":-3.9213520640440329},{"$f":"'Hankeyhtiö - Operaatiot'!AV209","v":-3.9997791053249134},{"$f":"'Hankeyhtiö - Operaatiot'!AW209","v":-4.0797746874314118},{"$f":"'Hankeyhtiö - Operaatiot'!AX209","v":-4.1613701811800405},{"$f":"'Hankeyhtiö - Operaatiot'!AY209","v":-4.2445975848036417},{"$f":"'Hankeyhtiö - Operaatiot'!AZ209","v":-4.3294895364997146},{"$f":"'Hankeyhtiö - Operaatiot'!BA209","v":-4.4160793272297081},{"$f":"'Hankeyhtiö - Operaatiot'!BB209","v":-4.5044009137743029},{"$f":"'Hankeyhtiö - Operaatiot'!BC209","v":-4.5944889320497895},{"$f":"'Hankeyhtiö - Operaatiot'!BD209","v":-4.6863787106907857},{"$f":"'Hankeyhtiö - Operaatiot'!BE209","v":-4.7801062849046012},{"$f":"'Hankeyhtiö - Operaatiot'!BF209","v":-4.8757084106026927},{"$f":"'Hankeyhtiö - Operaatiot'!BG209","v":-4.9732225788147471},{"$f":"'Hankeyhtiö - Operaatiot'!BH209","v":-5.0726870303910419},{"$f":"'Hankeyhtiö - Operaatiot'!BI209","v":-5.1741407709988634},{"$f":"'Hankeyhtiö - Operaatiot'!BJ209","v":-5.2776235864188408},{"$f":"'Hankeyhtiö - Operaatiot'!BK209","v":-5.3831760581472174},{"$f":"'Hankeyhtiö - Operaatiot'!BL209","v":-5.4908395793101619},{"$f":"'Hankeyhtiö - Operaatiot'!BM209","v":-5.600656370896365},{"$f":"'Hankeyhtiö - Operaatiot'!BN209","v":-5.7126694983142929},{"$f":"'Hankeyhtiö - Operaatiot'!BO209","v":-5.8269228882805786},{"$f":"'Hankeyhtiö - Operaatiot'!BP209","v":-5.94346134604619},{"$f":"'Hankeyhtiö - Operaatiot'!BQ209","v":-6.0623305729671131},{"$f":"'Hankeyhtiö - Operaatiot'!BR209","v":-6.183577184426456},{"$f":"'Hankeyhtiö - Operaatiot'!BS209","v":-6.3072487281149847},{"$f":"'Hankeyhtiö - Operaatiot'!BT209","v":-6.4333937026772858},{"$f":"'Hankeyhtiö - Operaatiot'!BU209","v":-6.5620615767308301}]
[]
[null,"Käyttökate",null,null,null,null,null,null,null,null,null,{"$f":"L17+SUM(L20:L21)","v":0},{"$f":"M17+SUM(M20:M21)","v":0},0,0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,{"$f":"AS17+SUM(AS20:AS21)","v":135.54114172218257},139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[null,"Marginaali",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L23/L$17,0)","v":0},{"$f":"IFERROR(M23/M$17,0)","v":0},0,0.44444444444444436,0.72222222222222221,0.81481481481481488,0.86111111111111105,0.88888888888888884,0.90740740740740733,0.92063492063492058,0.93055555555555558,0.93827160493827155,0.94444444444444442,0.9286001222299034,0.92867284550500206,0.92875549643325694,0.9437002336906184,0.94405309789619607,0.94445214046380221,0.94482957449167349,0.94520794090918636,0.9455649981306371,0.94592439066903067,0.94626225389858198,0.94650266988809151,0.94672138722715415,0.94698409224758517,0.94722507718653981,0.94746623027393795,0.94768589830973238,0.94794899758373363,0.9481905900588512,0.94843230719174754,{"$f":"IFERROR(AS23/AS$17,0)","v":0.92876084151598504},0.92717599042176724,0.92745471720499273,0.92773284614796303,0.92798022575798222,0.92828730127848191,0.92856362291943062,0.9288393376269346,0.92908453084559162,0.92938893745969697,0.92966281826474595,0.92993608349592216,0.93017906036902276,0.93048075890739479,0.93075216499372804,0.93102294731823365,0.93126367948569222,0.93156263280444196,0.9318315320979782,0.93209979989330749,0.93233826058588332,0.93263443356265574,0.932900795793559,0.93316651923995908,0.93340268327390508,0.93369604280130158,0.93395983949714478,0.93422299057020464,0.93445683433989135]
[]
[null,"Tonttien käyvän arvon muutos",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L87","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M87","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!N87","v":8},{"$f":"'Hankeyhtiö - Operaatiot'!O87","v":8.1599999999999682},{"$f":"'Hankeyhtiö - Operaatiot'!P87","v":8.3231999999999857},{"$f":"'Hankeyhtiö - Operaatiot'!Q87","v":8.4896640000000616},{"$f":"'Hankeyhtiö - Operaatiot'!R87","v":8.6594572799999696},{"$f":"'Hankeyhtiö - Operaatiot'!S87","v":8.8326464256000463},{"$f":"'Hankeyhtiö - Operaatiot'!T87","v":9.0092993541119881},{"$f":"'Hankeyhtiö - Operaatiot'!U87","v":9.1894853411942563},{"$f":"'Hankeyhtiö - Operaatiot'!V87","v":9.3732750480181721},{"$f":"'Hankeyhtiö - Operaatiot'!W87","v":9.5607405489784583},{"$f":"'Hankeyhtiö - Operaatiot'!X87","v":9.7519553599580604},{"$f":"'Hankeyhtiö - Operaatiot'!Y87","v":9.9469944671572534},{"$f":"'Hankeyhtiö - Operaatiot'!Z87","v":10.145934356500277},{"$f":"'Hankeyhtiö - Operaatiot'!AA87","v":10.34885304363047},{"$f":"'Hankeyhtiö - Operaatiot'!AB87","v":10.555830104503002},{"$f":"'Hankeyhtiö - Operaatiot'!AC87","v":10.766946706592989},{"$f":"'Hankeyhtiö - Operaatiot'!AD87","v":10.982285640724967},{"$f":"'Hankeyhtiö - Operaatiot'!AE87","v":11.201931353539408},{"$f":"'Hankeyhtiö - Operaatiot'!AF87","v":11.425969980610148},{"$f":"'Hankeyhtiö - Operaatiot'!AG87","v":11.654489380222458},{"$f":"'Hankeyhtiö - Operaatiot'!AH87","v":11.887579167826857},{"$f":"'Hankeyhtiö - Operaatiot'!AI87","v":12.125330751183469},{"$f":"'Hankeyhtiö - Operaatiot'!AJ87","v":12.367837366207027},{"$f":"'Hankeyhtiö - Operaatiot'!AK87","v":12.615194113531174},{"$f":"'Hankeyhtiö - Operaatiot'!AL87","v":12.867497995801841},{"$f":"'Hankeyhtiö - Operaatiot'!AM87","v":13.124847955717769},{"$f":"'Hankeyhtiö - Operaatiot'!AN87","v":13.387344914832283},{"$f":"'Hankeyhtiö - Operaatiot'!AO87","v":13.65509181312882},{"$f":"'Hankeyhtiö - Operaatiot'!AP87","v":13.92819364939146},{"$f":"'Hankeyhtiö - Operaatiot'!AQ87","v":14.206757522379235},{"$f":"'Hankeyhtiö - Operaatiot'!AR87","v":14.490892672826931},{"$f":"'Hankeyhtiö - Operaatiot'!AS87","v":14.780710526283428},{"$f":"'Hankeyhtiö - Operaatiot'!AT87","v":15.076324736809056},{"$f":"'Hankeyhtiö - Operaatiot'!AU87","v":15.377851231545151},{"$f":"'Hankeyhtiö - Operaatiot'!AV87","v":15.685408256176174},{"$f":"'Hankeyhtiö - Operaatiot'!AW87","v":15.999116421299618},{"$f":"'Hankeyhtiö - Operaatiot'!AX87","v":16.319098749725754},{"$f":"'Hankeyhtiö - Operaatiot'!AY87","v":16.645480724720187},{"$f":"'Hankeyhtiö - Operaatiot'!AZ87","v":16.97839033921457},{"$f":"'Hankeyhtiö - Operaatiot'!BA87","v":17.317958145998887},{"$f":"'Hankeyhtiö - Operaatiot'!BB87","v":17.664317308918726},{"$f":"'Hankeyhtiö - Operaatiot'!BC87","v":18.017603655097219},{"$f":"'Hankeyhtiö - Operaatiot'!BD87","v":18.377955728199254},{"$f":"'Hankeyhtiö - Operaatiot'!BE87","v":18.7455148427631},{"$f":"'Hankeyhtiö - Operaatiot'!BF87","v":19.120425139618419},{"$f":"'Hankeyhtiö - Operaatiot'!BG87","v":19.502833642410678},{"$f":"'Hankeyhtiö - Operaatiot'!BH87","v":19.892890315259024},{"$f":"'Hankeyhtiö - Operaatiot'!BI87","v":20.290748121564093},{"$f":"'Hankeyhtiö - Operaatiot'!BJ87","v":20.696563083995443},{"$f":"'Hankeyhtiö - Operaatiot'!BK87","v":21.110494345675306},{"$f":"'Hankeyhtiö - Operaatiot'!BL87","v":21.532704232588912},{"$f":"'Hankeyhtiö - Operaatiot'!BM87","v":21.963358317240591},{"$f":"'Hankeyhtiö - Operaatiot'!BN87","v":22.402625483585553},{"$f":"'Hankeyhtiö - Operaatiot'!BO87","v":22.850677993257023},{"$f":"'Hankeyhtiö - Operaatiot'!BP87","v":23.307691553122368},{"$f":"'Hankeyhtiö - Operaatiot'!BQ87","v":23.773845384184824},{"$f":"'Hankeyhtiö - Operaatiot'!BR87","v":24.249322291868339},{"$f":"'Hankeyhtiö - Operaatiot'!BS87","v":24.73430873770576},{"$f":"'Hankeyhtiö - Operaatiot'!BT87","v":25.228994912459939},{"$f":"'Hankeyhtiö - Operaatiot'!BU87","v":25.733574810709115}]
[null,"Poistot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö -Capex & poistot'!L77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!M77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!N77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!O77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!P77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!Q77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!R77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!S77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!T77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!U77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!V77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!W77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!X77","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!Y77","v":-43.594143941417038},{"$f":"'Hankeyhtiö -Capex & poistot'!Z77","v":-43.594143941417038},{"$f":"'Hankeyhtiö -Capex & poistot'!AA77","v":-43.594143941417038},{"$f":"'Hankeyhtiö -Capex & poistot'!AB77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AC77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AD77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AE77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AF77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AG77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AH77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AI77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AJ77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AK77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AL77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AM77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AN77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AO77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AP77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AQ77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AR77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AS77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AT77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AU77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AV77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AW77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AX77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AY77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!AZ77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BA77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BB77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BC77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BD77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BE77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BF77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BG77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BH77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BI77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BJ77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BK77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BL77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BM77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BN77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BO77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BP77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BQ77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BR77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BS77","v":-100.1036750237013},{"$f":"'Hankeyhtiö -Capex & poistot'!BT77","v":-99.659041690367985},{"$f":"'Hankeyhtiö -Capex & poistot'!BU77","v":-99.093266664996634}]
[]
[null,"Liikevoitto",null,null,null,null,null,null,null,null,null,{"$f":"L23+L27+L26","v":0},{"$f":"M23+M27+M26","v":0},8,{"$f":"O23+O27+O26","v":8.9923199999999675},11.082340799999985,13.252365504000062,15.504758259839969,17.841945779712049,20.266418897074931,22.780734160820536,25.38751546755714,28.089455732898763,30.889318602667146,38.742254867488519,40.47005373888441,42.245523518413187,34.837121448545105,38.455267738322192,42.144955586860902,45.959786590037908,49.886434655604091,53.946590859691725,57.966764445311298,62.119237198883383,66.09079451415181,70.183284244443115,74.340481314528887,78.62405564197806,83.01720534894153,87.54409893236209,92.143962589416219,96.8836384587797,101.74503097324973,50.218177224764702,54.211140965452017,{"$f":"AU23+AU27+AU26","v":57.885964876622808},61.649383925756581,65.529729873116509,69.450697594578941,73.49307141693032,77.633001450267642,81.901197438596171,86.215107888386285,90.662221099015682,95.216767076637893,99.912034107196547,104.65871407826248,109.55155665632466,114.56271835927456,119.72828358932628,124.9516358007869,130.33538987784087,135.84946334387595,141.53297276210085,147.28139640094844,153.20586855267453,159.27388917441957,165.52786308513566,171.8547180307082,178.37481645130157,185.49768141845965,192.94579222629153]
[null,"Marginaali",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L29/L$17,0)","v":0},{"$f":"IFERROR(M29/M$17,0)","v":0},0,{"$f":"IFERROR(O29/O$17,0)","v":4.8017429193899615},2.9008714596949852,2.2672476397966701,1.9504357298474908,1.7603485838780002,1.6336238198983288,1.5431061313414265,1.47521786492375,1.4224158799322184,1.3801742919389979,0.49697967447791042,0.50844592761594987,0.51974220268852966,0.26430685807240856,0.28408519906867818,0.30322999793213495,0.32199075246893394,0.34029767212972656,0.35822697370706685,0.37509305963786477,0.39161916418670517,0.40665983893392627,0.42140719459125558,0.43570187635451052,0.44971848288792837,0.46340870934954392,0.47682642175879947,0.48983876928081121,0.50259259708856174,0.5150480396796453,0.34410715407924114,0.36098687844472577,{"$f":"IFERROR(AU29/AU$17,0)","v":0.37645282824041598},0.39155937773524585,0.40639277361527659,0.42072689279938441,0.4348037102032935,0.44855283904067622,0.46204724834290967,0.475097811533162,0.4879081279072614,0.50041970853832107,0.51269367460193138,0.52457384970117182,0.53622962207469405,0.54761308915082707,0.55877480967106996,0.56958792372135203,0.58019135043986891,0.59054659649986097,0.60069481346502629,0.61053519590011884,0.62017955495613108,0.62959775045167354,0.63882256470609622,0.6477763194866043,0.65654673595282775,0.66670916520176837,0.6770401849795461]
[]
[null,"Konserniavustukset",null,null,null,null,null,null,null,null,null,{"$f":"+L83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Saadut osingot",null,null,null,null,null,null,null,null,null,{"$f":"+L84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ulkoisen velan korkokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"-L119-L121-L143-L145-L165-L167-L131-L133-L154-L156","v":0},{"$f":"-M119-M121-M143-M145-M165-M167-M131-M133-M154-M156","v":0},0,0,0,0,0,0,0,0,0,0,0,-44.482009400760617,-44.603877919666807,-44.603877919666807,-95.508103309672904,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,{"$f":"-AS119-AS121-AS143-AS145-AS165-AS167-AS131-AS133-AS154-AS156","v":-95.647950082722375},-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375]
[null,"Pääomalainan korkokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"-L192","v":0},0,{"$f":"-N192","v":0},0,0,-0.55483611726995308,-1.1485107627488029,-1.7831877972939023,-3.0954720150970503,-4.4851333243184408,-5.9689754531702324,-7.5522013977173303,-9.240284182929555,-11.038693940116412,-12.290963929595199,-13.619854124397381,-15.029475668906123,-14.65373877718347,-14.278001885460817,-13.902264993738164,-13.526528102015511,-13.150791210292859,-12.775054318570206,-12.399317426847553,-12.0235805351249,-11.647843643402247,-11.272106751679594,-10.896369859956941,-10.520632968234288,-10.144896076511635,-9.7691591847889825,-9.3934222930663278,-9.0176854013436749,-8.641948509621022,{"$f":"-AT192","v":-8.2662116178983691},-7.8904747261757171,-7.5147378344530642,-7.1390009427304113,-6.7632640510077584,-6.3875271592851055,-6.0117902675624526,-5.6360533758397997,-5.2603164841171468,-4.8845795923944939,-4.508842700671841,-4.1331058089491881,-3.7573689172265348,-3.3816320255038819,-3.0058951337812285,-2.6301582420585756,-2.2544213503359223,-1.8786844586132689,-1.5029475668906158,-1.1272106751679627,-0.75147378344530957,-0.37573689172265645,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15]
[null,"Voitto (tappio) ennen tilinpäätössiirtoja ja veroja",null,null,null,null,null,null,null,null,null,{"$f":"L29+SUM(L32:L35)","v":0},{"$f":"M29+SUM(M32:M35)","v":0},8,8.9923199999999675,11.082340799999985,12.697529386730109,14.356247497091166,16.058757982418147,17.17094688197788,18.295600836502096,19.418540014386906,20.537254335181434,21.649034419737589,-16.778448473388508,-16.424788110377598,-15.978208525651006,-75.70045753003393,-71.84642112158366,-67.780996381322296,-63.590428486422638,-59.288043529133802,-54.852150433323516,-50.456239955981289,-45.928030310686552,-41.580736103695472,-37.112509481681514,-32.579575519873089,-27.920264300701263,-23.151377702015139,-18.248747226871927,-13.273146678095145,-8.1577339170089971,-2.9206045108163181,{"$f":"AS29+SUM(AS32:AS35)","v":-54.071721367578689},-49.703020735168721,-45.652459932275278,-41.513303991418852,-37.257221152336271,-32.960516539151186,-28.542405825077154,-24.026738900017179,-19.382806019965997,-14.69315867845323,-9.8703085761011806,-4.940025706756316,0.13097821552499056,5.2533950783135737,10.521974548098413,15.908873142770958,21.450175264545337,27.049264367728611,32.808755336505229,38.698565694262967,44.757812004210521,50.881972534780758,57.182181578229503,63.625939091697191,69.879913002413289,76.206767947985824,82.726866368579195,89.849731335737275,97.297842143569156]
[]
[null,"Poistoeron muutos"]
[null,"Tilinpäätössiirrot",null,null,null,null,null,null,null,null,null,{"$f":"L63-K63","v":0},0,0,0,0,0,0,0,{"$f":"T63-S63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ63-AY63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Välittömät verot",null,null,null,null,null,null,null,null,null,{"$f":"-L257","v":0},{"$f":"-M257","v":0},0,-0.16646399999999995,-0.5518281599999999,-0.84157307734600961,-1.1393580434182393,-1.4452223113636198,-1.6885679314444417,-2.0386873229439426,-2.4021360629308455,-2.7793072775880461,-3.1706044864063632,-2.1395818629788379,-2.3689107102867681,-2.6047933741465563,0,0,0,-0.20849453428971004,-0.76388595006402515,-1.3386314707353251,-1.9066940404376014,-2.4939022159699236,-3.0532598210066526,-3.6300297684517275,-4.2157637466239937,-4.8196974017539809,-5.439295313931324,-6.0781673166999273,-6.7271815898186507,-7.3963483892750039,-8.082936993878354,{"$f":"-AS257","v":-0.31043625358712745},-0.86503868311137921,-1.3710332955765823,-1.8894125992519961,-2.4244082665874673,-2.9645560755429119,-3.5219548526464539,-4.0930079154728949,-4.6823021427045264,-5.2774348357350682,-5.8915088654027032,-6.5206379510807295,-7.1697941384799506,-7.8255595896115429,-8.5021247009020318,-9.195290455417263,-9.6785611403830156,-9.3625368995870204,-10.335267358713541,-12.142330115507992,-12.930258415543975,-13.726631886419367,-14.548094832727561,-15.389745892009515,-16.257918903957563,-17.135625609640915,-18.040892405854304,-19.057350891381557,-20.127169279087532]
[]
[null,"Tilikauden voitto (tappio)",null,null,null,null,null,null,null,null,null,{"$f":"L36+L40+L39+L38","v":0},{"$f":"M36+M40+M39+M38","v":0},8,8.8258559999999679,10.530512639999985,11.8559563093841,13.216889453672927,14.613535671054526,15.482378950533437,16.256913513558153,17.016403951456059,17.757947057593388,18.478429933331228,-18.918030336367345,-18.793698820664368,-18.583001899797562,-75.70045753003393,-71.84642112158366,-67.780996381322296,-63.798923020712351,-60.051929479197824,-56.190781904058838,-52.362933996418889,-48.421932526656477,-44.633995924702127,-40.742539250133241,-36.795339266497081,-32.739961702455247,-28.590673015946464,-24.326914543571853,-20.000328267913794,-15.554082306284002,-11.003541504694672,{"$f":"AS36+AS40+AS39+AS38","v":-54.382157621165817},-50.5680594182801,-47.023493227851858,-43.402716590670849,-39.681629418923741,-35.925072614694095,-32.064360677723606,-28.119746815490075,-24.065108162670523,-19.970593514188298,-15.761817441503883,-11.460663657837046,-7.0388159229549601,-2.5721645112979692,2.0198498471963813,6.7135826873536946,11.771614124162321,17.686727468141591,22.473487977791688,26.556235578754976,31.827553588666547,37.155340648361388,42.634086745501946,48.236193199687676,53.62199409845573,59.071142338344913,64.685973962724887,70.792380444355715,77.170672864481617]
[]
[null,{"$f":"MAX($B$8:B43)+1","v":2},"Tase"]
[]
[null,"VASTAAVAA"]
[]
[null,"Pysyvät vastaavat"]
[null,"Maa- ja vesialueet",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L86","v":0},{"$f":"'Hankeyhtiö - Operaatiot'!M86","v":400},{"$f":"'Hankeyhtiö - Operaatiot'!N86","v":408},{"$f":"'Hankeyhtiö - Operaatiot'!O86","v":416.15999999999997},{"$f":"'Hankeyhtiö - Operaatiot'!P86","v":424.48319999999995},{"$f":"'Hankeyhtiö - Operaatiot'!Q86","v":432.97286400000002},{"$f":"'Hankeyhtiö - Operaatiot'!R86","v":441.63232127999999},{"$f":"'Hankeyhtiö - Operaatiot'!S86","v":450.46496770560003},{"$f":"'Hankeyhtiö - Operaatiot'!T86","v":459.47426705971202},{"$f":"'Hankeyhtiö - Operaatiot'!U86","v":468.66375240090628},{"$f":"'Hankeyhtiö - Operaatiot'!V86","v":478.03702744892445},{"$f":"'Hankeyhtiö - Operaatiot'!W86","v":487.59776799790291},{"$f":"'Hankeyhtiö - Operaatiot'!X86","v":497.34972335786097},{"$f":"'Hankeyhtiö - Operaatiot'!Y86","v":507.29671782501822},{"$f":"'Hankeyhtiö - Operaatiot'!Z86","v":517.4426521815185},{"$f":"'Hankeyhtiö - Operaatiot'!AA86","v":527.79150522514897},{"$f":"'Hankeyhtiö - Operaatiot'!AB86","v":538.34733532965197},{"$f":"'Hankeyhtiö - Operaatiot'!AC86","v":549.11428203624496},{"$f":"'Hankeyhtiö - Operaatiot'!AD86","v":560.09656767696993},{"$f":"'Hankeyhtiö - Operaatiot'!AE86","v":571.29849903050933},{"$f":"'Hankeyhtiö - Operaatiot'!AF86","v":582.72446901111948},{"$f":"'Hankeyhtiö - Operaatiot'!AG86","v":594.37895839134194},{"$f":"'Hankeyhtiö - Operaatiot'!AH86","v":606.2665375591688},{"$f":"'Hankeyhtiö - Operaatiot'!AI86","v":618.39186831035227},{"$f":"'Hankeyhtiö - Operaatiot'!AJ86","v":630.75970567655929},{"$f":"'Hankeyhtiö - Operaatiot'!AK86","v":643.37489979009047},{"$f":"'Hankeyhtiö - Operaatiot'!AL86","v":656.24239778589231},{"$f":"'Hankeyhtiö - Operaatiot'!AM86","v":669.36724574161008},{"$f":"'Hankeyhtiö - Operaatiot'!AN86","v":682.75459065644236},{"$f":"'Hankeyhtiö - Operaatiot'!AO86","v":696.40968246957118},{"$f":"'Hankeyhtiö - Operaatiot'!AP86","v":710.33787611896264},{"$f":"'Hankeyhtiö - Operaatiot'!AQ86","v":724.54463364134187},{"$f":"'Hankeyhtiö - Operaatiot'!AR86","v":739.03552631416881},{"$f":"'Hankeyhtiö - Operaatiot'!AS86","v":753.81623684045223},{"$f":"'Hankeyhtiö - Operaatiot'!AT86","v":768.89256157726129},{"$f":"'Hankeyhtiö - Operaatiot'!AU86","v":784.27041280880644},{"$f":"'Hankeyhtiö - Operaatiot'!AV86","v":799.95582106498262},{"$f":"'Hankeyhtiö - Operaatiot'!AW86","v":815.95493748628223},{"$f":"'Hankeyhtiö - Operaatiot'!AX86","v":832.27403623600799},{"$f":"'Hankeyhtiö - Operaatiot'!AY86","v":848.91951696072817},{"$f":"'Hankeyhtiö - Operaatiot'!AZ86","v":865.89790729994274},{"$f":"'Hankeyhtiö - Operaatiot'!BA86","v":883.21586544594163},{"$f":"'Hankeyhtiö - Operaatiot'!BB86","v":900.88018275486036},{"$f":"'Hankeyhtiö - Operaatiot'!BC86","v":918.89778640995758},{"$f":"'Hankeyhtiö - Operaatiot'!BD86","v":937.27574213815683},{"$f":"'Hankeyhtiö - Operaatiot'!BE86","v":956.02125698091993},{"$f":"'Hankeyhtiö - Operaatiot'!BF86","v":975.14168212053835},{"$f":"'Hankeyhtiö - Operaatiot'!BG86","v":994.64451576294903},{"$f":"'Hankeyhtiö - Operaatiot'!BH86","v":1014.5374060782081},{"$f":"'Hankeyhtiö - Operaatiot'!BI86","v":1034.8281541997721},{"$f":"'Hankeyhtiö - Operaatiot'!BJ86","v":1055.5247172837676},{"$f":"'Hankeyhtiö - Operaatiot'!BK86","v":1076.6352116294429},{"$f":"'Hankeyhtiö - Operaatiot'!BL86","v":1098.1679158620318},{"$f":"'Hankeyhtiö - Operaatiot'!BM86","v":1120.1312741792724},{"$f":"'Hankeyhtiö - Operaatiot'!BN86","v":1142.5338996628579},{"$f":"'Hankeyhtiö - Operaatiot'!BO86","v":1165.384577656115},{"$f":"'Hankeyhtiö - Operaatiot'!BP86","v":1188.6922692092373},{"$f":"'Hankeyhtiö - Operaatiot'!BQ86","v":1212.4661145934222},{"$f":"'Hankeyhtiö - Operaatiot'!BR86","v":1236.7154368852905},{"$f":"'Hankeyhtiö - Operaatiot'!BS86","v":1261.4497456229963},{"$f":"'Hankeyhtiö - Operaatiot'!BT86","v":1286.6787405354562},{"$f":"'Hankeyhtiö - Operaatiot'!BU86","v":1312.4123153461653}]
[null,"Rakennukset ja rakennelmat",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö -Capex & poistot'!L72","v":26.678000000000001},{"$f":"'Hankeyhtiö -Capex & poistot'!M72","v":60.624501522280653},{"$f":"'Hankeyhtiö -Capex & poistot'!N72","v":95.249933075006922},{"$f":"'Hankeyhtiö -Capex & poistot'!O72","v":130.5678732587877},{"$f":"'Hankeyhtiö -Capex & poistot'!P72","v":368.39755590197854},{"$f":"'Hankeyhtiö -Capex & poistot'!Q72","v":611.15282661013589},{"$f":"'Hankeyhtiö -Capex & poistot'!R72","v":862.51849898251498},{"$f":"'Hankeyhtiö -Capex & poistot'!S72","v":1367.3606630582344},{"$f":"'Hankeyhtiö -Capex & poistot'!T72","v":1884.4159808967249},{"$f":"'Hankeyhtiö -Capex & poistot'!U72","v":2421.3910319274037},{"$f":"'Hankeyhtiö -Capex & poistot'!V72","v":2978.9178380374983},{"$f":"'Hankeyhtiö -Capex & poistot'!W72","v":3557.6469957370505},{"$f":"'Hankeyhtiö -Capex & poistot'!X72","v":4158.1335555472879},{"$f":"'Hankeyhtiö -Capex & poistot'!Y72","v":4427.8636936701123},{"$f":"'Hankeyhtiö -Capex & poistot'!Z72","v":4708.9350903674895},{"$f":"'Hankeyhtiö -Capex & poistot'!AA72","v":5001.6542014782272},{"$f":"'Hankeyhtiö -Capex & poistot'!AB72","v":4901.5505264545263},{"$f":"'Hankeyhtiö -Capex & poistot'!AC72","v":4801.4468514308246},{"$f":"'Hankeyhtiö -Capex & poistot'!AD72","v":4701.3431764071229},{"$f":"'Hankeyhtiö -Capex & poistot'!AE72","v":4601.2395013834221},{"$f":"'Hankeyhtiö -Capex & poistot'!AF72","v":4501.1358263597212},{"$f":"'Hankeyhtiö -Capex & poistot'!AG72","v":4401.0321513360195},{"$f":"'Hankeyhtiö -Capex & poistot'!AH72","v":4300.9284763123178},{"$f":"'Hankeyhtiö -Capex & poistot'!AI72","v":4200.8248012886161},{"$f":"'Hankeyhtiö -Capex & poistot'!AJ72","v":4100.7211262649153},{"$f":"'Hankeyhtiö -Capex & poistot'!AK72","v":4000.617451241214},{"$f":"'Hankeyhtiö -Capex & poistot'!AL72","v":3900.5137762175123},{"$f":"'Hankeyhtiö -Capex & poistot'!AM72","v":3800.410101193811},{"$f":"'Hankeyhtiö -Capex & poistot'!AN72","v":3700.3064261701097},{"$f":"'Hankeyhtiö -Capex & poistot'!AO72","v":3600.2027511464084},{"$f":"'Hankeyhtiö -Capex & poistot'!AP72","v":3500.0990761227072},{"$f":"'Hankeyhtiö -Capex & poistot'!AQ72","v":3399.9954010990059},{"$f":"'Hankeyhtiö -Capex & poistot'!AR72","v":3299.8917260753046},{"$f":"'Hankeyhtiö -Capex & poistot'!AS72","v":3199.7880510516034},{"$f":"'Hankeyhtiö -Capex & poistot'!AT72","v":3099.6843760279021},{"$f":"'Hankeyhtiö -Capex & poistot'!AU72","v":2999.5807010042008},{"$f":"'Hankeyhtiö -Capex & poistot'!AV72","v":2899.4770259804995},{"$f":"'Hankeyhtiö -Capex & poistot'!AW72","v":2799.3733509567983},{"$f":"'Hankeyhtiö -Capex & poistot'!AX72","v":2699.269675933097},{"$f":"'Hankeyhtiö -Capex & poistot'!AY72","v":2599.1660009093957},{"$f":"'Hankeyhtiö -Capex & poistot'!AZ72","v":2499.0623258856945},{"$f":"'Hankeyhtiö -Capex & poistot'!BA72","v":2398.9586508619932},{"$f":"'Hankeyhtiö -Capex & poistot'!BB72","v":2298.8549758382919},{"$f":"'Hankeyhtiö -Capex & poistot'!BC72","v":2198.7513008145906},{"$f":"'Hankeyhtiö -Capex & poistot'!BD72","v":2098.6476257908894},{"$f":"'Hankeyhtiö -Capex & poistot'!BE72","v":1998.5439507671881},{"$f":"'Hankeyhtiö -Capex & poistot'!BF72","v":1898.4402757434868},{"$f":"'Hankeyhtiö -Capex & poistot'!BG72","v":1798.3366007197853},{"$f":"'Hankeyhtiö -Capex & poistot'!BH72","v":1698.2329256960838},{"$f":"'Hankeyhtiö -Capex & poistot'!BI72","v":1598.1292506723826},{"$f":"'Hankeyhtiö -Capex & poistot'!BJ72","v":1498.0255756486813},{"$f":"'Hankeyhtiö -Capex & poistot'!BK72","v":1397.9219006249798},{"$f":"'Hankeyhtiö -Capex & poistot'!BL72","v":1297.8182256012783},{"$f":"'Hankeyhtiö -Capex & poistot'!BM72","v":1197.714550577577},{"$f":"'Hankeyhtiö -Capex & poistot'!BN72","v":1097.6108755538758},{"$f":"'Hankeyhtiö -Capex & poistot'!BO72","v":997.50720053017426},{"$f":"'Hankeyhtiö -Capex & poistot'!BP72","v":897.40352550647287},{"$f":"'Hankeyhtiö -Capex & poistot'!BQ72","v":797.29985048277149},{"$f":"'Hankeyhtiö -Capex & poistot'!BR72","v":697.19617545907022},{"$f":"'Hankeyhtiö -Capex & poistot'!BS72","v":597.09250043536895},{"$f":"'Hankeyhtiö -Capex & poistot'!BT72","v":497.43345874500085},{"$f":"'Hankeyhtiö -Capex & poistot'!BU72","v":398.34019208000427}]
[null,"Pysyvät vastaavat",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L49:L50)","v":26.678000000000001},460.62450152228064,{"$f":"SUM(N49:N50)","v":503.24993307500694},546.72787325878767,792.88075590197855,1044.125690610136,1304.150820262515,1817.8256307638344,2343.8902479564367,2890.0547843283098,3456.9548654864229,4045.2447637349533,4655.4832789051488,4935.1604114951306,5226.377742549008,5529.4457067033763,5439.8978617841785,5350.5611334670693,5261.439744084093,5172.5380004139315,5083.8602953708405,4995.4111097273617,4907.1950138714865,4819.2166695989681,4731.4808319414742,4643.9923510313047,4556.7561740034043,4469.7773469354215,4383.0610168265521,4296.6124336159792,4210.43695224167,4124.5400347403474,4038.9272523894733,3953.6042878920557,{"$f":"SUM(AT49:AT50)","v":3868.5769376051635},3783.851113813007,3699.432847045482,3615.3282884430805,3531.5437121691048,3448.085517870124,3364.9602331856372,3282.1745163079349,3199.7351585931524,3117.6490872245481,3035.9233679290464,2954.5652077481082,2873.5819578640253,2792.9811164827343,2712.7703317742917,2632.9574048721547,2553.5502929324489,2474.5571122544225,2395.9861414633101,2317.8458247568497,2240.1447752167337,2162.8917781862892,2086.0957947157103,2009.7659650761937,1933.9116123443607,1858.5422460583652,1784.1121992804569,1710.7525074261696]
[]
[null,"Rahat ja pankkisaamiset",null,null,null,null,null,null,null,null,null,{"$f":"K53+L107","v":5},5,5,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726027377,5.6795379726029225,5.6795379726029225,5.6795379726029225,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,5.0000000000000027,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,5.0000000000000062,{"$f":"AQ53+AR107","v":5.0000000000000062},4.9999999999999991,4.9999999999999991,5.0000000000000027,5.0000000000000027,5.0000000000000027,5.0000000000000027,5.0000000000000027,5.0000000000000027,5.0000000000000027,5.0000000000000027,5.0000000000000027,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,4.9999999999999956,5.0000000000000098,5.0000000000000098,5.0000000000000098,5.0000000000000098,5.0000000000000098,5.0000000000000098]
[null,"Myyntisaamiset",null,null,null,null,null,null,null,null,null,{"$f":"L275","v":0},{"$f":"M275","v":0},0,7.183035616438356E-2,0.14653392657534245,0.224196907660274,0.30490779441797261,0.38875743788291511,0.47583910396868806,0.56624853372273876,0.66008400502536413,0.75744639576660522,0.85843924853548592,2.9900705654578643,3.0529815453507219,3.1176537832794238,5.0555568882152562,5.1920922864706425,5.3309990945860504,5.4748191243504332,5.6228779826349227,5.7761823056884465,5.9275496805889487,6.0841140865258909,6.2336850997397946,6.3880294926363641,6.5444191921108406,6.7057888822806886,6.8713028279019079,7.042092669854231,7.2152087537323766,7.3938310757643304,7.5770585121494367,{"$f":"AS275","v":5.597607134411235},5.7601302386665481,5.8979065044794119,6.0390174222834663,6.1848272267830602,6.3315714281209763,6.4831837037513456,6.6384691078629361,6.7989059634739393,6.9604211390534374,7.1272742898712886,7.2981737284696688,7.4747214447049704,7.6525104018143466,7.8361532869583659,8.0242538841246276,8.2185482366630165,8.414268075519324,8.6164084234623122,8.8234601271426758,9.0373045467844069,9.252782622411603,9.4753034532852229,9.7032358689346054,9.9386187610234895,10.175870306745278,10.420848063107778,10.671789038782386,10.930902903454319]
[null,"Vaihtuvat vastaavat",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L53:L54)","v":5},{"$f":"SUM(M53:M54)","v":5},5,5.7513683287671213,5.8260718991780802,5.9037348802630119,5.9844457670207101,6.0682954104856526,6.1553770765714262,6.2457865063254765,6.3396219776281022,6.4369843683693428,6.5379772211382239,8.6696085380607872,8.7325195179536443,8.7971917558823467,10.055556888215255,10.192092286470642,10.330999094586049,10.474819124350432,10.622877982634922,10.776182305688446,10.927549680588951,11.08411408652589,11.233685099739795,11.388029492636363,11.544419192110841,11.705788882280688,11.871302827901907,12.042092669854231,12.215208753732377,12.393831075764336,12.577058512149442,{"$f":"SUM(AS53:AS54)","v":10.597607134411234},10.760130238666548,10.897906504479415,11.039017422283468,11.184827226783064,11.331571428120979,11.483183703751347,11.638469107862939,11.798905963473942,11.960421139053441,12.127274289871291,12.298173728469664,12.474721444704965,12.652510401814343,12.836153286958361,13.024253884124622,13.218548236663011,13.41426807551932,13.616408423462307,13.82346012714267,14.037304546784402,14.252782622411598,14.475303453285218,14.703235868934616,14.938618761023498,15.175870306745288,15.420848063107787,15.671789038782396,15.930902903454328]
[]
[null,"Sijoitukset",null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"N57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Vastaavaa",null,null,null,null,null,null,null,null,null,{"$f":"L57+L55+L51","v":31.678000000000001},{"$f":"M57+M55+M51","v":465.62450152228064},{"$f":"N57+N55+N51","v":508.24993307500694},552.47924158755484,798.70682780115658,1050.029425490399,1310.1352660295358,1823.8939261743201,2350.045625033008,2896.3005708346354,3463.2944874640511,4051.6817481033227,4662.021256126287,4943.8300200331914,5235.1102620669617,5538.2428984592589,5449.953418672394,5360.7532257535404,5271.7707431786794,5183.0128195382822,5094.4831733534756,5006.1872920330497,4918.122563552075,4830.300783685494,4742.7145170412141,4655.3803805239413,4568.3005931955149,4481.4831358177025,4394.9323196544537,4308.6545262858335,4222.6521609954025,4136.9338658161114,4051.5043109016228,{"$f":"AS57+AS55+AS51","v":3964.2018950264669},3879.33706784383,3794.7490203174866,3710.4718644677655,3626.5131156698635,3542.8752835972259,3459.5687015738754,3376.5987022935001,3293.9734222714087,3211.6955797322057,3129.7763615144195,3048.2215416575159,2967.0399291928129,2886.2344682658395,2805.8172697696928,2725.7945856584165,2646.1759531088178,2566.9645610079683,2488.1735206778849,2409.809601590453,2331.8831293036342,2254.3975578391455,2177.3670816395743,2100.7990305846452,2024.7045838372171,1949.087482651106,1873.963094121473,1799.7839883192394,1726.6834103296239]
[]
[null,"VASTATTAVAA"]
[]
[null,"Kertynyt poistoero",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö -Capex & poistot'!L242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!M242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!N242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!O242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!P242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!Q242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!R242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!S242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!T242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!U242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!V242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!W242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!X242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!Y242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!Z242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AA242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AB242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AC242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AD242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AE242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AF242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AG242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AH242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AI242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AJ242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AK242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AL242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AM242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AN242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AO242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AP242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AQ242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AR242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AS242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AT242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AU242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AV242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AW242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AX242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AY242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!AZ242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BA242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BB242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BC242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BD242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BE242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BF242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BG242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BH242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BI242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BJ242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BK242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BL242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BM242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BN242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BO242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BP242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BQ242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BR242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BS242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BT242","v":0},{"$f":"'Hankeyhtiö -Capex & poistot'!BU242","v":0}]
[]
[null,"Vieras pääoma"]
[null,"Ostovelat",null,null,null,null,null,null,null,null,null,{"$f":"-L277","v":0},{"$f":"-M277","v":0},0,8.551232876712328E-2,8.7222575342465761E-2,8.8967026849315067E-2,9.074636738630136E-2,9.2561294734027397E-2,9.441252062870796E-2,9.6300771041282124E-2,9.8226786462107765E-2,0.10019132219134994,0.10219514863517692,0.45748001335211885,0.46662961361916117,0.47596220589154453,0.60991429579350753,0.62246031185376094,0.63455483334356533,0.64724593001043662,0.66019084861064536,0.67377105987413988,0.68686255889451542,0.7005998100724059,0.71461180627385401,0.72931146368505451,0.74348212324731755,0.75835176571226404,0.77351880102650938,0.78943018294937528,0.80476896058798042,0.82086433979974005,0.83728162659573491,{"$f":"-AS277","v":0.85450461809908773},0.89887667072683131,0.91685420414136798,0.93519128822419539,0.95449255842600178,0.97297301626845301,0.99243247659382205,1.0122811261256985,1.0331734417209832,1.0531772836211766,1.0742408292936003,1.0957256458794724,1.1183401601766783,1.1399929619730029,1.1627928212124632,1.1860486776367123,1.2105273551947879,1.2339650442132357,1.2586443450975004,1.2838172319994505,1.3103137398225817,1.3356834481722284,1.3623971171356726,1.3896450594783862,1.4183257316738351,1.445786719881313,1.4747024542789395,1.5041965033645184,1.5352413853192897]
[null,"Ulkoiset velat",null,null,null,null,null,null,null,null,null,{"$f":"+L117+L141+L163+L129+L152","v":0},{"$f":"+M117+M141+M163+M129+M152","v":0},0,0,145.36112077850501,292.13025419009455,443.88516922479096,770.00781506249587,1104.6955325443437,1453.8645784886594,1818.0023856336254,2197.6113531361671,2593.1347664907726,2784.4206409829972,2982.186588542429,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,{"$f":"+AS117+AS141+AS163+AS129+AS152","v":3188.2650027574123},3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123]
[null,"Pääomalaina",null,null,null,null,null,null,null,null,null,{"$f":"L190","v":0},{"$f":"M190","v":0},0,0,11.096722345399062,22.970215254976058,35.663755945878044,61.909440301941004,89.702666486368813,119.37950906340464,151.0440279543466,184.80568365859111,220.77387880232823,245.81927859190395,272.39708248794761,300.58951337812243,293.07477554366938,285.56003770921632,278.04529987476326,270.5305620403102,263.01582420585714,255.50108637140409,247.98634853695103,240.47161070249797,232.95687286804491,225.44213503359185,217.9273971991388,210.41265936468574,202.89792153023268,195.38318369577962,187.86844586132656,180.35370802687351,172.83897019242045,{"$f":"AS190","v":165.32423235796739},157.80949452351433,150.29475668906127,142.78001885460822,135.26528102015516,127.7505431857021,120.23580535124904,112.72106751679598,105.20632968234293,97.691591847889867,90.17685401343681,82.662116178983752,75.147378344530694,67.632640510077636,60.11790267562457,52.603164841171505,45.08842700671844,37.573689172265375,30.058951337812314,22.544213503359252,15.029475668906191,7.5147378344531282,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14]
[null,"Vieras pääoma",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},0,8.551232876712328E-2,156.54506569924652,315.18943647191992,479.63967153805532,832.00981665917095,1194.4926115513413,1573.3403883231053,1969.1446403744342,2382.5172281169494,2814.010840441736,3030.6973995882536,3255.0503006439958,3489.330478341426,3481.9496925968751,3474.4475007784827,3466.9448574655189,3459.4428107277326,3451.9410178118796,3444.4398601886905,3436.9382138532578,3429.4372132699827,3421.9364874317307,3414.4364492546893,3406.9358820797984,3399.4360138878101,3391.9364430886717,3384.4376166361412,3376.9382175793266,3369.4395751240854,3361.941254576428,{"$f":"SUM(AS66:AS68)","v":3354.4437397334787},3346.9733739516532,3339.4766136506146,3331.9802129002446,3324.4847763359935,3316.9885189593829,3309.4932405852551,3301.9983514003343,3294.5045058814762,3287.0097718889233,3279.5160976001425,3272.0228445822759,3264.5307212621196,3257.0376362294628,3249.5456982542491,3242.0542162762204,3234.5639571193256,3227.0726569738908,3219.5825984403218,3212.0930334927707,3204.6047921661411,3197.1154240400379,3189.6273998745478,3189.6546478168907,3189.6833284890863,3189.7107894772935,3189.7397052116912,3189.769199260777,3189.8002441427316]
[]
[null,"Oma pääoma",null,null,null,null,null,null,null,null,null,{"$f":"L218","v":31.678000000000001},{"$f":"M218","v":465.62450152228064},508.24993307500688,552.39372925878763,642.16176210190997,734.83998901847883,830.49559449148023,991.88410951514913,1155.5530134816674,1322.9601825115301,1494.1498470896167,1669.1645199863733,1848.01041568455,1913.1326204449385,1980.0599614229652,2048.9124201178324,1968.0037260755182,1886.305724975058,1804.8258857131605,1723.5700088105491,1642.5421555415953,1561.7474318443594,1481.1843496988181,1400.8635704155124,1320.7780296094838,1240.9439312692523,1161.3647111157181,1082.0471219298925,1002.9958765657834,924.21690964969343,845.71394341607618,767.49429069202733,689.56305632519513,{"$f":"AS218","v":609.75815529298882},532.36369389217725,455.27240666687248,378.49165156752167,302.0283393338708,225.88676463784378,150.07546098862073,74.600350893166777,-0.53108361006685811,-75.314192156717027,-149.7397360857226,-223.80130292475911,-297.49079206930617,-370.80316796362291,-443.72842848455588,-516.25963061780305,-588.38800401050685,-660.10809596592173,-731.40907776243591,-802.28343190231692,-872.72166286250592,-942.71786620089108,-1012.2603182349721,-1088.8556172322444,-1164.9787446518674,-1240.6233068261859,-1315.7766110902166,-1389.9852109415356,-1463.1168338131058]
[null,"Oma pääoma",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L71)","v":31.678000000000001},{"$f":"SUM(M71)","v":465.62450152228064},508.24993307500688,552.39372925878763,642.16176210190997,734.83998901847883,830.49559449148023,991.88410951514913,1155.5530134816674,1322.9601825115301,1494.1498470896167,1669.1645199863733,1848.01041568455,1913.1326204449385,1980.0599614229652,2048.9124201178324,1968.0037260755182,1886.305724975058,1804.8258857131605,1723.5700088105491,1642.5421555415953,1561.7474318443594,1481.1843496988181,1400.8635704155124,1320.7780296094838,1240.9439312692523,1161.3647111157181,1082.0471219298925,1002.9958765657834,924.21690964969343,845.71394341607618,767.49429069202733,689.56305632519513,{"$f":"SUM(AS71)","v":609.75815529298882},532.36369389217725,455.27240666687248,378.49165156752167,302.0283393338708,225.88676463784378,150.07546098862073,74.600350893166777,-0.53108361006685811,-75.314192156717027,-149.7397360857226,-223.80130292475911,-297.49079206930617,-370.80316796362291,-443.72842848455588,-516.25963061780305,-588.38800401050685,-660.10809596592173,-731.40907776243591,-802.28343190231692,-872.72166286250592,-942.71786620089108,-1012.2603182349721,-1088.8556172322444,-1164.9787446518674,-1240.6233068261859,-1315.7766110902166,-1389.9852109415356,-1463.1168338131058]
[]
[null,"Vastattavaa",null,null,null,null,null,null,null,null,null,{"$f":"L69+L72+L63","v":31.678000000000001},{"$f":"M69+M72+M63","v":465.62450152228064},508.24993307500688,552.47924158755472,798.70682780115646,1050.0294254903988,1310.1352660295356,1823.8939261743201,2350.0456250330089,2896.3005708346354,3463.2944874640507,4051.6817481033227,4662.0212561262861,4943.8300200331923,5235.1102620669608,5538.2428984592589,5449.9534186723931,5360.7532257535404,5271.7707431786794,5183.0128195382822,5094.4831733534747,5006.1872920330497,4918.1225635520759,4830.3007836854949,4742.714517041215,4655.3803805239413,4568.3005931955167,4481.4831358177025,4394.9323196544556,4308.6545262858344,4222.6521609954025,4136.9338658161123,4051.5043109016233,{"$f":"AS69+AS72+AS63","v":3964.2018950264674},3879.3370678438305,3794.7490203174871,3710.4718644677664,3626.5131156698644,3542.8752835972268,3459.5687015738758,3376.598702293501,3293.9734222714092,3211.6955797322062,3129.7763615144199,3048.2215416575168,2967.0399291928134,2886.23446826584,2805.8172697696932,2725.7945856584174,2646.1759531088187,2566.9645610079692,2488.1735206778858,2409.8096015904539,2331.8831293036351,2254.3975578391469,2177.3670816395756,2100.7990305846461,2024.7045838372189,1949.0874826511076,1873.9630941214746,1799.7839883192414,1726.6834103296258]
[]
[null,"Tase-check",null,"Check",{"$f":"IF(AND(SUM(M76:XFD76)>-0.0001,SUM(M76:XFD76)<0.0001),\"OK\", \"CHECK\")","v":"OK"},null,null,null,null,null,null,{"$f":"L59-L74","v":0},{"$f":"M59-M74","v":0},{"$f":"N59-N74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS59-AS74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8189894035458565E-12,0,0,-2.0463630789890885E-12,-1.8189894035458565E-12]
[null,"Kassa-check",null,"Check",{"$f":"IF(MIN(MAX(M53:AM53),0)=0,\"OK\", \"CHECK\")","v":"OK"}]
[]
[null,{"$f":"MAX($B$8:B78)+1","v":3},"Rahoituslaskelma"]
[]
[null,"Käyttökate",null,null,null,null,null,null,null,null,null,{"$f":"L23","v":0},{"$f":"M23","v":0},0,0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,{"$f":"AS23","v":135.54114172218257},139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[null,"Nettokäyttöpääoman muutos",null,null,null,null,null,null,null,null,null,{"$f":"-L282","v":0},{"$f":"-M282","v":0},0,1.368197260273972E-2,-7.2993323835616408E-2,-7.5918529578082247E-2,-7.8931546220712301E-2,-8.2034716117216466E-2,-8.5230440191092383E-2,-8.8521179341476575E-2,-9.1909455881799662E-2,-9.5397855011998933E-2,-9.8989026325053797E-2,-1.7763464522054364,-5.3761379625815398E-2,-5.5339645656318215E-2,-1.8039510150338693,-0.12398938219513322,-0.1268122866256034,-0.13112893309751161,-0.1351139396842802,-0.13972411179002986,-0.1382758758801268,-0.14282715475905139,-0.13555901701245521,-0.13964473548536915,-0.14221903991221385,-0.14650004770490188,-0.15034691030697367,-0.15487846002945727,-0.15777730623954067,-0.16252694282019409,-0.16681014958911078,{"$f":"-AS282","v":1.9966743692415543},-0.11815105162756989,-0.11979873239832717,-0.12277383372122674,-0.12650853429778763,-0.12826374349546477,-0.132152815305,-0.13543675457971371,-0.13954454001571914,-0.14151133367930502,-0.14578960514542683,-0.14941462201250832,-0.1539332019380959,-0.15613615531305136,-0.16084302590455923,-0.16484474074201216,-0.16981567498031325,-0.17228214983786039,-0.17746104705872323,-0.18187881677841311,-0.18734791181860011,-0.19010836727754921,-0.19580716191017533,-0.20068447330666928,-0.20670221989343496,-0.20979055751431019,-0.21606202196487523,-0.22144692658902798,-0.22806898271716136]
[null,"Konserniavustukset"]
[null,"Saadut osingot"]
[null,"Välittömät verot",null,null,null,null,null,null,null,null,null,{"$f":"-L259","v":0},{"$f":"-M259","v":0},0,-0.16646399999999995,-0.5518281599999999,-0.84157307734600961,-1.1393580434182393,-1.4452223113636198,-1.6885679314444417,-2.0386873229439426,-2.4021360629308455,-2.7793072775880461,-3.1706044864063632,-2.1395818629788379,-2.3689107102867681,-2.6047933741465563,0,0,0,-0.20849453428971004,-0.76388595006402515,-1.3386314707353251,-1.9066940404376014,-2.4939022159699236,-3.0532598210066526,-3.6300297684517275,-4.2157637466239937,-4.8196974017539809,-5.439295313931324,-6.0781673166999273,-6.7271815898186507,-7.3963483892750039,-8.082936993878354,{"$f":"-AS259","v":-0.31043625358712745},-0.86503868311137921,-1.3710332955765823,-1.8894125992519961,-2.4244082665874673,-2.9645560755429119,-3.5219548526464539,-4.0930079154728949,-4.6823021427045264,-5.2774348357350682,-5.8915088654027032,-6.5206379510807295,-7.1697941384799506,-7.8255595896115429,-8.5021247009020318,-9.195290455417263,-9.6785611403830156,-9.3625368995870204,-10.335267358713541,-12.142330115507992,-12.930258415543975,-13.726631886419367,-14.548094832727561,-15.389745892009515,-16.257918903957563,-17.135625609640915,-18.040892405854304,-19.057350891381557,-20.127169279087532]
[null,"Liiketoiminnan rahavirta",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L81:L85)","v":0},0,0,0.67953797260273952,2.1343193161643832,3.8452098970759088,5.6270113902010479,7.4820423266311638,9.4833211713274093,11.46404031734086,13.520194900726324,15.65401005132026,17.867769729977667,68.473476026564029,71.495591233888589,72.830681396396884,122.58101535270953,127.66800667323537,131.13953268321163,134.52190679281259,137.66513980894692,140.91742092064521,144.137890384868,147.46085210067224,150.63781333362695,153.90209065067614,157.21867555589213,160.6366852605027,164.14389323357224,167.75963636620517,171.43448506766785,175.22168062800657,{"$f":"SUM(AR81:AR85)","v":179.10806618065664},137.22737983783702,138.25530151760532,141.12095664080405,144.0554642603085,147.08337167463293,150.14245404951612,153.29715804795998,156.52984146470178,159.86506763357835,163.23551943375446,166.71099399707163,170.27243379904672,173.94646694771671,177.66026821742076,181.48943031080867,185.41336787155757,189.69283367610018,194.82392869106789,198.8158421500946,202.09622520270193,206.55568314119898,211.06570568736726,215.71496358848106,220.4794422796823,225.39307160080114,230.36365459538592,235.48722830947793,240.64893037839713,245.95024581877436]
[]
[null,"Investoinnit",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö -Capex & poistot'!L60","v":-26.678000000000001},{"$f":"-'Hankeyhtiö -Capex & poistot'!M60","v":-33.946501522280656},{"$f":"-'Hankeyhtiö -Capex & poistot'!N60","v":-34.625431552726269},{"$f":"-'Hankeyhtiö -Capex & poistot'!O60","v":-35.317940183780792},{"$f":"-'Hankeyhtiö -Capex & poistot'!P60","v":-234.59163303870929},{"$f":"-'Hankeyhtiö -Capex & poistot'!Q60","v":-239.28346569948349},{"$f":"-'Hankeyhtiö -Capex & poistot'!R60","v":-244.06913501347313},{"$f":"-'Hankeyhtiö -Capex & poistot'!S60","v":-489.24993117538145},{"$f":"-'Hankeyhtiö -Capex & poistot'!T60","v":-493.95508338661568},{"$f":"-'Hankeyhtiö -Capex & poistot'!U60","v":-503.83418505434804},{"$f":"-'Hankeyhtiö -Capex & poistot'!V60","v":-513.91086875543499},{"$f":"-'Hankeyhtiö -Capex & poistot'!W60","v":-524.18908613054373},{"$f":"-'Hankeyhtiö -Capex & poistot'!X60","v":-534.55821921615166},{"$f":"-'Hankeyhtiö -Capex & poistot'!Y60","v":-280.13411698918628},{"$f":"-'Hankeyhtiö -Capex & poistot'!Z60","v":-285.73679932897005},{"$f":"-'Hankeyhtiö -Capex & poistot'!AA60","v":-291.45153531554939},{"$f":"-'Hankeyhtiö -Capex & poistot'!AB60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AC60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AD60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AE60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AF60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AG60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AH60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AI60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AJ60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AK60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AL60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AM60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AN60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AO60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AP60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AQ60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AR60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AS60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AT60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AU60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AV60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AW60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AX60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AY60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!AZ60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BA60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BB60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BC60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BD60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BE60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BF60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BG60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BH60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BI60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BJ60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BK60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BL60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BM60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BN60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BO60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BP60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BQ60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BR60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BS60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BT60","v":0},{"$f":"-'Hankeyhtiö -Capex & poistot'!BU60","v":0}]
[null,"Rahavirta investointien jälkeen",null,null,null,null,null,null,null,null,null,{"$f":"L86+L88","v":-26.678000000000001},{"$f":"M86+M88","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,-232.45731372254491,-235.43825580240758,-238.4421236232721,-481.76788884875026,-484.47176221528827,-492.37014473700719,-500.39067385470867,-508.53507607922347,-516.69044948617397,-211.66064096262227,-214.24120809508145,-218.62085391915252,122.58101535270953,127.66800667323537,131.13953268321163,134.52190679281259,137.66513980894692,140.91742092064521,144.137890384868,147.46085210067224,150.63781333362695,153.90209065067614,157.21867555589213,160.6366852605027,164.14389323357224,167.75963636620517,171.43448506766785,175.22168062800657,179.10806618065664,{"$f":"AS86+AS88","v":137.22737983783702},138.25530151760532,141.12095664080405,144.0554642603085,147.08337167463293,150.14245404951612,153.29715804795998,156.52984146470178,159.86506763357835,163.23551943375446,166.71099399707163,170.27243379904672,173.94646694771671,177.66026821742076,181.48943031080867,185.41336787155757,189.69283367610018,194.82392869106789,198.8158421500946,202.09622520270193,206.55568314119898,211.06570568736726,215.71496358848106,220.4794422796823,225.39307160080114,230.36365459538592,235.48722830947793,240.64893037839713,245.95024581877436]
[]
[null,"Ulkoisen velan nostot",null,null,null,null,null,null,null,null,null,{"$f":"+L114+L139+L161+L126+L150","v":0},{"$f":"+M114+M139+M161+M126+M150","v":0},0,0,144.2573904901879,147.14253829999166,150.08538906599148,318.01245526399794,321.07080420130023,327.4922202853262,334.04206469103275,340.72290598485341,347.46284249049859,1668.8831066985313,185.72891956383054,189.44349795510712,1701.4690721018521,0,0,0,0,0,0,1486.7959306555601,0,0,1701.4690721018521,0,0,0,0,0,0,{"$f":"+AS114+AS139+AS161+AS126+AS150","v":1486.7959306555601},0,0,1701.4690721018521,0,0,0,0,0,0,1486.7959306555601,0,0,1701.4690721018521,0,0,0,0,0,0,1486.7959306555601,0,0,1701.4690721018521,0,0,0,0,0]
[null,"Ulkoisen velan takaisinmaksu",null,null,null,null,null,null,null,null,null,{"$f":"+L116+L140+L162+L128+L151","v":0},{"$f":"+M116+M140+M162+M128+M151","v":0},0,0,{"$f":"+P116+P140+P162+P128+P151","v":-2.1343193161643832},{"$f":"+Q116+Q140+Q162+Q128+Q151","v":-3.8452098970759088},-5.6270113902010479,-7.4820423266311638,-9.4833211713274093,-11.46404031734086,-13.520194900726324,-15.65401005132026,-17.867769729977667,-1510.7873972813634,-26.891713314221768,{"$f":"+AA116+AA140+AA162+AA128+AA151","v":-28.226803476730073},-1701.4690721018521,0,0,0,0,0,0,-1486.7959306555601,0,0,-1701.4690721018521,0,0,0,0,0,0,{"$f":"+AS116+AS140+AS162+AS128+AS151","v":-1486.7959306555601},0,0,-1701.4690721018521,0,0,0,0,0,0,-1486.7959306555601,0,0,-1701.4690721018521,0,0,0,0,0,0,-1486.7959306555601,0,0,-1701.4690721018521,0,0,0,0,0]
[null,"Ulkoisen velan hoitokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"-L119-L121-L143-L145-L165-L167+L131+L133-L154-L156","v":0},{"$f":"-M119-M121-M143-M145-M165-M167+M131+M133-M154-M156","v":0},0,0,0,0,0,0,0,0,0,0,0,-44.482009400760617,-44.603877919666807,-44.603877919666807,-95.508103309672904,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,{"$f":"-AS119-AS121-AS143-AS145-AS165-AS167+AS131+AS133-AS154-AS156","v":-95.647950082722375},-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375]
[null,"Rahavirta ulkoisen velan hoidon jälkeen",null,null,null,null,null,null,null,null,null,{"$f":"L89+SUM(L91:L93)","v":-26.678000000000001},{"$f":"M89+SUM(M91:M93)","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,-90.334242548521388,-92.140927399491829,-93.98374594748168,-171.23747591138351,-172.88427918531545,-176.34196476902184,-179.86880406440224,-183.46618014569032,-187.09537672565307,-98.046940946215003,-100.00787976513948,-102.0080373604423,27.072912043036624,32.020056590512993,35.491582600489252,38.873956710090212,42.017189726224544,45.269470837922839,48.489940302145627,51.812902017949867,54.989863250904577,58.254140567953769,61.570725473169759,64.988735177780327,68.495943150849868,72.111686283482797,75.786534984945476,79.573730545284192,83.460116097934261,{"$f":"AS89+SUM(AS91:AS93)","v":41.579429755114646},42.607351434882943,45.473006558081678,48.407514177586123,51.435421591910554,54.494503966793744,57.649207965237608,60.881891381979401,64.217117550855974,67.587569351032087,71.063043914349251,74.624483716324349,78.29851686499434,82.01231813469839,85.841480228086297,89.765417788835194,94.044883593377804,99.175978608345517,103.16789206737222,106.44827511997956,110.90773305847661,115.41775560464488,120.06701350575868,124.83149219695993,129.74512151807875,134.71570451266354,139.83927822675554,145.00098029567476,150.30229573605197]
[]
[null,"Pääomalainan nosto",null,null,null,null,null,null,null,null,null,{"$f":"L187","v":0},{"$f":"M187","v":0},0,0,11.096722345399062,11.318656792307042,11.545029928153181,24.462496558769054,24.697754169330768,25.191709252717384,25.695543437771732,26.209454306527167,26.727910960807563,14.006705849459303,14.286839966448492,14.572576765777461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pääomalainan korkojen maksu",null,null,null,null,null,null,null,null,null,{"$f":"-L194","v":0},{"$f":"-M194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15.029475668906123,-14.65373877718347,-14.278001885460817,-13.902264993738164,-13.526528102015511,-13.150791210292859,-12.775054318570206,-12.399317426847553,-12.0235805351249,-11.647843643402247,-11.272106751679594,-10.896369859956941,-10.520632968234288,-10.144896076511635,-9.7691591847889825,-9.3934222930663278,-9.0176854013436749,{"$f":"-AS194","v":-8.641948509621022},-8.2662116178983691,-7.8904747261757171,-7.5147378344530642,-7.1390009427304113,-6.7632640510077584,-6.3875271592851055,-6.0117902675624526,-5.6360533758397997,-5.2603164841171468,-4.8845795923944939,-4.508842700671841,-4.1331058089491881,-3.7573689172265348,-3.3816320255038819,-3.0058951337812285,-2.6301582420585756,-2.2544213503359223,-1.8786844586132689,-1.5029475668906158,-1.1272106751679627,-0.75147378344530957,-0.37573689172265645,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15]
[null,"Rahavirta pääomalainan lyhentämiseen",null,null,null,null,null,null,null,null,null,{"$f":"L94+SUM(L96:L97)","v":-26.678000000000001},{"$f":"M94+SUM(M96:M97)","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,-79.23752020312233,-80.822270607184791,-82.438716019328496,-146.77497935261445,-148.18652501598467,-151.15025551630447,-154.17326062663051,-157.25672583916315,-160.36746576484552,-84.040235096755694,-85.721039798690981,-87.435460594664846,12.043436374130501,17.366317813329523,21.213580715028435,24.971691716352048,28.490661624209032,32.11867962762998,35.714885983575421,39.413584591102314,42.966282715779677,46.606296924551522,50.298618721490165,54.092365317823386,57.97531018261558,61.966790206971162,66.017375800156486,70.18030825221787,74.442430696590591,{"$f":"AS94+SUM(AS96:AS97)","v":32.937481245493622},34.341139816984573,37.58253183190596,40.892776343133058,44.296420649180142,47.731239915785984,51.261680805952501,54.870101114416947,58.581064175016174,62.327252866914939,66.178464321954763,70.115641015652514,74.165411056045158,78.254949217471861,82.459848202582421,86.759522655053971,91.414725351319234,96.921557258009599,101.28920760875896,104.94532755308894,109.78052238330865,114.66628182119958,119.69127661403603,124.83149219695993,129.74512151807875,134.71570451266354,139.83927822675554,145.00098029567476,150.30229573605197]
[]
[null,"Pääomalainan lyhennys",null,null,null,null,null,null,null,null,null,{"$f":"L189","v":0},{"$f":"M189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,{"$f":"AS189","v":-7.5147378344530624},-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,0,0,0,0,0,0]
[null,"Rahavirta osinkojen jakoon",null,null,null,null,null,null,null,null,null,{"$f":"L100+L98","v":-26.678000000000001},{"$f":"M100+M98","v":-33.946501522280656},-34.625431552726269,-34.638402211178054,-79.23752020312233,-80.822270607184791,-82.438716019328496,-146.77497935261445,-148.18652501598467,-151.15025551630447,-154.17326062663051,-157.25672583916315,-160.36746576484552,-84.040235096755694,-85.721039798690981,-87.435460594664846,4.5286985396774382,9.8515799788764618,13.698842880575373,17.456953881898986,20.975923789755971,24.603941793176919,28.200148149122359,31.898846756649252,35.451544881326612,39.091559090098457,42.7838808870371,46.577627483370321,50.460572348162515,54.452052372518096,58.502637965703421,62.665570417764805,66.927692862137533,{"$f":"AS100+AS98","v":25.42274341104056},26.826401982531511,30.067793997452899,33.378038508679992,36.781682814727077,40.216502081332919,43.746942971499436,47.355363279963882,51.066326340563108,54.812515032461874,58.663726487501698,62.600903181199449,66.650673221592101,70.740211383018803,74.945110368129363,79.244784820600913,83.899987516866176,89.406819423556541,93.774469774305899,97.430589718635886,102.26578454885559,107.15154398674652,112.17653877958297,124.83149219695993,129.74512151807875,134.71570451266354,139.83927822675554,145.00098029567476,150.30229573605197]
[]
[null,"Oman pääoman sijoitukset",null,null,null,null,null,null,null,null,null,{"$f":"L212","v":31.678000000000001},{"$f":"M212","v":33.946501522280656},34.625431552726269,35.317940183780792,79.237520203122344,80.822270607184791,82.438716019328467,146.77497935261442,148.1865250159847,151.15025551630441,154.17326062663051,157.25672583916312,160.36746576484549,84.040235096755879,85.72103979869101,87.435460594664818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maksetut osingot",null,null,null,null,null,null,null,null,null,{"$f":"((Kontrolli!$E$228*-MAX((L101+L103+K53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(L211-$D$209+L212+L214,L101+L103+K53-$D$208),0))))*(L5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((M101+M103+L53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(M211-$D$209+M212+M214,M101+M103+L53-$D$208),0))))*(M5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((N101+N103+M53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(N211-$D$209+N212+N214,N101+N103+M53-$D$208),0))))*(N5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((O101+O103+N53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(O211-$D$209+O212+O214,O101+O103+N53-$D$208),0))))*(O5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((P101+P103+O53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(P211-$D$209+P212+P214,P101+P103+O53-$D$208),0))))*(P5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((Q101+Q103+P53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(Q211-$D$209+Q212+Q214,Q101+Q103+P53-$D$208),0))))*(Q5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((R101+R103+Q53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(R211-$D$209+R212+R214,R101+R103+Q53-$D$208),0))))*(R5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((S101+S103+R53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(S211-$D$209+S212+S214,S101+S103+R53-$D$208),0))))*(S5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((T101+T103+S53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(T211-$D$209+T212+T214,T101+T103+S53-$D$208),0))))*(T5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((U101+U103+T53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(U211-$D$209+U212+U214,U101+U103+T53-$D$208),0))))*(U5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((V101+V103+U53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(V211-$D$209+V212+V214,V101+V103+U53-$D$208),0))))*(V5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((W101+W103+V53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(W211-$D$209+W212+W214,W101+W103+V53-$D$208),0))))*(W5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((X101+X103+W53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(X211-$D$209+X212+X214,X101+X103+W53-$D$208),0))))*(X5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((Y101+Y103+X53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(Y211-$D$209+Y212+Y214,Y101+Y103+X53-$D$208),0))))*(Y5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((Z101+Z103+Y53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(Z211-$D$209+Z212+Z214,Z101+Z103+Y53-$D$208),0))))*(Z5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((AA101+AA103+Z53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AA211-$D$209+AA212+AA214,AA101+AA103+Z53-$D$208),0))))*(AA5>=$D$207)","v":0},{"$f":"((Kontrolli!$E$228*-MAX((AB101+AB103+AA53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AB211-$D$209+AB212+AB214,AB101+AB103+AA53-$D$208),0))))*(AB5>=$D$207)","v":-5.2082365122803616},{"$f":"((Kontrolli!$E$228*-MAX((AC101+AC103+AB53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AC211-$D$209+AC212+AC214,AC101+AC103+AB53-$D$208),0))))*(AC5>=$D$207)","v":-9.8515799788764618},{"$f":"((Kontrolli!$E$228*-MAX((AD101+AD103+AC53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AD211-$D$209+AD212+AD214,AD101+AD103+AC53-$D$208),0))))*(AD5>=$D$207)","v":-13.698842880575373},{"$f":"((Kontrolli!$E$228*-MAX((AE101+AE103+AD53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AE211-$D$209+AE212+AE214,AE101+AE103+AD53-$D$208),0))))*(AE5>=$D$207)","v":-17.456953881898986},{"$f":"((Kontrolli!$E$228*-MAX((AF101+AF103+AE53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AF211-$D$209+AF212+AF214,AF101+AF103+AE53-$D$208),0))))*(AF5>=$D$207)","v":-20.975923789755971},{"$f":"((Kontrolli!$E$228*-MAX((AG101+AG103+AF53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AG211-$D$209+AG212+AG214,AG101+AG103+AF53-$D$208),0))))*(AG5>=$D$207)","v":-24.603941793176919},{"$f":"((Kontrolli!$E$228*-MAX((AH101+AH103+AG53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AH211-$D$209+AH212+AH214,AH101+AH103+AG53-$D$208),0))))*(AH5>=$D$207)","v":-28.200148149122356},{"$f":"((Kontrolli!$E$228*-MAX((AI101+AI103+AH53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AI211-$D$209+AI212+AI214,AI101+AI103+AH53-$D$208),0))))*(AI5>=$D$207)","v":-31.898846756649256},{"$f":"((Kontrolli!$E$228*-MAX((AJ101+AJ103+AI53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AJ211-$D$209+AJ212+AJ214,AJ101+AJ103+AI53-$D$208),0))))*(AJ5>=$D$207)","v":-35.451544881326612},{"$f":"((Kontrolli!$E$228*-MAX((AK101+AK103+AJ53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AK211-$D$209+AK212+AK214,AK101+AK103+AJ53-$D$208),0))))*(AK5>=$D$207)","v":-39.091559090098457},{"$f":"((Kontrolli!$E$228*-MAX((AL101+AL103+AK53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AL211-$D$209+AL212+AL214,AL101+AL103+AK53-$D$208),0))))*(AL5>=$D$207)","v":-42.7838808870371},{"$f":"((Kontrolli!$E$228*-MAX((AM101+AM103+AL53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AM211-$D$209+AM212+AM214,AM101+AM103+AL53-$D$208),0))))*(AM5>=$D$207)","v":-46.577627483370321},{"$f":"((Kontrolli!$E$228*-MAX((AN101+AN103+AM53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AN211-$D$209+AN212+AN214,AN101+AN103+AM53-$D$208),0))))*(AN5>=$D$207)","v":-50.460572348162515},{"$f":"((Kontrolli!$E$228*-MAX((AO101+AO103+AN53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AO211-$D$209+AO212+AO214,AO101+AO103+AN53-$D$208),0))))*(AO5>=$D$207)","v":-54.452052372518096},{"$f":"((Kontrolli!$E$228*-MAX((AP101+AP103+AO53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AP211-$D$209+AP212+AP214,AP101+AP103+AO53-$D$208),0))))*(AP5>=$D$207)","v":-58.502637965703421},{"$f":"((Kontrolli!$E$228*-MAX((AQ101+AQ103+AP53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AQ211-$D$209+AQ212+AQ214,AQ101+AQ103+AP53-$D$208),0))))*(AQ5>=$D$207)","v":-62.665570417764798},{"$f":"((Kontrolli!$E$228*-MAX((AR101+AR103+AQ53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AR211-$D$209+AR212+AR214,AR101+AR103+AQ53-$D$208),0))))*(AR5>=$D$207)","v":-66.927692862137533},{"$f":"((Kontrolli!$E$228*-MAX((AS101+AS103+AR53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AS211-$D$209+AS212+AS214,AS101+AS103+AR53-$D$208),0))))*(AS5>=$D$207)","v":-25.422743411040567},{"$f":"((Kontrolli!$E$228*-MAX((AT101+AT103+AS53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AT211-$D$209+AT212+AT214,AT101+AT103+AS53-$D$208),0))))*(AT5>=$D$207)","v":-26.826401982531511},{"$f":"((Kontrolli!$E$228*-MAX((AU101+AU103+AT53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AU211-$D$209+AU212+AU214,AU101+AU103+AT53-$D$208),0))))*(AU5>=$D$207)","v":-30.067793997452895},{"$f":"((Kontrolli!$E$228*-MAX((AV101+AV103+AU53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AV211-$D$209+AV212+AV214,AV101+AV103+AU53-$D$208),0))))*(AV5>=$D$207)","v":-33.378038508679992},{"$f":"((Kontrolli!$E$228*-MAX((AW101+AW103+AV53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AW211-$D$209+AW212+AW214,AW101+AW103+AV53-$D$208),0))))*(AW5>=$D$207)","v":-36.781682814727077},{"$f":"((Kontrolli!$E$228*-MAX((AX101+AX103+AW53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AX211-$D$209+AX212+AX214,AX101+AX103+AW53-$D$208),0))))*(AX5>=$D$207)","v":-40.216502081332919},{"$f":"((Kontrolli!$E$228*-MAX((AY101+AY103+AX53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AY211-$D$209+AY212+AY214,AY101+AY103+AX53-$D$208),0))))*(AY5>=$D$207)","v":-43.746942971499436},{"$f":"((Kontrolli!$E$228*-MAX((AZ101+AZ103+AY53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(AZ211-$D$209+AZ212+AZ214,AZ101+AZ103+AY53-$D$208),0))))*(AZ5>=$D$207)","v":-47.355363279963882},{"$f":"((Kontrolli!$E$228*-MAX((BA101+BA103+AZ53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BA211-$D$209+BA212+BA214,BA101+BA103+AZ53-$D$208),0))))*(BA5>=$D$207)","v":-51.066326340563108},{"$f":"((Kontrolli!$E$228*-MAX((BB101+BB103+BA53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BB211-$D$209+BB212+BB214,BB101+BB103+BA53-$D$208),0))))*(BB5>=$D$207)","v":-54.812515032461874},{"$f":"((Kontrolli!$E$228*-MAX((BC101+BC103+BB53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BC211-$D$209+BC212+BC214,BC101+BC103+BB53-$D$208),0))))*(BC5>=$D$207)","v":-58.663726487501698},{"$f":"((Kontrolli!$E$228*-MAX((BD101+BD103+BC53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BD211-$D$209+BD212+BD214,BD101+BD103+BC53-$D$208),0))))*(BD5>=$D$207)","v":-62.600903181199456},{"$f":"((Kontrolli!$E$228*-MAX((BE101+BE103+BD53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BE211-$D$209+BE212+BE214,BE101+BE103+BD53-$D$208),0))))*(BE5>=$D$207)","v":-66.650673221592101},{"$f":"((Kontrolli!$E$228*-MAX((BF101+BF103+BE53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BF211-$D$209+BF212+BF214,BF101+BF103+BE53-$D$208),0))))*(BF5>=$D$207)","v":-70.740211383018803},{"$f":"((Kontrolli!$E$228*-MAX((BG101+BG103+BF53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BG211-$D$209+BG212+BG214,BG101+BG103+BF53-$D$208),0))))*(BG5>=$D$207)","v":-74.945110368129363},{"$f":"((Kontrolli!$E$228*-MAX((BH101+BH103+BG53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BH211-$D$209+BH212+BH214,BH101+BH103+BG53-$D$208),0))))*(BH5>=$D$207)","v":-79.244784820600913},{"$f":"((Kontrolli!$E$228*-MAX((BI101+BI103+BH53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BI211-$D$209+BI212+BI214,BI101+BI103+BH53-$D$208),0))))*(BI5>=$D$207)","v":-83.899987516866176},{"$f":"((Kontrolli!$E$228*-MAX((BJ101+BJ103+BI53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BJ211-$D$209+BJ212+BJ214,BJ101+BJ103+BI53-$D$208),0))))*(BJ5>=$D$207)","v":-89.406819423556541},{"$f":"((Kontrolli!$E$228*-MAX((BK101+BK103+BJ53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BK211-$D$209+BK212+BK214,BK101+BK103+BJ53-$D$208),0))))*(BK5>=$D$207)","v":-93.774469774305899},{"$f":"((Kontrolli!$E$228*-MAX((BL101+BL103+BK53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BL211-$D$209+BL212+BL214,BL101+BL103+BK53-$D$208),0))))*(BL5>=$D$207)","v":-97.430589718635886},{"$f":"((Kontrolli!$E$228*-MAX((BM101+BM103+BL53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BM211-$D$209+BM212+BM214,BM101+BM103+BL53-$D$208),0))))*(BM5>=$D$207)","v":-102.26578454885559},{"$f":"((Kontrolli!$E$228*-MAX((BN101+BN103+BM53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BN211-$D$209+BN212+BN214,BN101+BN103+BM53-$D$208),0))))*(BN5>=$D$207)","v":-107.15154398674652},{"$f":"((Kontrolli!$E$228*-MAX((BO101+BO103+BN53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BO211-$D$209+BO212+BO214,BO101+BO103+BN53-$D$208),0))))*(BO5>=$D$207)","v":-112.17653877958297},{"$f":"((Kontrolli!$E$228*-MAX((BP101+BP103+BO53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BP211-$D$209+BP212+BP214,BP101+BP103+BO53-$D$208),0))))*(BP5>=$D$207)","v":-124.83149219695991},{"$f":"((Kontrolli!$E$228*-MAX((BQ101+BQ103+BP53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BQ211-$D$209+BQ212+BQ214,BQ101+BQ103+BP53-$D$208),0))))*(BQ5>=$D$207)","v":-129.74512151807875},{"$f":"((Kontrolli!$E$228*-MAX((BR101+BR103+BQ53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BR211-$D$209+BR212+BR214,BR101+BR103+BQ53-$D$208),0))))*(BR5>=$D$207)","v":-134.71570451266354},{"$f":"((Kontrolli!$E$228*-MAX((BS101+BS103+BR53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BS211-$D$209+BS212+BS214,BS101+BS103+BR53-$D$208),0))))*(BS5>=$D$207)","v":-139.83927822675554},{"$f":"((Kontrolli!$E$228*-MAX((BT101+BT103+BS53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BT211-$D$209+BT212+BT214,BT101+BT103+BS53-$D$208),0))))*(BT5>=$D$207)","v":-145.00098029567476},{"$f":"((Kontrolli!$E$228*-MAX((BU101+BU103+BT53-$D$208),0))+((1-Kontrolli!$E$228)*(-MAX(MIN(BU211-$D$209+BU212+BU214,BU101+BU103+BT53-$D$208),0))))*(BU5>=$D$207)","v":-150.30229573605197}]
[null,"Rahavirta",null,null,null,null,null,null,null,null,null,{"$f":"L101+L104+L103","v":5},{"$f":"M101+M104+M103","v":0},0,0.67953797260273774,0,0,0,0,0,0,0,0,0,1.8474111129762605E-13,0,0,-0.67953797260292337,0,0,0,0,0,3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0,7.1054273576010019E-15,0,{"$f":"AS101+AS104+AS103","v":-7.1054273576010019E-15},0,3.5527136788005009E-15,0,0,0,0,0,0,0,0,-7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,1.4210854715202004E-14,0,0,0,0,0]
[]
[null,"Kassan muutos",null,null,null,null,null,null,null,null,null,{"$f":"L105","v":5},{"$f":"M105","v":0},0,0.67953797260273774,0,0,0,0,0,0,0,0,0,1.8474111129762605E-13,0,0,-0.67953797260292337,0,0,0,0,0,3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0,7.1054273576010019E-15,0,{"$f":"AS105","v":-7.1054273576010019E-15},0,3.5527136788005009E-15,0,0,0,0,0,0,0,0,-7.1054273576010019E-15,0,0,0,0,0,0,0,0,0,0,0,1.4210854715202004E-14,0,0,0,0,0]
[]
[null,{"$f":"MAX($B$8:B108)+1","v":4},"Ulkoiset velat"]
[]
[null,"Rakennusajan laina - Lentorata"]
[]
[null,"Velkabalanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K117","v":0},0,{"$f":"M117","v":0},0,0,145.36112077850501,292.13025419009455,443.88516922479096,600.86700063270246,765.55852826461376,936.33305935515409,1113.3601081062238,1296.8132982066545,1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nostot",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L31","v":0},{"$f":"Velkalaskelmat!M31","v":0},{"$f":"Velkalaskelmat!N31","v":0},{"$f":"Velkalaskelmat!O31","v":0},{"$f":"Velkalaskelmat!P31","v":144.2573904901879},{"$f":"Velkalaskelmat!Q31","v":147.14253829999166},{"$f":"Velkalaskelmat!R31","v":150.08538906599148},{"$f":"Velkalaskelmat!S31","v":153.0870968473113},{"$f":"Velkalaskelmat!T31","v":156.14883878425755},{"$f":"Velkalaskelmat!U31","v":159.27181555994272},{"$f":"Velkalaskelmat!V31","v":162.45725187114158},{"$f":"Velkalaskelmat!W31","v":165.70639690856441},{"$f":"Velkalaskelmat!X31","v":168.94600323268381},{"$f":"Velkalaskelmat!Y31","v":0},{"$f":"Velkalaskelmat!Z31","v":0},{"$f":"Velkalaskelmat!AA31","v":0},{"$f":"Velkalaskelmat!AB31","v":0},{"$f":"Velkalaskelmat!AC31","v":0},{"$f":"Velkalaskelmat!AD31","v":0},{"$f":"Velkalaskelmat!AE31","v":0},{"$f":"Velkalaskelmat!AF31","v":0},{"$f":"Velkalaskelmat!AG31","v":0},{"$f":"Velkalaskelmat!AH31","v":0},{"$f":"Velkalaskelmat!AI31","v":0},{"$f":"Velkalaskelmat!AJ31","v":0},{"$f":"Velkalaskelmat!AK31","v":0},{"$f":"Velkalaskelmat!AL31","v":0},{"$f":"Velkalaskelmat!AM31","v":0},{"$f":"Velkalaskelmat!AN31","v":0},{"$f":"Velkalaskelmat!AO31","v":0},{"$f":"Velkalaskelmat!AP31","v":0},{"$f":"Velkalaskelmat!AQ31","v":0},{"$f":"Velkalaskelmat!AR31","v":0},{"$f":"Velkalaskelmat!AS31","v":0},{"$f":"Velkalaskelmat!AT31","v":0},{"$f":"Velkalaskelmat!AU31","v":0},{"$f":"Velkalaskelmat!AV31","v":0},{"$f":"Velkalaskelmat!AW31","v":0},{"$f":"Velkalaskelmat!AX31","v":0},{"$f":"Velkalaskelmat!AY31","v":0},{"$f":"Velkalaskelmat!AZ31","v":0},{"$f":"Velkalaskelmat!BA31","v":0},{"$f":"Velkalaskelmat!BB31","v":0},{"$f":"Velkalaskelmat!BC31","v":0},{"$f":"Velkalaskelmat!BD31","v":0},{"$f":"Velkalaskelmat!BE31","v":0},{"$f":"Velkalaskelmat!BF31","v":0},{"$f":"Velkalaskelmat!BG31","v":0},{"$f":"Velkalaskelmat!BH31","v":0},{"$f":"Velkalaskelmat!BI31","v":0},{"$f":"Velkalaskelmat!BJ31","v":0},{"$f":"Velkalaskelmat!BK31","v":0},{"$f":"Velkalaskelmat!BL31","v":0},{"$f":"Velkalaskelmat!BM31","v":0},{"$f":"Velkalaskelmat!BN31","v":0},{"$f":"Velkalaskelmat!BO31","v":0},{"$f":"Velkalaskelmat!BP31","v":0},{"$f":"Velkalaskelmat!BQ31","v":0},{"$f":"Velkalaskelmat!BR31","v":0},{"$f":"Velkalaskelmat!BS31","v":0},{"$f":"Velkalaskelmat!BT31","v":0},{"$f":"Velkalaskelmat!BU31","v":0}]
[null,"Kapitalisoidut korot",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L32","v":0},{"$f":"Velkalaskelmat!M32","v":0},{"$f":"Velkalaskelmat!N32","v":0},{"$f":"Velkalaskelmat!O32","v":0},{"$f":"Velkalaskelmat!P32","v":3.238049604481497},{"$f":"Velkalaskelmat!Q32","v":3.4718050086738139},{"$f":"Velkalaskelmat!R32","v":7.2965373589059919},{"$f":"Velkalaskelmat!S32","v":11.376776887231394},{"$f":"Velkalaskelmat!T32","v":18.026010018981076},{"$f":"Velkalaskelmat!U32","v":22.966755847938416},{"$f":"Velkalaskelmat!V32","v":28.089991780654625},{"$f":"Velkalaskelmat!W32","v":33.400803243186715},{"$f":"Velkalaskelmat!X32","v":38.904398946199642},{"$f":"Velkalaskelmat!Y32","v":0},{"$f":"Velkalaskelmat!Z32","v":0},{"$f":"Velkalaskelmat!AA32","v":0},{"$f":"Velkalaskelmat!AB32","v":0},{"$f":"Velkalaskelmat!AC32","v":0},{"$f":"Velkalaskelmat!AD32","v":0},{"$f":"Velkalaskelmat!AE32","v":0},{"$f":"Velkalaskelmat!AF32","v":0},{"$f":"Velkalaskelmat!AG32","v":0},{"$f":"Velkalaskelmat!AH32","v":0},{"$f":"Velkalaskelmat!AI32","v":0},{"$f":"Velkalaskelmat!AJ32","v":0},{"$f":"Velkalaskelmat!AK32","v":0},{"$f":"Velkalaskelmat!AL32","v":0},{"$f":"Velkalaskelmat!AM32","v":0},{"$f":"Velkalaskelmat!AN32","v":0},{"$f":"Velkalaskelmat!AO32","v":0},{"$f":"Velkalaskelmat!AP32","v":0},{"$f":"Velkalaskelmat!AQ32","v":0},{"$f":"Velkalaskelmat!AR32","v":0},{"$f":"Velkalaskelmat!AS32","v":0},{"$f":"Velkalaskelmat!AT32","v":0},{"$f":"Velkalaskelmat!AU32","v":0},{"$f":"Velkalaskelmat!AV32","v":0},{"$f":"Velkalaskelmat!AW32","v":0},{"$f":"Velkalaskelmat!AX32","v":0},{"$f":"Velkalaskelmat!AY32","v":0},{"$f":"Velkalaskelmat!AZ32","v":0},{"$f":"Velkalaskelmat!BA32","v":0},{"$f":"Velkalaskelmat!BB32","v":0},{"$f":"Velkalaskelmat!BC32","v":0},{"$f":"Velkalaskelmat!BD32","v":0},{"$f":"Velkalaskelmat!BE32","v":0},{"$f":"Velkalaskelmat!BF32","v":0},{"$f":"Velkalaskelmat!BG32","v":0},{"$f":"Velkalaskelmat!BH32","v":0},{"$f":"Velkalaskelmat!BI32","v":0},{"$f":"Velkalaskelmat!BJ32","v":0},{"$f":"Velkalaskelmat!BK32","v":0},{"$f":"Velkalaskelmat!BL32","v":0},{"$f":"Velkalaskelmat!BM32","v":0},{"$f":"Velkalaskelmat!BN32","v":0},{"$f":"Velkalaskelmat!BO32","v":0},{"$f":"Velkalaskelmat!BP32","v":0},{"$f":"Velkalaskelmat!BQ32","v":0},{"$f":"Velkalaskelmat!BR32","v":0},{"$f":"Velkalaskelmat!BS32","v":0},{"$f":"Velkalaskelmat!BT32","v":0},{"$f":"Velkalaskelmat!BU32","v":0}]
[null,"Takaisinmaksu",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L33","v":0},{"$f":"Velkalaskelmat!M33","v":0},{"$f":"Velkalaskelmat!N33","v":0},{"$f":"Velkalaskelmat!O33","v":0},{"$f":"Velkalaskelmat!P33","v":-2.1343193161643832},{"$f":"Velkalaskelmat!Q33","v":-3.8452098970759088},{"$f":"Velkalaskelmat!R33","v":-5.6270113902010479},{"$f":"Velkalaskelmat!S33","v":-7.4820423266311638},{"$f":"Velkalaskelmat!T33","v":-9.4833211713274093},{"$f":"Velkalaskelmat!U33","v":-11.46404031734086},{"$f":"Velkalaskelmat!V33","v":-13.520194900726324},{"$f":"Velkalaskelmat!W33","v":-15.65401005132026},{"$f":"Velkalaskelmat!X33","v":-17.867769729977667},{"$f":"Velkalaskelmat!Y33","v":-1486.7959306555601},{"$f":"Velkalaskelmat!Z33","v":0},{"$f":"Velkalaskelmat!AA33","v":0},{"$f":"Velkalaskelmat!AB33","v":0},{"$f":"Velkalaskelmat!AC33","v":0},{"$f":"Velkalaskelmat!AD33","v":0},{"$f":"Velkalaskelmat!AE33","v":0},{"$f":"Velkalaskelmat!AF33","v":0},{"$f":"Velkalaskelmat!AG33","v":0},{"$f":"Velkalaskelmat!AH33","v":0},{"$f":"Velkalaskelmat!AI33","v":0},{"$f":"Velkalaskelmat!AJ33","v":0},{"$f":"Velkalaskelmat!AK33","v":0},{"$f":"Velkalaskelmat!AL33","v":0},{"$f":"Velkalaskelmat!AM33","v":0},{"$f":"Velkalaskelmat!AN33","v":0},{"$f":"Velkalaskelmat!AO33","v":0},{"$f":"Velkalaskelmat!AP33","v":0},{"$f":"Velkalaskelmat!AQ33","v":0},{"$f":"Velkalaskelmat!AR33","v":0},{"$f":"Velkalaskelmat!AS33","v":0},{"$f":"Velkalaskelmat!AT33","v":0},{"$f":"Velkalaskelmat!AU33","v":0},{"$f":"Velkalaskelmat!AV33","v":0},{"$f":"Velkalaskelmat!AW33","v":0},{"$f":"Velkalaskelmat!AX33","v":0},{"$f":"Velkalaskelmat!AY33","v":0},{"$f":"Velkalaskelmat!AZ33","v":0},{"$f":"Velkalaskelmat!BA33","v":0},{"$f":"Velkalaskelmat!BB33","v":0},{"$f":"Velkalaskelmat!BC33","v":0},{"$f":"Velkalaskelmat!BD33","v":0},{"$f":"Velkalaskelmat!BE33","v":0},{"$f":"Velkalaskelmat!BF33","v":0},{"$f":"Velkalaskelmat!BG33","v":0},{"$f":"Velkalaskelmat!BH33","v":0},{"$f":"Velkalaskelmat!BI33","v":0},{"$f":"Velkalaskelmat!BJ33","v":0},{"$f":"Velkalaskelmat!BK33","v":0},{"$f":"Velkalaskelmat!BL33","v":0},{"$f":"Velkalaskelmat!BM33","v":0},{"$f":"Velkalaskelmat!BN33","v":0},{"$f":"Velkalaskelmat!BO33","v":0},{"$f":"Velkalaskelmat!BP33","v":0},{"$f":"Velkalaskelmat!BQ33","v":0},{"$f":"Velkalaskelmat!BR33","v":0},{"$f":"Velkalaskelmat!BS33","v":0},{"$f":"Velkalaskelmat!BT33","v":0},{"$f":"Velkalaskelmat!BU33","v":0}]
[null,"Velkabalanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L113:L116)","v":0},{"$f":"SUM(M113:M116)","v":0},0,0,145.36112077850501,292.13025419009455,443.88516922479096,600.86700063270246,765.55852826461376,936.33305935515409,1113.3601081062238,1296.8132982066545,1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS113:AS116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Korkokustannus",null,null,null,null,null,null,null,null,null,{"$f":"-Velkalaskelmat!L51","v":0},{"$f":"-Velkalaskelmat!M51","v":0},{"$f":"-Velkalaskelmat!N51","v":0},{"$f":"-Velkalaskelmat!O51","v":0},{"$f":"-Velkalaskelmat!P51","v":0},{"$f":"-Velkalaskelmat!Q51","v":0},{"$f":"-Velkalaskelmat!R51","v":0},{"$f":"-Velkalaskelmat!S51","v":0},{"$f":"-Velkalaskelmat!T51","v":0},{"$f":"-Velkalaskelmat!U51","v":0},{"$f":"-Velkalaskelmat!V51","v":0},{"$f":"-Velkalaskelmat!W51","v":0},{"$f":"-Velkalaskelmat!X51","v":0},{"$f":"-Velkalaskelmat!Y51","v":0},{"$f":"-Velkalaskelmat!Z51","v":0},{"$f":"-Velkalaskelmat!AA51","v":0},{"$f":"-Velkalaskelmat!AB51","v":0},{"$f":"-Velkalaskelmat!AC51","v":0},{"$f":"-Velkalaskelmat!AD51","v":0},{"$f":"-Velkalaskelmat!AE51","v":0},{"$f":"-Velkalaskelmat!AF51","v":0},{"$f":"-Velkalaskelmat!AG51","v":0},{"$f":"-Velkalaskelmat!AH51","v":0},{"$f":"-Velkalaskelmat!AI51","v":0},{"$f":"-Velkalaskelmat!AJ51","v":0},{"$f":"-Velkalaskelmat!AK51","v":0},{"$f":"-Velkalaskelmat!AL51","v":0},{"$f":"-Velkalaskelmat!AM51","v":0},{"$f":"-Velkalaskelmat!AN51","v":0},{"$f":"-Velkalaskelmat!AO51","v":0},{"$f":"-Velkalaskelmat!AP51","v":0},{"$f":"-Velkalaskelmat!AQ51","v":0},{"$f":"-Velkalaskelmat!AR51","v":0},{"$f":"-Velkalaskelmat!AS51","v":0},{"$f":"-Velkalaskelmat!AT51","v":0},{"$f":"-Velkalaskelmat!AU51","v":0},{"$f":"-Velkalaskelmat!AV51","v":0},{"$f":"-Velkalaskelmat!AW51","v":0},{"$f":"-Velkalaskelmat!AX51","v":0},{"$f":"-Velkalaskelmat!AY51","v":0},{"$f":"-Velkalaskelmat!AZ51","v":0},{"$f":"-Velkalaskelmat!BA51","v":0},{"$f":"-Velkalaskelmat!BB51","v":0},{"$f":"-Velkalaskelmat!BC51","v":0},{"$f":"-Velkalaskelmat!BD51","v":0},{"$f":"-Velkalaskelmat!BE51","v":0},{"$f":"-Velkalaskelmat!BF51","v":0},{"$f":"-Velkalaskelmat!BG51","v":0},{"$f":"-Velkalaskelmat!BH51","v":0},{"$f":"-Velkalaskelmat!BI51","v":0},{"$f":"-Velkalaskelmat!BJ51","v":0},{"$f":"-Velkalaskelmat!BK51","v":0},{"$f":"-Velkalaskelmat!BL51","v":0},{"$f":"-Velkalaskelmat!BM51","v":0},{"$f":"-Velkalaskelmat!BN51","v":0},{"$f":"-Velkalaskelmat!BO51","v":0},{"$f":"-Velkalaskelmat!BP51","v":0},{"$f":"-Velkalaskelmat!BQ51","v":0},{"$f":"-Velkalaskelmat!BR51","v":0},{"$f":"-Velkalaskelmat!BS51","v":0},{"$f":"-Velkalaskelmat!BT51","v":0},{"$f":"-Velkalaskelmat!BU51","v":0}]
[]
[null,"Järjestelykustannus",null,null,null,null,null,null,null,null,null,{"$f":"-Velkalaskelmat!L52","v":0},{"$f":"-Velkalaskelmat!M52","v":0},{"$f":"-Velkalaskelmat!N52","v":0},{"$f":"-Velkalaskelmat!O52","v":0},{"$f":"-Velkalaskelmat!P52","v":0},{"$f":"-Velkalaskelmat!Q52","v":0},{"$f":"-Velkalaskelmat!R52","v":0},{"$f":"-Velkalaskelmat!S52","v":0},{"$f":"-Velkalaskelmat!T52","v":0},{"$f":"-Velkalaskelmat!U52","v":0},{"$f":"-Velkalaskelmat!V52","v":0},{"$f":"-Velkalaskelmat!W52","v":0},{"$f":"-Velkalaskelmat!X52","v":0},{"$f":"-Velkalaskelmat!Y52","v":0},{"$f":"-Velkalaskelmat!Z52","v":0},{"$f":"-Velkalaskelmat!AA52","v":0},{"$f":"-Velkalaskelmat!AB52","v":0},{"$f":"-Velkalaskelmat!AC52","v":0},{"$f":"-Velkalaskelmat!AD52","v":0},{"$f":"-Velkalaskelmat!AE52","v":0},{"$f":"-Velkalaskelmat!AF52","v":0},{"$f":"-Velkalaskelmat!AG52","v":0},{"$f":"-Velkalaskelmat!AH52","v":0},{"$f":"-Velkalaskelmat!AI52","v":0},{"$f":"-Velkalaskelmat!AJ52","v":0},{"$f":"-Velkalaskelmat!AK52","v":0},{"$f":"-Velkalaskelmat!AL52","v":0},{"$f":"-Velkalaskelmat!AM52","v":0},{"$f":"-Velkalaskelmat!AN52","v":0},{"$f":"-Velkalaskelmat!AO52","v":0},{"$f":"-Velkalaskelmat!AP52","v":0},{"$f":"-Velkalaskelmat!AQ52","v":0},{"$f":"-Velkalaskelmat!AR52","v":0},{"$f":"-Velkalaskelmat!AS52","v":0},{"$f":"-Velkalaskelmat!AT52","v":0},{"$f":"-Velkalaskelmat!AU52","v":0},{"$f":"-Velkalaskelmat!AV52","v":0},{"$f":"-Velkalaskelmat!AW52","v":0},{"$f":"-Velkalaskelmat!AX52","v":0},{"$f":"-Velkalaskelmat!AY52","v":0},{"$f":"-Velkalaskelmat!AZ52","v":0},{"$f":"-Velkalaskelmat!BA52","v":0},{"$f":"-Velkalaskelmat!BB52","v":0},{"$f":"-Velkalaskelmat!BC52","v":0},{"$f":"-Velkalaskelmat!BD52","v":0},{"$f":"-Velkalaskelmat!BE52","v":0},{"$f":"-Velkalaskelmat!BF52","v":0},{"$f":"-Velkalaskelmat!BG52","v":0},{"$f":"-Velkalaskelmat!BH52","v":0},{"$f":"-Velkalaskelmat!BI52","v":0},{"$f":"-Velkalaskelmat!BJ52","v":0},{"$f":"-Velkalaskelmat!BK52","v":0},{"$f":"-Velkalaskelmat!BL52","v":0},{"$f":"-Velkalaskelmat!BM52","v":0},{"$f":"-Velkalaskelmat!BN52","v":0},{"$f":"-Velkalaskelmat!BO52","v":0},{"$f":"-Velkalaskelmat!BP52","v":0},{"$f":"-Velkalaskelmat!BQ52","v":0},{"$f":"-Velkalaskelmat!BR52","v":0},{"$f":"-Velkalaskelmat!BS52","v":0},{"$f":"-Velkalaskelmat!BT52","v":0},{"$f":"-Velkalaskelmat!BU52","v":0}]
[]
[null,"Rakennusajan laina - Kerava-Tampere -ratakäytävä"]
[]
[null,"Velkabalanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K129","v":0},0,{"$f":"M129","v":0},{"$f":"N129","v":0},{"$f":"O129","v":0},{"$f":"P129","v":0},{"$f":"Q129","v":0},{"$f":"R129","v":0},{"$f":"S129","v":169.14081442979338},{"$f":"T129","v":339.13700427972987},{"$f":"U129","v":517.5315191335053},{"$f":"V129","v":704.64227752740157},{"$f":"W129","v":900.79805492951266},1106.3388358352126,1297.624710327437,1495.3906578868689,1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nostot",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L124","v":0},{"$f":"Velkalaskelmat!M124","v":0},{"$f":"Velkalaskelmat!N124","v":0},{"$f":"Velkalaskelmat!O124","v":0},{"$f":"Velkalaskelmat!P124","v":0},{"$f":"Velkalaskelmat!Q124","v":0},{"$f":"Velkalaskelmat!R124","v":0},{"$f":"Velkalaskelmat!S124","v":164.92535841668663},{"$f":"Velkalaskelmat!T124","v":164.92196541704266},{"$f":"Velkalaskelmat!U124","v":168.2204047253835},{"$f":"Velkalaskelmat!V124","v":171.58481281989117},{"$f":"Velkalaskelmat!W124","v":175.016509076289},{"$f":"Velkalaskelmat!X124","v":178.51683925781478},{"$f":"Velkalaskelmat!Y124","v":182.08717604297109},{"$f":"Velkalaskelmat!Z124","v":185.72891956383054},{"$f":"Velkalaskelmat!AA124","v":189.44349795510712},{"$f":"Velkalaskelmat!AB124","v":0},{"$f":"Velkalaskelmat!AC124","v":0},{"$f":"Velkalaskelmat!AD124","v":0},{"$f":"Velkalaskelmat!AE124","v":0},{"$f":"Velkalaskelmat!AF124","v":0},{"$f":"Velkalaskelmat!AG124","v":0},{"$f":"Velkalaskelmat!AH124","v":0},{"$f":"Velkalaskelmat!AI124","v":0},{"$f":"Velkalaskelmat!AJ124","v":0},{"$f":"Velkalaskelmat!AK124","v":0},{"$f":"Velkalaskelmat!AL124","v":0},{"$f":"Velkalaskelmat!AM124","v":0},{"$f":"Velkalaskelmat!AN124","v":0},{"$f":"Velkalaskelmat!AO124","v":0},{"$f":"Velkalaskelmat!AP124","v":0},{"$f":"Velkalaskelmat!AQ124","v":0},{"$f":"Velkalaskelmat!AR124","v":0},{"$f":"Velkalaskelmat!AS124","v":0},{"$f":"Velkalaskelmat!AT124","v":0},{"$f":"Velkalaskelmat!AU124","v":0},{"$f":"Velkalaskelmat!AV124","v":0},{"$f":"Velkalaskelmat!AW124","v":0},{"$f":"Velkalaskelmat!AX124","v":0},{"$f":"Velkalaskelmat!AY124","v":0},{"$f":"Velkalaskelmat!AZ124","v":0},{"$f":"Velkalaskelmat!BA124","v":0},{"$f":"Velkalaskelmat!BB124","v":0},{"$f":"Velkalaskelmat!BC124","v":0},{"$f":"Velkalaskelmat!BD124","v":0},{"$f":"Velkalaskelmat!BE124","v":0},{"$f":"Velkalaskelmat!BF124","v":0},{"$f":"Velkalaskelmat!BG124","v":0},{"$f":"Velkalaskelmat!BH124","v":0},{"$f":"Velkalaskelmat!BI124","v":0},{"$f":"Velkalaskelmat!BJ124","v":0},{"$f":"Velkalaskelmat!BK124","v":0},{"$f":"Velkalaskelmat!BL124","v":0},{"$f":"Velkalaskelmat!BM124","v":0},{"$f":"Velkalaskelmat!BN124","v":0},{"$f":"Velkalaskelmat!BO124","v":0},{"$f":"Velkalaskelmat!BP124","v":0},{"$f":"Velkalaskelmat!BQ124","v":0},{"$f":"Velkalaskelmat!BR124","v":0},{"$f":"Velkalaskelmat!BS124","v":0},{"$f":"Velkalaskelmat!BT124","v":0},{"$f":"Velkalaskelmat!BU124","v":0}]
[null,"Kapitalisoidut korot",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L125","v":0},{"$f":"Velkalaskelmat!M125","v":0},{"$f":"Velkalaskelmat!N125","v":0},{"$f":"Velkalaskelmat!O125","v":0},{"$f":"Velkalaskelmat!P125","v":0},{"$f":"Velkalaskelmat!Q125","v":0},{"$f":"Velkalaskelmat!R125","v":0},{"$f":"Velkalaskelmat!S125","v":4.2154560131067482},{"$f":"Velkalaskelmat!T125","v":5.0742244328938018},{"$f":"Velkalaskelmat!U125","v":10.174110128391897},{"$f":"Velkalaskelmat!V125","v":15.52594557400516},{"$f":"Velkalaskelmat!W125","v":21.139268325822048},{"$f":"Velkalaskelmat!X125","v":27.023941647885383},{"$f":"Velkalaskelmat!Y125","v":33.190165075056385},{"$f":"Velkalaskelmat!Z125","v":38.928741309823117},{"$f":"Velkalaskelmat!AA125","v":44.861719736606069},{"$f":"Velkalaskelmat!AB125","v":0},{"$f":"Velkalaskelmat!AC125","v":0},{"$f":"Velkalaskelmat!AD125","v":0},{"$f":"Velkalaskelmat!AE125","v":0},{"$f":"Velkalaskelmat!AF125","v":0},{"$f":"Velkalaskelmat!AG125","v":0},{"$f":"Velkalaskelmat!AH125","v":0},{"$f":"Velkalaskelmat!AI125","v":0},{"$f":"Velkalaskelmat!AJ125","v":0},{"$f":"Velkalaskelmat!AK125","v":0},{"$f":"Velkalaskelmat!AL125","v":0},{"$f":"Velkalaskelmat!AM125","v":0},{"$f":"Velkalaskelmat!AN125","v":0},{"$f":"Velkalaskelmat!AO125","v":0},{"$f":"Velkalaskelmat!AP125","v":0},{"$f":"Velkalaskelmat!AQ125","v":0},{"$f":"Velkalaskelmat!AR125","v":0},{"$f":"Velkalaskelmat!AS125","v":0},{"$f":"Velkalaskelmat!AT125","v":0},{"$f":"Velkalaskelmat!AU125","v":0},{"$f":"Velkalaskelmat!AV125","v":0},{"$f":"Velkalaskelmat!AW125","v":0},{"$f":"Velkalaskelmat!AX125","v":0},{"$f":"Velkalaskelmat!AY125","v":0},{"$f":"Velkalaskelmat!AZ125","v":0},{"$f":"Velkalaskelmat!BA125","v":0},{"$f":"Velkalaskelmat!BB125","v":0},{"$f":"Velkalaskelmat!BC125","v":0},{"$f":"Velkalaskelmat!BD125","v":0},{"$f":"Velkalaskelmat!BE125","v":0},{"$f":"Velkalaskelmat!BF125","v":0},{"$f":"Velkalaskelmat!BG125","v":0},{"$f":"Velkalaskelmat!BH125","v":0},{"$f":"Velkalaskelmat!BI125","v":0},{"$f":"Velkalaskelmat!BJ125","v":0},{"$f":"Velkalaskelmat!BK125","v":0},{"$f":"Velkalaskelmat!BL125","v":0},{"$f":"Velkalaskelmat!BM125","v":0},{"$f":"Velkalaskelmat!BN125","v":0},{"$f":"Velkalaskelmat!BO125","v":0},{"$f":"Velkalaskelmat!BP125","v":0},{"$f":"Velkalaskelmat!BQ125","v":0},{"$f":"Velkalaskelmat!BR125","v":0},{"$f":"Velkalaskelmat!BS125","v":0},{"$f":"Velkalaskelmat!BT125","v":0},{"$f":"Velkalaskelmat!BU125","v":0}]
[null,"Takaisinmaksu",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L126","v":0},{"$f":"Velkalaskelmat!M126","v":0},{"$f":"Velkalaskelmat!N126","v":0},{"$f":"Velkalaskelmat!O126","v":0},{"$f":"Velkalaskelmat!P126","v":0},{"$f":"Velkalaskelmat!Q126","v":0},{"$f":"Velkalaskelmat!R126","v":0},{"$f":"Velkalaskelmat!S126","v":0},{"$f":"Velkalaskelmat!T126","v":0},{"$f":"Velkalaskelmat!U126","v":0},{"$f":"Velkalaskelmat!V126","v":0},{"$f":"Velkalaskelmat!W126","v":0},{"$f":"Velkalaskelmat!X126","v":0},{"$f":"Velkalaskelmat!Y126","v":-23.991466625803241},{"$f":"Velkalaskelmat!Z126","v":-26.891713314221768},{"$f":"Velkalaskelmat!AA126","v":-28.226803476730073},{"$f":"Velkalaskelmat!AB126","v":-1701.4690721018521},{"$f":"Velkalaskelmat!AC126","v":0},{"$f":"Velkalaskelmat!AD126","v":0},{"$f":"Velkalaskelmat!AE126","v":0},{"$f":"Velkalaskelmat!AF126","v":0},{"$f":"Velkalaskelmat!AG126","v":0},{"$f":"Velkalaskelmat!AH126","v":0},{"$f":"Velkalaskelmat!AI126","v":0},{"$f":"Velkalaskelmat!AJ126","v":0},{"$f":"Velkalaskelmat!AK126","v":0},{"$f":"Velkalaskelmat!AL126","v":0},{"$f":"Velkalaskelmat!AM126","v":0},{"$f":"Velkalaskelmat!AN126","v":0},{"$f":"Velkalaskelmat!AO126","v":0},{"$f":"Velkalaskelmat!AP126","v":0},{"$f":"Velkalaskelmat!AQ126","v":0},{"$f":"Velkalaskelmat!AR126","v":0},{"$f":"Velkalaskelmat!AS126","v":0},{"$f":"Velkalaskelmat!AT126","v":0},{"$f":"Velkalaskelmat!AU126","v":0},{"$f":"Velkalaskelmat!AV126","v":0},{"$f":"Velkalaskelmat!AW126","v":0},{"$f":"Velkalaskelmat!AX126","v":0},{"$f":"Velkalaskelmat!AY126","v":0},{"$f":"Velkalaskelmat!AZ126","v":0},{"$f":"Velkalaskelmat!BA126","v":0},{"$f":"Velkalaskelmat!BB126","v":0},{"$f":"Velkalaskelmat!BC126","v":0},{"$f":"Velkalaskelmat!BD126","v":0},{"$f":"Velkalaskelmat!BE126","v":0},{"$f":"Velkalaskelmat!BF126","v":0},{"$f":"Velkalaskelmat!BG126","v":0},{"$f":"Velkalaskelmat!BH126","v":0},{"$f":"Velkalaskelmat!BI126","v":0},{"$f":"Velkalaskelmat!BJ126","v":0},{"$f":"Velkalaskelmat!BK126","v":0},{"$f":"Velkalaskelmat!BL126","v":0},{"$f":"Velkalaskelmat!BM126","v":0},{"$f":"Velkalaskelmat!BN126","v":0},{"$f":"Velkalaskelmat!BO126","v":0},{"$f":"Velkalaskelmat!BP126","v":0},{"$f":"Velkalaskelmat!BQ126","v":0},{"$f":"Velkalaskelmat!BR126","v":0},{"$f":"Velkalaskelmat!BS126","v":0},{"$f":"Velkalaskelmat!BT126","v":0},{"$f":"Velkalaskelmat!BU126","v":0}]
[null,"Velkabalanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L125:L128)","v":0},{"$f":"SUM(M125:M128)","v":0},0,0,0,0,0,169.14081442979338,339.13700427972987,517.5315191335053,704.64227752740157,{"$f":"SUM(W125:W128)","v":900.79805492951266},1106.3388358352126,1297.624710327437,1495.3906578868689,1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC125:BC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Korkokustannus",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L144","v":0},{"$f":"Velkalaskelmat!M144","v":0},{"$f":"Velkalaskelmat!N144","v":0},{"$f":"Velkalaskelmat!O144","v":0},{"$f":"Velkalaskelmat!P144","v":0},{"$f":"Velkalaskelmat!Q144","v":0},{"$f":"Velkalaskelmat!R144","v":0},{"$f":"Velkalaskelmat!S144","v":0},{"$f":"Velkalaskelmat!T144","v":0},{"$f":"Velkalaskelmat!U144","v":0},{"$f":"Velkalaskelmat!V144","v":0},{"$f":"Velkalaskelmat!W144","v":0},{"$f":"Velkalaskelmat!X144","v":0},{"$f":"Velkalaskelmat!Y144","v":0},{"$f":"Velkalaskelmat!Z144","v":0},{"$f":"Velkalaskelmat!AA144","v":0},{"$f":"Velkalaskelmat!AB144","v":0},{"$f":"Velkalaskelmat!AC144","v":0},{"$f":"Velkalaskelmat!AD144","v":0},{"$f":"Velkalaskelmat!AE144","v":0},{"$f":"Velkalaskelmat!AF144","v":0},{"$f":"Velkalaskelmat!AG144","v":0},{"$f":"Velkalaskelmat!AH144","v":0},{"$f":"Velkalaskelmat!AI144","v":0},{"$f":"Velkalaskelmat!AJ144","v":0},{"$f":"Velkalaskelmat!AK144","v":0},{"$f":"Velkalaskelmat!AL144","v":0},{"$f":"Velkalaskelmat!AM144","v":0},{"$f":"Velkalaskelmat!AN144","v":0},{"$f":"Velkalaskelmat!AO144","v":0},{"$f":"Velkalaskelmat!AP144","v":0},{"$f":"Velkalaskelmat!AQ144","v":0},{"$f":"Velkalaskelmat!AR144","v":0},{"$f":"Velkalaskelmat!AS144","v":0},{"$f":"Velkalaskelmat!AT144","v":0},{"$f":"Velkalaskelmat!AU144","v":0},{"$f":"Velkalaskelmat!AV144","v":0},{"$f":"Velkalaskelmat!AW144","v":0},{"$f":"Velkalaskelmat!AX144","v":0},{"$f":"Velkalaskelmat!AY144","v":0},{"$f":"Velkalaskelmat!AZ144","v":0},{"$f":"Velkalaskelmat!BA144","v":0},{"$f":"Velkalaskelmat!BB144","v":0},{"$f":"Velkalaskelmat!BC144","v":0},{"$f":"Velkalaskelmat!BD144","v":0},{"$f":"Velkalaskelmat!BE144","v":0},{"$f":"Velkalaskelmat!BF144","v":0},{"$f":"Velkalaskelmat!BG144","v":0},{"$f":"Velkalaskelmat!BH144","v":0},{"$f":"Velkalaskelmat!BI144","v":0},{"$f":"Velkalaskelmat!BJ144","v":0},{"$f":"Velkalaskelmat!BK144","v":0},{"$f":"Velkalaskelmat!BL144","v":0},{"$f":"Velkalaskelmat!BM144","v":0},{"$f":"Velkalaskelmat!BN144","v":0},{"$f":"Velkalaskelmat!BO144","v":0},{"$f":"Velkalaskelmat!BP144","v":0},{"$f":"Velkalaskelmat!BQ144","v":0},{"$f":"Velkalaskelmat!BR144","v":0},{"$f":"Velkalaskelmat!BS144","v":0},{"$f":"Velkalaskelmat!BT144","v":0},{"$f":"Velkalaskelmat!BU144","v":0}]
[]
[null,"Järjestelykustannus",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L140","v":0},{"$f":"Velkalaskelmat!M140","v":0},{"$f":"Velkalaskelmat!N140","v":0},{"$f":"Velkalaskelmat!O140","v":0},{"$f":"Velkalaskelmat!P140","v":0},{"$f":"Velkalaskelmat!Q140","v":0},{"$f":"Velkalaskelmat!R140","v":0},{"$f":"Velkalaskelmat!S140","v":0},{"$f":"Velkalaskelmat!T140","v":0},{"$f":"Velkalaskelmat!U140","v":0},{"$f":"Velkalaskelmat!V140","v":0},{"$f":"Velkalaskelmat!W140","v":0},{"$f":"Velkalaskelmat!X140","v":0},{"$f":"Velkalaskelmat!Y140","v":0},{"$f":"Velkalaskelmat!Z140","v":0},{"$f":"Velkalaskelmat!AA140","v":0},{"$f":"Velkalaskelmat!AB140","v":0},{"$f":"Velkalaskelmat!AC140","v":0},{"$f":"Velkalaskelmat!AD140","v":0},{"$f":"Velkalaskelmat!AE140","v":0},{"$f":"Velkalaskelmat!AF140","v":0},{"$f":"Velkalaskelmat!AG140","v":0},{"$f":"Velkalaskelmat!AH140","v":0},{"$f":"Velkalaskelmat!AI140","v":0},{"$f":"Velkalaskelmat!AJ140","v":0},{"$f":"Velkalaskelmat!AK140","v":0},{"$f":"Velkalaskelmat!AL140","v":0},{"$f":"Velkalaskelmat!AM140","v":0},{"$f":"Velkalaskelmat!AN140","v":0},{"$f":"Velkalaskelmat!AO140","v":0},{"$f":"Velkalaskelmat!AP140","v":0},{"$f":"Velkalaskelmat!AQ140","v":0},{"$f":"Velkalaskelmat!AR140","v":0},{"$f":"Velkalaskelmat!AS140","v":0},{"$f":"Velkalaskelmat!AT140","v":0},{"$f":"Velkalaskelmat!AU140","v":0},{"$f":"Velkalaskelmat!AV140","v":0},{"$f":"Velkalaskelmat!AW140","v":0},{"$f":"Velkalaskelmat!AX140","v":0},{"$f":"Velkalaskelmat!AY140","v":0},{"$f":"Velkalaskelmat!AZ140","v":0},{"$f":"Velkalaskelmat!BA140","v":0},{"$f":"Velkalaskelmat!BB140","v":0},{"$f":"Velkalaskelmat!BC140","v":0},{"$f":"Velkalaskelmat!BD140","v":0},{"$f":"Velkalaskelmat!BE140","v":0},{"$f":"Velkalaskelmat!BF140","v":0},{"$f":"Velkalaskelmat!BG140","v":0},{"$f":"Velkalaskelmat!BH140","v":0},{"$f":"Velkalaskelmat!BI140","v":0},{"$f":"Velkalaskelmat!BJ140","v":0},{"$f":"Velkalaskelmat!BK140","v":0},{"$f":"Velkalaskelmat!BL140","v":0},{"$f":"Velkalaskelmat!BM140","v":0},{"$f":"Velkalaskelmat!BN140","v":0},{"$f":"Velkalaskelmat!BO140","v":0},{"$f":"Velkalaskelmat!BP140","v":0},{"$f":"Velkalaskelmat!BQ140","v":0},{"$f":"Velkalaskelmat!BR140","v":0},{"$f":"Velkalaskelmat!BS140","v":0},{"$f":"Velkalaskelmat!BT140","v":0},{"$f":"Velkalaskelmat!BU140","v":0}]
[]
[]
[null,"Seniorilaina A"]
[]
[null,"Velkabalanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K141","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W141","v":0},0,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,{"$f":"BC141","v":1486.7959306555601},1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601]
[null,"Nostot",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L216","v":0},{"$f":"Velkalaskelmat!M216","v":0},{"$f":"Velkalaskelmat!N216","v":0},{"$f":"Velkalaskelmat!O216","v":0},{"$f":"Velkalaskelmat!P216","v":0},{"$f":"Velkalaskelmat!Q216","v":0},{"$f":"Velkalaskelmat!R216","v":0},{"$f":"Velkalaskelmat!S216","v":0},{"$f":"Velkalaskelmat!T216","v":0},{"$f":"Velkalaskelmat!U216","v":0},{"$f":"Velkalaskelmat!V216","v":0},{"$f":"Velkalaskelmat!W216","v":0},{"$f":"Velkalaskelmat!X216","v":0},{"$f":"Velkalaskelmat!Y216","v":1486.7959306555601},{"$f":"Velkalaskelmat!Z216","v":0},{"$f":"Velkalaskelmat!AA216","v":0},{"$f":"Velkalaskelmat!AB216","v":0},{"$f":"Velkalaskelmat!AC216","v":0},{"$f":"Velkalaskelmat!AD216","v":0},{"$f":"Velkalaskelmat!AE216","v":0},{"$f":"Velkalaskelmat!AF216","v":0},{"$f":"Velkalaskelmat!AG216","v":0},{"$f":"Velkalaskelmat!AH216","v":0},{"$f":"Velkalaskelmat!AI216","v":1486.7959306555601},{"$f":"Velkalaskelmat!AJ216","v":0},{"$f":"Velkalaskelmat!AK216","v":0},{"$f":"Velkalaskelmat!AL216","v":0},{"$f":"Velkalaskelmat!AM216","v":0},{"$f":"Velkalaskelmat!AN216","v":0},{"$f":"Velkalaskelmat!AO216","v":0},{"$f":"Velkalaskelmat!AP216","v":0},{"$f":"Velkalaskelmat!AQ216","v":0},{"$f":"Velkalaskelmat!AR216","v":0},{"$f":"Velkalaskelmat!AS216","v":1486.7959306555601},{"$f":"Velkalaskelmat!AT216","v":0},{"$f":"Velkalaskelmat!AU216","v":0},{"$f":"Velkalaskelmat!AV216","v":0},{"$f":"Velkalaskelmat!AW216","v":0},{"$f":"Velkalaskelmat!AX216","v":0},{"$f":"Velkalaskelmat!AY216","v":0},{"$f":"Velkalaskelmat!AZ216","v":0},{"$f":"Velkalaskelmat!BA216","v":0},{"$f":"Velkalaskelmat!BB216","v":0},{"$f":"Velkalaskelmat!BC216","v":1486.7959306555601},{"$f":"Velkalaskelmat!BD216","v":0},{"$f":"Velkalaskelmat!BE216","v":0},{"$f":"Velkalaskelmat!BF216","v":0},{"$f":"Velkalaskelmat!BG216","v":0},{"$f":"Velkalaskelmat!BH216","v":0},{"$f":"Velkalaskelmat!BI216","v":0},{"$f":"Velkalaskelmat!BJ216","v":0},{"$f":"Velkalaskelmat!BK216","v":0},{"$f":"Velkalaskelmat!BL216","v":0},{"$f":"Velkalaskelmat!BM216","v":1486.7959306555601},{"$f":"Velkalaskelmat!BN216","v":0},{"$f":"Velkalaskelmat!BO216","v":0},{"$f":"Velkalaskelmat!BP216","v":0},{"$f":"Velkalaskelmat!BQ216","v":0},{"$f":"Velkalaskelmat!BR216","v":0},{"$f":"Velkalaskelmat!BS216","v":0},{"$f":"Velkalaskelmat!BT216","v":0},{"$f":"Velkalaskelmat!BU216","v":0}]
[null,"Takaisinmaksu",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L217","v":0},{"$f":"Velkalaskelmat!M217","v":0},{"$f":"Velkalaskelmat!N217","v":0},{"$f":"Velkalaskelmat!O217","v":0},{"$f":"Velkalaskelmat!P217","v":0},{"$f":"Velkalaskelmat!Q217","v":0},{"$f":"Velkalaskelmat!R217","v":0},{"$f":"Velkalaskelmat!S217","v":0},{"$f":"Velkalaskelmat!T217","v":0},{"$f":"Velkalaskelmat!U217","v":0},{"$f":"Velkalaskelmat!V217","v":0},{"$f":"Velkalaskelmat!W217","v":0},{"$f":"Velkalaskelmat!X217","v":0},{"$f":"Velkalaskelmat!Y217","v":0},{"$f":"Velkalaskelmat!Z217","v":0},{"$f":"Velkalaskelmat!AA217","v":0},{"$f":"Velkalaskelmat!AB217","v":0},{"$f":"Velkalaskelmat!AC217","v":0},{"$f":"Velkalaskelmat!AD217","v":0},{"$f":"Velkalaskelmat!AE217","v":0},{"$f":"Velkalaskelmat!AF217","v":0},{"$f":"Velkalaskelmat!AG217","v":0},{"$f":"Velkalaskelmat!AH217","v":0},{"$f":"Velkalaskelmat!AI217","v":-1486.7959306555601},{"$f":"Velkalaskelmat!AJ217","v":0},{"$f":"Velkalaskelmat!AK217","v":0},{"$f":"Velkalaskelmat!AL217","v":0},{"$f":"Velkalaskelmat!AM217","v":0},{"$f":"Velkalaskelmat!AN217","v":0},{"$f":"Velkalaskelmat!AO217","v":0},{"$f":"Velkalaskelmat!AP217","v":0},{"$f":"Velkalaskelmat!AQ217","v":0},{"$f":"Velkalaskelmat!AR217","v":0},{"$f":"Velkalaskelmat!AS217","v":-1486.7959306555601},{"$f":"Velkalaskelmat!AT217","v":0},{"$f":"Velkalaskelmat!AU217","v":0},{"$f":"Velkalaskelmat!AV217","v":0},{"$f":"Velkalaskelmat!AW217","v":0},{"$f":"Velkalaskelmat!AX217","v":0},{"$f":"Velkalaskelmat!AY217","v":0},{"$f":"Velkalaskelmat!AZ217","v":0},{"$f":"Velkalaskelmat!BA217","v":0},{"$f":"Velkalaskelmat!BB217","v":0},{"$f":"Velkalaskelmat!BC217","v":-1486.7959306555601},{"$f":"Velkalaskelmat!BD217","v":0},{"$f":"Velkalaskelmat!BE217","v":0},{"$f":"Velkalaskelmat!BF217","v":0},{"$f":"Velkalaskelmat!BG217","v":0},{"$f":"Velkalaskelmat!BH217","v":0},{"$f":"Velkalaskelmat!BI217","v":0},{"$f":"Velkalaskelmat!BJ217","v":0},{"$f":"Velkalaskelmat!BK217","v":0},{"$f":"Velkalaskelmat!BL217","v":0},{"$f":"Velkalaskelmat!BM217","v":-1486.7959306555601},{"$f":"Velkalaskelmat!BN217","v":0},{"$f":"Velkalaskelmat!BO217","v":0},{"$f":"Velkalaskelmat!BP217","v":0},{"$f":"Velkalaskelmat!BQ217","v":0},{"$f":"Velkalaskelmat!BR217","v":0},{"$f":"Velkalaskelmat!BS217","v":0},{"$f":"Velkalaskelmat!BT217","v":0},{"$f":"Velkalaskelmat!BU217","v":0}]
[null,"Velkabalanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L138:L140)","v":0},{"$f":"SUM(M138:M140)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W138:W140)","v":0},0,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,{"$f":"SUM(BC138:BC140)","v":1486.7959306555601},1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601]
[]
[null,"Korkokustannus",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L231","v":0},{"$f":"Velkalaskelmat!M231","v":0},{"$f":"Velkalaskelmat!N231","v":0},{"$f":"Velkalaskelmat!O231","v":0},{"$f":"Velkalaskelmat!P231","v":0},{"$f":"Velkalaskelmat!Q231","v":0},{"$f":"Velkalaskelmat!R231","v":0},{"$f":"Velkalaskelmat!S231","v":0},{"$f":"Velkalaskelmat!T231","v":0},{"$f":"Velkalaskelmat!U231","v":0},{"$f":"Velkalaskelmat!V231","v":0},{"$f":"Velkalaskelmat!W231","v":0},{"$f":"Velkalaskelmat!X231","v":0},{"$f":"Velkalaskelmat!Y231","v":44.482009400760617},{"$f":"Velkalaskelmat!Z231","v":44.603877919666807},{"$f":"Velkalaskelmat!AA231","v":44.603877919666807},{"$f":"Velkalaskelmat!AB231","v":44.603877919666807},{"$f":"Velkalaskelmat!AC231","v":44.603877919666807},{"$f":"Velkalaskelmat!AD231","v":44.603877919666807},{"$f":"Velkalaskelmat!AE231","v":44.603877919666807},{"$f":"Velkalaskelmat!AF231","v":44.603877919666807},{"$f":"Velkalaskelmat!AG231","v":44.603877919666807},{"$f":"Velkalaskelmat!AH231","v":44.603877919666807},{"$f":"Velkalaskelmat!AI231","v":44.603877919666807},{"$f":"Velkalaskelmat!AJ231","v":44.603877919666807},{"$f":"Velkalaskelmat!AK231","v":44.603877919666807},{"$f":"Velkalaskelmat!AL231","v":44.603877919666807},{"$f":"Velkalaskelmat!AM231","v":44.603877919666807},{"$f":"Velkalaskelmat!AN231","v":44.603877919666807},{"$f":"Velkalaskelmat!AO231","v":44.603877919666807},{"$f":"Velkalaskelmat!AP231","v":44.603877919666807},{"$f":"Velkalaskelmat!AQ231","v":44.603877919666807},{"$f":"Velkalaskelmat!AR231","v":44.603877919666807},{"$f":"Velkalaskelmat!AS231","v":44.603877919666807},{"$f":"Velkalaskelmat!AT231","v":44.603877919666807},{"$f":"Velkalaskelmat!AU231","v":44.603877919666807},{"$f":"Velkalaskelmat!AV231","v":44.603877919666807},{"$f":"Velkalaskelmat!AW231","v":44.603877919666807},{"$f":"Velkalaskelmat!AX231","v":44.603877919666807},{"$f":"Velkalaskelmat!AY231","v":44.603877919666807},{"$f":"Velkalaskelmat!AZ231","v":44.603877919666807},{"$f":"Velkalaskelmat!BA231","v":44.603877919666807},{"$f":"Velkalaskelmat!BB231","v":44.603877919666807},{"$f":"Velkalaskelmat!BC231","v":44.603877919666807},{"$f":"Velkalaskelmat!BD231","v":44.603877919666807},{"$f":"Velkalaskelmat!BE231","v":44.603877919666807},{"$f":"Velkalaskelmat!BF231","v":44.603877919666807},{"$f":"Velkalaskelmat!BG231","v":44.603877919666807},{"$f":"Velkalaskelmat!BH231","v":44.603877919666807},{"$f":"Velkalaskelmat!BI231","v":44.603877919666807},{"$f":"Velkalaskelmat!BJ231","v":44.603877919666807},{"$f":"Velkalaskelmat!BK231","v":44.603877919666807},{"$f":"Velkalaskelmat!BL231","v":44.603877919666807},{"$f":"Velkalaskelmat!BM231","v":44.603877919666807},{"$f":"Velkalaskelmat!BN231","v":44.603877919666807},{"$f":"Velkalaskelmat!BO231","v":44.603877919666807},{"$f":"Velkalaskelmat!BP231","v":44.603877919666807},{"$f":"Velkalaskelmat!BQ231","v":44.603877919666807},{"$f":"Velkalaskelmat!BR231","v":44.603877919666807},{"$f":"Velkalaskelmat!BS231","v":44.603877919666807},{"$f":"Velkalaskelmat!BT231","v":44.603877919666807},{"$f":"Velkalaskelmat!BU231","v":44.603877919666807}]
[]
[null,"Järjestelykustannus",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L233","v":0},{"$f":"Velkalaskelmat!M233","v":0},{"$f":"Velkalaskelmat!N233","v":0},{"$f":"Velkalaskelmat!O233","v":0},{"$f":"Velkalaskelmat!P233","v":0},{"$f":"Velkalaskelmat!Q233","v":0},{"$f":"Velkalaskelmat!R233","v":0},{"$f":"Velkalaskelmat!S233","v":0},{"$f":"Velkalaskelmat!T233","v":0},{"$f":"Velkalaskelmat!U233","v":0},{"$f":"Velkalaskelmat!V233","v":0},{"$f":"Velkalaskelmat!W233","v":0},{"$f":"Velkalaskelmat!X233","v":0},{"$f":"Velkalaskelmat!Y233","v":0},{"$f":"Velkalaskelmat!Z233","v":0},{"$f":"Velkalaskelmat!AA233","v":0},{"$f":"Velkalaskelmat!AB233","v":0},{"$f":"Velkalaskelmat!AC233","v":0},{"$f":"Velkalaskelmat!AD233","v":0},{"$f":"Velkalaskelmat!AE233","v":0},{"$f":"Velkalaskelmat!AF233","v":0},{"$f":"Velkalaskelmat!AG233","v":0},{"$f":"Velkalaskelmat!AH233","v":0},{"$f":"Velkalaskelmat!AI233","v":0},{"$f":"Velkalaskelmat!AJ233","v":0},{"$f":"Velkalaskelmat!AK233","v":0},{"$f":"Velkalaskelmat!AL233","v":0},{"$f":"Velkalaskelmat!AM233","v":0},{"$f":"Velkalaskelmat!AN233","v":0},{"$f":"Velkalaskelmat!AO233","v":0},{"$f":"Velkalaskelmat!AP233","v":0},{"$f":"Velkalaskelmat!AQ233","v":0},{"$f":"Velkalaskelmat!AR233","v":0},{"$f":"Velkalaskelmat!AS233","v":0},{"$f":"Velkalaskelmat!AT233","v":0},{"$f":"Velkalaskelmat!AU233","v":0},{"$f":"Velkalaskelmat!AV233","v":0},{"$f":"Velkalaskelmat!AW233","v":0},{"$f":"Velkalaskelmat!AX233","v":0},{"$f":"Velkalaskelmat!AY233","v":0},{"$f":"Velkalaskelmat!AZ233","v":0},{"$f":"Velkalaskelmat!BA233","v":0},{"$f":"Velkalaskelmat!BB233","v":0},{"$f":"Velkalaskelmat!BC233","v":0},{"$f":"Velkalaskelmat!BD233","v":0},{"$f":"Velkalaskelmat!BE233","v":0},{"$f":"Velkalaskelmat!BF233","v":0},{"$f":"Velkalaskelmat!BG233","v":0},{"$f":"Velkalaskelmat!BH233","v":0},{"$f":"Velkalaskelmat!BI233","v":0},{"$f":"Velkalaskelmat!BJ233","v":0},{"$f":"Velkalaskelmat!BK233","v":0},{"$f":"Velkalaskelmat!BL233","v":0},{"$f":"Velkalaskelmat!BM233","v":0},{"$f":"Velkalaskelmat!BN233","v":0},{"$f":"Velkalaskelmat!BO233","v":0},{"$f":"Velkalaskelmat!BP233","v":0},{"$f":"Velkalaskelmat!BQ233","v":0},{"$f":"Velkalaskelmat!BR233","v":0},{"$f":"Velkalaskelmat!BS233","v":0},{"$f":"Velkalaskelmat!BT233","v":0},{"$f":"Velkalaskelmat!BU233","v":0}]
[]
[null,"Seniorilaina B"]
[]
[null,"Velkabalanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K152","v":0},0,{"$f":"M152","v":0},{"$f":"N152","v":0},{"$f":"O152","v":0},{"$f":"P152","v":0},{"$f":"Q152","v":0},{"$f":"R152","v":0},{"$f":"S152","v":0},{"$f":"T152","v":0},{"$f":"U152","v":0},{"$f":"V152","v":0},{"$f":"W152","v":0},{"$f":"X152","v":0},{"$f":"Y152","v":0},{"$f":"Z152","v":0},0,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521]
[null,"Nostot",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L264","v":0},{"$f":"Velkalaskelmat!M264","v":0},{"$f":"Velkalaskelmat!N264","v":0},{"$f":"Velkalaskelmat!O264","v":0},{"$f":"Velkalaskelmat!P264","v":0},{"$f":"Velkalaskelmat!Q264","v":0},{"$f":"Velkalaskelmat!R264","v":0},{"$f":"Velkalaskelmat!S264","v":0},{"$f":"Velkalaskelmat!T264","v":0},{"$f":"Velkalaskelmat!U264","v":0},{"$f":"Velkalaskelmat!V264","v":0},{"$f":"Velkalaskelmat!W264","v":0},{"$f":"Velkalaskelmat!X264","v":0},{"$f":"Velkalaskelmat!Y264","v":0},{"$f":"Velkalaskelmat!Z264","v":0},{"$f":"Velkalaskelmat!AA264","v":0},{"$f":"Velkalaskelmat!AB264","v":1701.4690721018521},{"$f":"Velkalaskelmat!AC264","v":0},{"$f":"Velkalaskelmat!AD264","v":0},{"$f":"Velkalaskelmat!AE264","v":0},{"$f":"Velkalaskelmat!AF264","v":0},{"$f":"Velkalaskelmat!AG264","v":0},{"$f":"Velkalaskelmat!AH264","v":0},{"$f":"Velkalaskelmat!AI264","v":0},{"$f":"Velkalaskelmat!AJ264","v":0},{"$f":"Velkalaskelmat!AK264","v":0},{"$f":"Velkalaskelmat!AL264","v":1701.4690721018521},{"$f":"Velkalaskelmat!AM264","v":0},{"$f":"Velkalaskelmat!AN264","v":0},{"$f":"Velkalaskelmat!AO264","v":0},{"$f":"Velkalaskelmat!AP264","v":0},{"$f":"Velkalaskelmat!AQ264","v":0},{"$f":"Velkalaskelmat!AR264","v":0},{"$f":"Velkalaskelmat!AS264","v":0},{"$f":"Velkalaskelmat!AT264","v":0},{"$f":"Velkalaskelmat!AU264","v":0},{"$f":"Velkalaskelmat!AV264","v":1701.4690721018521},{"$f":"Velkalaskelmat!AW264","v":0},{"$f":"Velkalaskelmat!AX264","v":0},{"$f":"Velkalaskelmat!AY264","v":0},{"$f":"Velkalaskelmat!AZ264","v":0},{"$f":"Velkalaskelmat!BA264","v":0},{"$f":"Velkalaskelmat!BB264","v":0},{"$f":"Velkalaskelmat!BC264","v":0},{"$f":"Velkalaskelmat!BD264","v":0},{"$f":"Velkalaskelmat!BE264","v":0},{"$f":"Velkalaskelmat!BF264","v":1701.4690721018521},{"$f":"Velkalaskelmat!BG264","v":0},{"$f":"Velkalaskelmat!BH264","v":0},{"$f":"Velkalaskelmat!BI264","v":0},{"$f":"Velkalaskelmat!BJ264","v":0},{"$f":"Velkalaskelmat!BK264","v":0},{"$f":"Velkalaskelmat!BL264","v":0},{"$f":"Velkalaskelmat!BM264","v":0},{"$f":"Velkalaskelmat!BN264","v":0},{"$f":"Velkalaskelmat!BO264","v":0},{"$f":"Velkalaskelmat!BP264","v":1701.4690721018521},{"$f":"Velkalaskelmat!BQ264","v":0},{"$f":"Velkalaskelmat!BR264","v":0},{"$f":"Velkalaskelmat!BS264","v":0},{"$f":"Velkalaskelmat!BT264","v":0},{"$f":"Velkalaskelmat!BU264","v":0}]
[null,"Takaisinmaksu",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L265","v":0},{"$f":"Velkalaskelmat!M265","v":0},{"$f":"Velkalaskelmat!N265","v":0},{"$f":"Velkalaskelmat!O265","v":0},{"$f":"Velkalaskelmat!P265","v":0},{"$f":"Velkalaskelmat!Q265","v":0},{"$f":"Velkalaskelmat!R265","v":0},{"$f":"Velkalaskelmat!S265","v":0},{"$f":"Velkalaskelmat!T265","v":0},{"$f":"Velkalaskelmat!U265","v":0},{"$f":"Velkalaskelmat!V265","v":0},{"$f":"Velkalaskelmat!W265","v":0},{"$f":"Velkalaskelmat!X265","v":0},{"$f":"Velkalaskelmat!Y265","v":0},{"$f":"Velkalaskelmat!Z265","v":0},{"$f":"Velkalaskelmat!AA265","v":0},{"$f":"Velkalaskelmat!AB265","v":0},{"$f":"Velkalaskelmat!AC265","v":0},{"$f":"Velkalaskelmat!AD265","v":0},{"$f":"Velkalaskelmat!AE265","v":0},{"$f":"Velkalaskelmat!AF265","v":0},{"$f":"Velkalaskelmat!AG265","v":0},{"$f":"Velkalaskelmat!AH265","v":0},{"$f":"Velkalaskelmat!AI265","v":0},{"$f":"Velkalaskelmat!AJ265","v":0},{"$f":"Velkalaskelmat!AK265","v":0},{"$f":"Velkalaskelmat!AL265","v":-1701.4690721018521},{"$f":"Velkalaskelmat!AM265","v":0},{"$f":"Velkalaskelmat!AN265","v":0},{"$f":"Velkalaskelmat!AO265","v":0},{"$f":"Velkalaskelmat!AP265","v":0},{"$f":"Velkalaskelmat!AQ265","v":0},{"$f":"Velkalaskelmat!AR265","v":0},{"$f":"Velkalaskelmat!AS265","v":0},{"$f":"Velkalaskelmat!AT265","v":0},{"$f":"Velkalaskelmat!AU265","v":0},{"$f":"Velkalaskelmat!AV265","v":-1701.4690721018521},{"$f":"Velkalaskelmat!AW265","v":0},{"$f":"Velkalaskelmat!AX265","v":0},{"$f":"Velkalaskelmat!AY265","v":0},{"$f":"Velkalaskelmat!AZ265","v":0},{"$f":"Velkalaskelmat!BA265","v":0},{"$f":"Velkalaskelmat!BB265","v":0},{"$f":"Velkalaskelmat!BC265","v":0},{"$f":"Velkalaskelmat!BD265","v":0},{"$f":"Velkalaskelmat!BE265","v":0},{"$f":"Velkalaskelmat!BF265","v":-1701.4690721018521},{"$f":"Velkalaskelmat!BG265","v":0},{"$f":"Velkalaskelmat!BH265","v":0},{"$f":"Velkalaskelmat!BI265","v":0},{"$f":"Velkalaskelmat!BJ265","v":0},{"$f":"Velkalaskelmat!BK265","v":0},{"$f":"Velkalaskelmat!BL265","v":0},{"$f":"Velkalaskelmat!BM265","v":0},{"$f":"Velkalaskelmat!BN265","v":0},{"$f":"Velkalaskelmat!BO265","v":0},{"$f":"Velkalaskelmat!BP265","v":-1701.4690721018521},{"$f":"Velkalaskelmat!BQ265","v":0},{"$f":"Velkalaskelmat!BR265","v":0},{"$f":"Velkalaskelmat!BS265","v":0},{"$f":"Velkalaskelmat!BT265","v":0},{"$f":"Velkalaskelmat!BU265","v":0}]
[null,"Velkabalanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L149:L151)","v":0},{"$f":"SUM(M149:M151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z149:Z151)","v":0},0,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521]
[]
[null,"Korkokustannus",null,null,null,null,null,null,null,null,null,{"$f":"-Velkalaskelmat!L285","v":0},{"$f":"-Velkalaskelmat!M285","v":0},{"$f":"-Velkalaskelmat!N285","v":0},{"$f":"-Velkalaskelmat!O285","v":0},{"$f":"-Velkalaskelmat!P285","v":0},{"$f":"-Velkalaskelmat!Q285","v":0},{"$f":"-Velkalaskelmat!R285","v":0},{"$f":"-Velkalaskelmat!S285","v":0},{"$f":"-Velkalaskelmat!T285","v":0},{"$f":"-Velkalaskelmat!U285","v":0},{"$f":"-Velkalaskelmat!V285","v":0},{"$f":"-Velkalaskelmat!W285","v":0},{"$f":"-Velkalaskelmat!X285","v":0},{"$f":"-Velkalaskelmat!Y285","v":0},{"$f":"-Velkalaskelmat!Z285","v":0},{"$f":"-Velkalaskelmat!AA285","v":0},{"$f":"-Velkalaskelmat!AB285","v":50.904225390006097},{"$f":"-Velkalaskelmat!AC285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AD285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AE285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AF285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AG285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AH285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AI285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AJ285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AK285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AL285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AM285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AN285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AO285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AP285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AQ285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AR285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AS285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AT285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AU285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AV285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AW285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AX285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AY285","v":51.044072163055567},{"$f":"-Velkalaskelmat!AZ285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BA285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BB285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BC285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BD285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BE285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BF285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BG285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BH285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BI285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BJ285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BK285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BL285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BM285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BN285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BO285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BP285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BQ285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BR285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BS285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BT285","v":51.044072163055567},{"$f":"-Velkalaskelmat!BU285","v":51.044072163055567}]
[]
[null,"Järjestelykustannus",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L286","v":0},{"$f":"Velkalaskelmat!M286","v":0},{"$f":"Velkalaskelmat!N286","v":0},{"$f":"Velkalaskelmat!O286","v":0},{"$f":"Velkalaskelmat!P286","v":0},{"$f":"Velkalaskelmat!Q286","v":0},{"$f":"Velkalaskelmat!R286","v":0},{"$f":"Velkalaskelmat!S286","v":0},{"$f":"Velkalaskelmat!T286","v":0},{"$f":"Velkalaskelmat!U286","v":0},{"$f":"Velkalaskelmat!V286","v":0},{"$f":"Velkalaskelmat!W286","v":0},{"$f":"Velkalaskelmat!X286","v":0},{"$f":"Velkalaskelmat!Y286","v":0},{"$f":"Velkalaskelmat!Z286","v":0},{"$f":"Velkalaskelmat!AA286","v":0},{"$f":"Velkalaskelmat!AB286","v":0},{"$f":"Velkalaskelmat!AC286","v":0},{"$f":"Velkalaskelmat!AD286","v":0},{"$f":"Velkalaskelmat!AE286","v":0},{"$f":"Velkalaskelmat!AF286","v":0},{"$f":"Velkalaskelmat!AG286","v":0},{"$f":"Velkalaskelmat!AH286","v":0},{"$f":"Velkalaskelmat!AI286","v":0},{"$f":"Velkalaskelmat!AJ286","v":0},{"$f":"Velkalaskelmat!AK286","v":0},{"$f":"Velkalaskelmat!AL286","v":0},{"$f":"Velkalaskelmat!AM286","v":0},{"$f":"Velkalaskelmat!AN286","v":0},{"$f":"Velkalaskelmat!AO286","v":0},{"$f":"Velkalaskelmat!AP286","v":0},{"$f":"Velkalaskelmat!AQ286","v":0},{"$f":"Velkalaskelmat!AR286","v":0},{"$f":"Velkalaskelmat!AS286","v":0},{"$f":"Velkalaskelmat!AT286","v":0},{"$f":"Velkalaskelmat!AU286","v":0},{"$f":"Velkalaskelmat!AV286","v":0},{"$f":"Velkalaskelmat!AW286","v":0},{"$f":"Velkalaskelmat!AX286","v":0},{"$f":"Velkalaskelmat!AY286","v":0},{"$f":"Velkalaskelmat!AZ286","v":0},{"$f":"Velkalaskelmat!BA286","v":0},{"$f":"Velkalaskelmat!BB286","v":0},{"$f":"Velkalaskelmat!BC286","v":0},{"$f":"Velkalaskelmat!BD286","v":0},{"$f":"Velkalaskelmat!BE286","v":0},{"$f":"Velkalaskelmat!BF286","v":0},{"$f":"Velkalaskelmat!BG286","v":0},{"$f":"Velkalaskelmat!BH286","v":0},{"$f":"Velkalaskelmat!BI286","v":0},{"$f":"Velkalaskelmat!BJ286","v":0},{"$f":"Velkalaskelmat!BK286","v":0},{"$f":"Velkalaskelmat!BL286","v":0},{"$f":"Velkalaskelmat!BM286","v":0},{"$f":"Velkalaskelmat!BN286","v":0},{"$f":"Velkalaskelmat!BO286","v":0},{"$f":"Velkalaskelmat!BP286","v":0},{"$f":"Velkalaskelmat!BQ286","v":0},{"$f":"Velkalaskelmat!BR286","v":0},{"$f":"Velkalaskelmat!BS286","v":0},{"$f":"Velkalaskelmat!BT286","v":0},{"$f":"Velkalaskelmat!BU286","v":0}]
[]
[null,"Seniorilaina C"]
[]
[null,"Velkabalanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K163","v":0},0,{"$f":"M163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nostot",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L305","v":0},{"$f":"Velkalaskelmat!M305","v":0},{"$f":"Velkalaskelmat!N305","v":0},{"$f":"Velkalaskelmat!O305","v":0},{"$f":"Velkalaskelmat!P305","v":0},{"$f":"Velkalaskelmat!Q305","v":0},{"$f":"Velkalaskelmat!R305","v":0},{"$f":"Velkalaskelmat!S305","v":0},{"$f":"Velkalaskelmat!T305","v":0},{"$f":"Velkalaskelmat!U305","v":0},{"$f":"Velkalaskelmat!V305","v":0},{"$f":"Velkalaskelmat!W305","v":0},{"$f":"Velkalaskelmat!X305","v":0},{"$f":"Velkalaskelmat!Y305","v":0},{"$f":"Velkalaskelmat!Z305","v":0},{"$f":"Velkalaskelmat!AA305","v":0},{"$f":"Velkalaskelmat!AB305","v":0},{"$f":"Velkalaskelmat!AC305","v":0},{"$f":"Velkalaskelmat!AD305","v":0},{"$f":"Velkalaskelmat!AE305","v":0},{"$f":"Velkalaskelmat!AF305","v":0},{"$f":"Velkalaskelmat!AG305","v":0},{"$f":"Velkalaskelmat!AH305","v":0},{"$f":"Velkalaskelmat!AI305","v":0},{"$f":"Velkalaskelmat!AJ305","v":0},{"$f":"Velkalaskelmat!AK305","v":0},{"$f":"Velkalaskelmat!AL305","v":0},{"$f":"Velkalaskelmat!AM305","v":0},{"$f":"Velkalaskelmat!AN305","v":0},{"$f":"Velkalaskelmat!AO305","v":0},{"$f":"Velkalaskelmat!AP305","v":0},{"$f":"Velkalaskelmat!AQ305","v":0},{"$f":"Velkalaskelmat!AR305","v":0},{"$f":"Velkalaskelmat!AS305","v":0},{"$f":"Velkalaskelmat!AT305","v":0},{"$f":"Velkalaskelmat!AU305","v":0},{"$f":"Velkalaskelmat!AV305","v":0},{"$f":"Velkalaskelmat!AW305","v":0},{"$f":"Velkalaskelmat!AX305","v":0},{"$f":"Velkalaskelmat!AY305","v":0},{"$f":"Velkalaskelmat!AZ305","v":0},{"$f":"Velkalaskelmat!BA305","v":0},{"$f":"Velkalaskelmat!BB305","v":0},{"$f":"Velkalaskelmat!BC305","v":0},{"$f":"Velkalaskelmat!BD305","v":0},{"$f":"Velkalaskelmat!BE305","v":0},{"$f":"Velkalaskelmat!BF305","v":0},{"$f":"Velkalaskelmat!BG305","v":0},{"$f":"Velkalaskelmat!BH305","v":0},{"$f":"Velkalaskelmat!BI305","v":0},{"$f":"Velkalaskelmat!BJ305","v":0},{"$f":"Velkalaskelmat!BK305","v":0},{"$f":"Velkalaskelmat!BL305","v":0},{"$f":"Velkalaskelmat!BM305","v":0},{"$f":"Velkalaskelmat!BN305","v":0},{"$f":"Velkalaskelmat!BO305","v":0},{"$f":"Velkalaskelmat!BP305","v":0},{"$f":"Velkalaskelmat!BQ305","v":0},{"$f":"Velkalaskelmat!BR305","v":0},{"$f":"Velkalaskelmat!BS305","v":0},{"$f":"Velkalaskelmat!BT305","v":0},{"$f":"Velkalaskelmat!BU305","v":0}]
[null,"Takaisinmaksu",null,null,null,null,null,null,null,null,null,{"$f":"Velkalaskelmat!L306","v":0},{"$f":"Velkalaskelmat!M306","v":0},{"$f":"Velkalaskelmat!N306","v":0},{"$f":"Velkalaskelmat!O306","v":0},{"$f":"Velkalaskelmat!P306","v":0},{"$f":"Velkalaskelmat!Q306","v":0},{"$f":"Velkalaskelmat!R306","v":0},{"$f":"Velkalaskelmat!S306","v":0},{"$f":"Velkalaskelmat!T306","v":0},{"$f":"Velkalaskelmat!U306","v":0},{"$f":"Velkalaskelmat!V306","v":0},{"$f":"Velkalaskelmat!W306","v":0},{"$f":"Velkalaskelmat!X306","v":0},{"$f":"Velkalaskelmat!Y306","v":0},{"$f":"Velkalaskelmat!Z306","v":0},{"$f":"Velkalaskelmat!AA306","v":0},{"$f":"Velkalaskelmat!AB306","v":0},{"$f":"Velkalaskelmat!AC306","v":0},{"$f":"Velkalaskelmat!AD306","v":0},{"$f":"Velkalaskelmat!AE306","v":0},{"$f":"Velkalaskelmat!AF306","v":0},{"$f":"Velkalaskelmat!AG306","v":0},{"$f":"Velkalaskelmat!AH306","v":0},{"$f":"Velkalaskelmat!AI306","v":0},{"$f":"Velkalaskelmat!AJ306","v":0},{"$f":"Velkalaskelmat!AK306","v":0},{"$f":"Velkalaskelmat!AL306","v":0},{"$f":"Velkalaskelmat!AM306","v":0},{"$f":"Velkalaskelmat!AN306","v":0},{"$f":"Velkalaskelmat!AO306","v":0},{"$f":"Velkalaskelmat!AP306","v":0},{"$f":"Velkalaskelmat!AQ306","v":0},{"$f":"Velkalaskelmat!AR306","v":0},{"$f":"Velkalaskelmat!AS306","v":0},{"$f":"Velkalaskelmat!AT306","v":0},{"$f":"Velkalaskelmat!AU306","v":0},{"$f":"Velkalaskelmat!AV306","v":0},{"$f":"Velkalaskelmat!AW306","v":0},{"$f":"Velkalaskelmat!AX306","v":0},{"$f":"Velkalaskelmat!AY306","v":0},{"$f":"Velkalaskelmat!AZ306","v":0},{"$f":"Velkalaskelmat!BA306","v":0},{"$f":"Velkalaskelmat!BB306","v":0},{"$f":"Velkalaskelmat!BC306","v":0},{"$f":"Velkalaskelmat!BD306","v":0},{"$f":"Velkalaskelmat!BE306","v":0},{"$f":"Velkalaskelmat!BF306","v":0},{"$f":"Velkalaskelmat!BG306","v":0},{"$f":"Velkalaskelmat!BH306","v":0},{"$f":"Velkalaskelmat!BI306","v":0},{"$f":"Velkalaskelmat!BJ306","v":0},{"$f":"Velkalaskelmat!BK306","v":0},{"$f":"Velkalaskelmat!BL306","v":0},{"$f":"Velkalaskelmat!BM306","v":0},{"$f":"Velkalaskelmat!BN306","v":0},{"$f":"Velkalaskelmat!BO306","v":0},{"$f":"Velkalaskelmat!BP306","v":0},{"$f":"Velkalaskelmat!BQ306","v":0},{"$f":"Velkalaskelmat!BR306","v":0},{"$f":"Velkalaskelmat!BS306","v":0},{"$f":"Velkalaskelmat!BT306","v":0},{"$f":"Velkalaskelmat!BU306","v":0}]
[null,"Velkabalanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L160:L162)","v":0},{"$f":"SUM(M160:M162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS160:AS162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Korkokustannus",null,null,null,null,null,null,null,null,null,{"$f":"-Velkalaskelmat!L324","v":0},{"$f":"-Velkalaskelmat!M324","v":0},{"$f":"-Velkalaskelmat!N324","v":0},{"$f":"-Velkalaskelmat!O324","v":0},{"$f":"-Velkalaskelmat!P324","v":0},{"$f":"-Velkalaskelmat!Q324","v":0},{"$f":"-Velkalaskelmat!R324","v":0},{"$f":"-Velkalaskelmat!S324","v":0},{"$f":"-Velkalaskelmat!T324","v":0},{"$f":"-Velkalaskelmat!U324","v":0},{"$f":"-Velkalaskelmat!V324","v":0},{"$f":"-Velkalaskelmat!W324","v":0},{"$f":"-Velkalaskelmat!X324","v":0},{"$f":"-Velkalaskelmat!Y324","v":0},{"$f":"-Velkalaskelmat!Z324","v":0},{"$f":"-Velkalaskelmat!AA324","v":0},{"$f":"-Velkalaskelmat!AB324","v":0},{"$f":"-Velkalaskelmat!AC324","v":0},{"$f":"-Velkalaskelmat!AD324","v":0},{"$f":"-Velkalaskelmat!AE324","v":0},{"$f":"-Velkalaskelmat!AF324","v":0},{"$f":"-Velkalaskelmat!AG324","v":0},{"$f":"-Velkalaskelmat!AH324","v":0},{"$f":"-Velkalaskelmat!AI324","v":0},{"$f":"-Velkalaskelmat!AJ324","v":0},{"$f":"-Velkalaskelmat!AK324","v":0},{"$f":"-Velkalaskelmat!AL324","v":0},{"$f":"-Velkalaskelmat!AM324","v":0},{"$f":"-Velkalaskelmat!AN324","v":0},{"$f":"-Velkalaskelmat!AO324","v":0},{"$f":"-Velkalaskelmat!AP324","v":0},{"$f":"-Velkalaskelmat!AQ324","v":0},{"$f":"-Velkalaskelmat!AR324","v":0},{"$f":"-Velkalaskelmat!AS324","v":0},{"$f":"-Velkalaskelmat!AT324","v":0},{"$f":"-Velkalaskelmat!AU324","v":0},{"$f":"-Velkalaskelmat!AV324","v":0},{"$f":"-Velkalaskelmat!AW324","v":0},{"$f":"-Velkalaskelmat!AX324","v":0},{"$f":"-Velkalaskelmat!AY324","v":0},{"$f":"-Velkalaskelmat!AZ324","v":0},{"$f":"-Velkalaskelmat!BA324","v":0},{"$f":"-Velkalaskelmat!BB324","v":0},{"$f":"-Velkalaskelmat!BC324","v":0},{"$f":"-Velkalaskelmat!BD324","v":0},{"$f":"-Velkalaskelmat!BE324","v":0},{"$f":"-Velkalaskelmat!BF324","v":0},{"$f":"-Velkalaskelmat!BG324","v":0},{"$f":"-Velkalaskelmat!BH324","v":0},{"$f":"-Velkalaskelmat!BI324","v":0},{"$f":"-Velkalaskelmat!BJ324","v":0},{"$f":"-Velkalaskelmat!BK324","v":0},{"$f":"-Velkalaskelmat!BL324","v":0},{"$f":"-Velkalaskelmat!BM324","v":0},{"$f":"-Velkalaskelmat!BN324","v":0},{"$f":"-Velkalaskelmat!BO324","v":0},{"$f":"-Velkalaskelmat!BP324","v":0},{"$f":"-Velkalaskelmat!BQ324","v":0},{"$f":"-Velkalaskelmat!BR324","v":0},{"$f":"-Velkalaskelmat!BS324","v":0},{"$f":"-Velkalaskelmat!BT324","v":0},{"$f":"-Velkalaskelmat!BU324","v":0}]
[]
[null,"Järjestelykustannus",null,null,null,null,null,null,null,null,null,{"$f":"-Velkalaskelmat!L325","v":0},{"$f":"-Velkalaskelmat!M325","v":0},{"$f":"-Velkalaskelmat!N325","v":0},{"$f":"-Velkalaskelmat!O325","v":0},{"$f":"-Velkalaskelmat!P325","v":0},{"$f":"-Velkalaskelmat!Q325","v":0},{"$f":"-Velkalaskelmat!R325","v":0},{"$f":"-Velkalaskelmat!S325","v":0},{"$f":"-Velkalaskelmat!T325","v":0},{"$f":"-Velkalaskelmat!U325","v":0},{"$f":"-Velkalaskelmat!V325","v":0},{"$f":"-Velkalaskelmat!W325","v":0},{"$f":"-Velkalaskelmat!X325","v":0},{"$f":"-Velkalaskelmat!Y325","v":0},{"$f":"-Velkalaskelmat!Z325","v":0},{"$f":"-Velkalaskelmat!AA325","v":0},{"$f":"-Velkalaskelmat!AB325","v":0},{"$f":"-Velkalaskelmat!AC325","v":0},{"$f":"-Velkalaskelmat!AD325","v":0},{"$f":"-Velkalaskelmat!AE325","v":0},{"$f":"-Velkalaskelmat!AF325","v":0},{"$f":"-Velkalaskelmat!AG325","v":0},{"$f":"-Velkalaskelmat!AH325","v":0},{"$f":"-Velkalaskelmat!AI325","v":0},{"$f":"-Velkalaskelmat!AJ325","v":0},{"$f":"-Velkalaskelmat!AK325","v":0},{"$f":"-Velkalaskelmat!AL325","v":0},{"$f":"-Velkalaskelmat!AM325","v":0},{"$f":"-Velkalaskelmat!AN325","v":0},{"$f":"-Velkalaskelmat!AO325","v":0},{"$f":"-Velkalaskelmat!AP325","v":0},{"$f":"-Velkalaskelmat!AQ325","v":0},{"$f":"-Velkalaskelmat!AR325","v":0},{"$f":"-Velkalaskelmat!AS325","v":0},{"$f":"-Velkalaskelmat!AT325","v":0},{"$f":"-Velkalaskelmat!AU325","v":0},{"$f":"-Velkalaskelmat!AV325","v":0},{"$f":"-Velkalaskelmat!AW325","v":0},{"$f":"-Velkalaskelmat!AX325","v":0},{"$f":"-Velkalaskelmat!AY325","v":0},{"$f":"-Velkalaskelmat!AZ325","v":0},{"$f":"-Velkalaskelmat!BA325","v":0},{"$f":"-Velkalaskelmat!BB325","v":0},{"$f":"-Velkalaskelmat!BC325","v":0},{"$f":"-Velkalaskelmat!BD325","v":0},{"$f":"-Velkalaskelmat!BE325","v":0},{"$f":"-Velkalaskelmat!BF325","v":0},{"$f":"-Velkalaskelmat!BG325","v":0},{"$f":"-Velkalaskelmat!BH325","v":0},{"$f":"-Velkalaskelmat!BI325","v":0},{"$f":"-Velkalaskelmat!BJ325","v":0},{"$f":"-Velkalaskelmat!BK325","v":0},{"$f":"-Velkalaskelmat!BL325","v":0},{"$f":"-Velkalaskelmat!BM325","v":0},{"$f":"-Velkalaskelmat!BN325","v":0},{"$f":"-Velkalaskelmat!BO325","v":0},{"$f":"-Velkalaskelmat!BP325","v":0},{"$f":"-Velkalaskelmat!BQ325","v":0},{"$f":"-Velkalaskelmat!BR325","v":0},{"$f":"-Velkalaskelmat!BS325","v":0},{"$f":"-Velkalaskelmat!BT325","v":0},{"$f":"-Velkalaskelmat!BU325","v":0}]
[]
[null,{"$f":"MAX($B$8:B130)+1","v":5},"Pääomalaina ja oma pääoma"]
[]
[null,"Pääomalaina"]
[]
[null,"Sijoitettu pääoma",null,{"$f":"'S&U'!D30","v":229.81140033346821},"EURm"]
[null,"Ensimmäisen sijoituksen ajankohta",null,{"$f":"Kontrolli!E131","v":"2020-01-01"},"Pvm"]
[null,"Takaisinmaksu?",null,{"$f":"Kontrolli!E128","v":1}]
[null,"1. mahdollinen koronmaksu",null,{"$f":"Kontrolli!E133","v":"2033-01-01"},"Pvm"]
[null,"1. mahdollinen lyhennys",null,{"$f":"Kontrolli!E134","v":"2035-01-01"},"Pvm"]
[null,"Tasalyhennykset",null,{"$f":"Kontrolli!E129*D175","v":1}]
[null,"Tasalyhennysten periodi",null,{"$f":"Kontrolli!E130","v":40},"Vuotta"]
[null,"Tasalyhennysten päättyminen",null,{"$f":"EOMONTH(D177,D179*12-1)+1","v":"2075-01-01"},"Pvm"]
[]
[null,"Pääomalainan takaisinmaksu"]
[null,"Lyhennys mahdollinen - flag",null,null,null,null,null,null,null,null,null,{"$f":"(L5>$D$177)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AR5>$D$177)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Lyhennys",null,null,null,null,null,null,null,null,null,{"$f":"IF(-IF(L5>$D$177,IF(SUM(K$184:$L184)<=-($D$173+L196),0,($D$173+L196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(L186+L187+L188,MAX(L98,0)))*(1-(AND($D174<=L5,$D174>K5)))<-L186,-L186,-IF(L5>$D$177,IF(SUM(K$184:$L184)<=-($D$173+L196),0,($D$173+L196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(L186+L187+L188,MAX(L98,0)))*(1-(AND($D174<=L5,$D174>K5))))*L183*$D$175","v":0},{"$f":"IF(-IF(M5>$D$177,IF(SUM($L$184:L184)<=-($D$173+M196),0,($D$173+M196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(M186+M187+M188,MAX(M98,0)))*(1-(AND($D174<=M5,$D174>L5)))<-M186,-M186,-IF(M5>$D$177,IF(SUM($L$184:L184)<=-($D$173+M196),0,($D$173+M196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(M186+M187+M188,MAX(M98,0)))*(1-(AND($D174<=M5,$D174>L5))))*M183*$D$175","v":0},{"$f":"IF(-IF(N5>$D$177,IF(SUM($L$184:M184)<=-($D$173+N196),0,($D$173+N196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(N186+N187+N188,MAX(N98,0)))*(1-(AND($D174<=N5,$D174>M5)))<-N186,-N186,-IF(N5>$D$177,IF(SUM($L$184:M184)<=-($D$173+N196),0,($D$173+N196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(N186+N187+N188,MAX(N98,0)))*(1-(AND($D174<=N5,$D174>M5))))*N183*$D$175","v":0},{"$f":"IF(-IF(O5>$D$177,IF(SUM($L$184:N184)<=-($D$173+O196),0,($D$173+O196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(O186+O187+O188,MAX(O98,0)))*(1-(AND($D174<=O5,$D174>N5)))<-O186,-O186,-IF(O5>$D$177,IF(SUM($L$184:N184)<=-($D$173+O196),0,($D$173+O196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(O186+O187+O188,MAX(O98,0)))*(1-(AND($D174<=O5,$D174>N5))))*O183*$D$175","v":0},{"$f":"IF(-IF(P5>$D$177,IF(SUM($L$184:O184)<=-($D$173+P196),0,($D$173+P196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(P186+P187+P188,MAX(P98,0)))*(1-(AND($D174<=P5,$D174>O5)))<-P186,-P186,-IF(P5>$D$177,IF(SUM($L$184:O184)<=-($D$173+P196),0,($D$173+P196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(P186+P187+P188,MAX(P98,0)))*(1-(AND($D174<=P5,$D174>O5))))*P183*$D$175","v":0},{"$f":"IF(-IF(Q5>$D$177,IF(SUM($L$184:P184)<=-($D$173+Q196),0,($D$173+Q196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(Q186+Q187+Q188,MAX(Q98,0)))*(1-(AND($D174<=Q5,$D174>P5)))<-Q186,-Q186,-IF(Q5>$D$177,IF(SUM($L$184:P184)<=-($D$173+Q196),0,($D$173+Q196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(Q186+Q187+Q188,MAX(Q98,0)))*(1-(AND($D174<=Q5,$D174>P5))))*Q183*$D$175","v":0},{"$f":"IF(-IF(R5>$D$177,IF(SUM($L$184:Q184)<=-($D$173+R196),0,($D$173+R196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(R186+R187+R188,MAX(R98,0)))*(1-(AND($D174<=R5,$D174>Q5)))<-R186,-R186,-IF(R5>$D$177,IF(SUM($L$184:Q184)<=-($D$173+R196),0,($D$173+R196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(R186+R187+R188,MAX(R98,0)))*(1-(AND($D174<=R5,$D174>Q5))))*R183*$D$175","v":0},{"$f":"IF(-IF(S5>$D$177,IF(SUM($L$184:R184)<=-($D$173+S196),0,($D$173+S196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(S186+S187+S188,MAX(S98,0)))*(1-(AND($D174<=S5,$D174>R5)))<-S186,-S186,-IF(S5>$D$177,IF(SUM($L$184:R184)<=-($D$173+S196),0,($D$173+S196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(S186+S187+S188,MAX(S98,0)))*(1-(AND($D174<=S5,$D174>R5))))*S183*$D$175","v":0},{"$f":"IF(-IF(T5>$D$177,IF(SUM($L$184:S184)<=-($D$173+T196),0,($D$173+T196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(T186+T187+T188,MAX(T98,0)))*(1-(AND($D174<=T5,$D174>S5)))<-T186,-T186,-IF(T5>$D$177,IF(SUM($L$184:S184)<=-($D$173+T196),0,($D$173+T196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(T186+T187+T188,MAX(T98,0)))*(1-(AND($D174<=T5,$D174>S5))))*T183*$D$175","v":0},{"$f":"IF(-IF(U5>$D$177,IF(SUM($L$184:T184)<=-($D$173+U196),0,($D$173+U196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(U186+U187+U188,MAX(U98,0)))*(1-(AND($D174<=U5,$D174>T5)))<-U186,-U186,-IF(U5>$D$177,IF(SUM($L$184:T184)<=-($D$173+U196),0,($D$173+U196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(U186+U187+U188,MAX(U98,0)))*(1-(AND($D174<=U5,$D174>T5))))*U183*$D$175","v":0},{"$f":"IF(-IF(V5>$D$177,IF(SUM($L$184:U184)<=-($D$173+V196),0,($D$173+V196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(V186+V187+V188,MAX(V98,0)))*(1-(AND($D174<=V5,$D174>U5)))<-V186,-V186,-IF(V5>$D$177,IF(SUM($L$184:U184)<=-($D$173+V196),0,($D$173+V196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(V186+V187+V188,MAX(V98,0)))*(1-(AND($D174<=V5,$D174>U5))))*V183*$D$175","v":0},{"$f":"IF(-IF(W5>$D$177,IF(SUM($L$184:V184)<=-($D$173+W196),0,($D$173+W196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(W186+W187+W188,MAX(W98,0)))*(1-(AND($D174<=W5,$D174>V5)))<-W186,-W186,-IF(W5>$D$177,IF(SUM($L$184:V184)<=-($D$173+W196),0,($D$173+W196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(W186+W187+W188,MAX(W98,0)))*(1-(AND($D174<=W5,$D174>V5))))*W183*$D$175","v":0},{"$f":"IF(-IF(X5>$D$177,IF(SUM($L$184:W184)<=-($D$173+X196),0,($D$173+X196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(X186+X187+X188,MAX(X98,0)))*(1-(AND($D174<=X5,$D174>W5)))<-X186,-X186,-IF(X5>$D$177,IF(SUM($L$184:W184)<=-($D$173+X196),0,($D$173+X196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(X186+X187+X188,MAX(X98,0)))*(1-(AND($D174<=X5,$D174>W5))))*X183*$D$175","v":0},{"$f":"IF(-IF(Y5>$D$177,IF(SUM($L$184:X184)<=-($D$173+Y196),0,($D$173+Y196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(Y186+Y187+Y188,MAX(Y98,0)))*(1-(AND($D174<=Y5,$D174>X5)))<-Y186,-Y186,-IF(Y5>$D$177,IF(SUM($L$184:X184)<=-($D$173+Y196),0,($D$173+Y196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(Y186+Y187+Y188,MAX(Y98,0)))*(1-(AND($D174<=Y5,$D174>X5))))*Y183*$D$175","v":0},{"$f":"IF(-IF(Z5>$D$177,IF(SUM($L$184:Y184)<=-($D$173+Z196),0,($D$173+Z196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(Z186+Z187+Z188,MAX(Z98,0)))*(1-(AND($D174<=Z5,$D174>Y5)))<-Z186,-Z186,-IF(Z5>$D$177,IF(SUM($L$184:Y184)<=-($D$173+Z196),0,($D$173+Z196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(Z186+Z187+Z188,MAX(Z98,0)))*(1-(AND($D174<=Z5,$D174>Y5))))*Z183*$D$175","v":0},{"$f":"IF(-IF(AA5>$D$177,IF(SUM($L$184:Z184)<=-($D$173+AA196),0,($D$173+AA196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AA186+AA187+AA188,MAX(AA98,0)))*(1-(AND($D174<=AA5,$D174>Z5)))<-AA186,-AA186,-IF(AA5>$D$177,IF(SUM($L$184:Z184)<=-($D$173+AA196),0,($D$173+AA196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AA186+AA187+AA188,MAX(AA98,0)))*(1-(AND($D174<=AA5,$D174>Z5))))*AA183*$D$175","v":0},{"$f":"IF(-IF(AB5>$D$177,IF(SUM($L$184:AA184)<=-($D$173+AB196),0,($D$173+AB196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AB186+AB187+AB188,MAX(AB98,0)))*(1-(AND($D174<=AB5,$D174>AA5)))<-AB186,-AB186,-IF(AB5>$D$177,IF(SUM($L$184:AA184)<=-($D$173+AB196),0,($D$173+AB196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AB186+AB187+AB188,MAX(AB98,0)))*(1-(AND($D174<=AB5,$D174>AA5))))*AB183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AC5>$D$177,IF(SUM($L$184:AB184)<=-($D$173+AC196),0,($D$173+AC196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AC186+AC187+AC188,MAX(AC98,0)))*(1-(AND($D174<=AC5,$D174>AB5)))<-AC186,-AC186,-IF(AC5>$D$177,IF(SUM($L$184:AB184)<=-($D$173+AC196),0,($D$173+AC196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AC186+AC187+AC188,MAX(AC98,0)))*(1-(AND($D174<=AC5,$D174>AB5))))*AC183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AD5>$D$177,IF(SUM($L$184:AC184)<=-($D$173+AD196),0,($D$173+AD196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AD186+AD187+AD188,MAX(AD98,0)))*(1-(AND($D174<=AD5,$D174>AC5)))<-AD186,-AD186,-IF(AD5>$D$177,IF(SUM($L$184:AC184)<=-($D$173+AD196),0,($D$173+AD196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AD186+AD187+AD188,MAX(AD98,0)))*(1-(AND($D174<=AD5,$D174>AC5))))*AD183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AE5>$D$177,IF(SUM($L$184:AD184)<=-($D$173+AE196),0,($D$173+AE196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AE186+AE187+AE188,MAX(AE98,0)))*(1-(AND($D174<=AE5,$D174>AD5)))<-AE186,-AE186,-IF(AE5>$D$177,IF(SUM($L$184:AD184)<=-($D$173+AE196),0,($D$173+AE196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AE186+AE187+AE188,MAX(AE98,0)))*(1-(AND($D174<=AE5,$D174>AD5))))*AE183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AF5>$D$177,IF(SUM($L$184:AE184)<=-($D$173+AF196),0,($D$173+AF196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AF186+AF187+AF188,MAX(AF98,0)))*(1-(AND($D174<=AF5,$D174>AE5)))<-AF186,-AF186,-IF(AF5>$D$177,IF(SUM($L$184:AE184)<=-($D$173+AF196),0,($D$173+AF196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AF186+AF187+AF188,MAX(AF98,0)))*(1-(AND($D174<=AF5,$D174>AE5))))*AF183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AG5>$D$177,IF(SUM($L$184:AF184)<=-($D$173+AG196),0,($D$173+AG196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AG186+AG187+AG188,MAX(AG98,0)))*(1-(AND($D174<=AG5,$D174>AF5)))<-AG186,-AG186,-IF(AG5>$D$177,IF(SUM($L$184:AF184)<=-($D$173+AG196),0,($D$173+AG196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AG186+AG187+AG188,MAX(AG98,0)))*(1-(AND($D174<=AG5,$D174>AF5))))*AG183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AH5>$D$177,IF(SUM($L$184:AG184)<=-($D$173+AH196),0,($D$173+AH196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AH186+AH187+AH188,MAX(AH98,0)))*(1-(AND($D174<=AH5,$D174>AG5)))<-AH186,-AH186,-IF(AH5>$D$177,IF(SUM($L$184:AG184)<=-($D$173+AH196),0,($D$173+AH196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AH186+AH187+AH188,MAX(AH98,0)))*(1-(AND($D174<=AH5,$D174>AG5))))*AH183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AI5>$D$177,IF(SUM($L$184:AH184)<=-($D$173+AI196),0,($D$173+AI196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AI186+AI187+AI188,MAX(AI98,0)))*(1-(AND($D174<=AI5,$D174>AH5)))<-AI186,-AI186,-IF(AI5>$D$177,IF(SUM($L$184:AH184)<=-($D$173+AI196),0,($D$173+AI196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AI186+AI187+AI188,MAX(AI98,0)))*(1-(AND($D174<=AI5,$D174>AH5))))*AI183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AJ5>$D$177,IF(SUM($L$184:AI184)<=-($D$173+AJ196),0,($D$173+AJ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AJ186+AJ187+AJ188,MAX(AJ98,0)))*(1-(AND($D174<=AJ5,$D174>AI5)))<-AJ186,-AJ186,-IF(AJ5>$D$177,IF(SUM($L$184:AI184)<=-($D$173+AJ196),0,($D$173+AJ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AJ186+AJ187+AJ188,MAX(AJ98,0)))*(1-(AND($D174<=AJ5,$D174>AI5))))*AJ183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AK5>$D$177,IF(SUM($L$184:AJ184)<=-($D$173+AK196),0,($D$173+AK196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AK186+AK187+AK188,MAX(AK98,0)))*(1-(AND($D174<=AK5,$D174>AJ5)))<-AK186,-AK186,-IF(AK5>$D$177,IF(SUM($L$184:AJ184)<=-($D$173+AK196),0,($D$173+AK196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AK186+AK187+AK188,MAX(AK98,0)))*(1-(AND($D174<=AK5,$D174>AJ5))))*AK183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AL5>$D$177,IF(SUM($L$184:AK184)<=-($D$173+AL196),0,($D$173+AL196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AL186+AL187+AL188,MAX(AL98,0)))*(1-(AND($D174<=AL5,$D174>AK5)))<-AL186,-AL186,-IF(AL5>$D$177,IF(SUM($L$184:AK184)<=-($D$173+AL196),0,($D$173+AL196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AL186+AL187+AL188,MAX(AL98,0)))*(1-(AND($D174<=AL5,$D174>AK5))))*AL183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AM5>$D$177,IF(SUM($L$184:AL184)<=-($D$173+AM196),0,($D$173+AM196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AM186+AM187+AM188,MAX(AM98,0)))*(1-(AND($D174<=AM5,$D174>AL5)))<-AM186,-AM186,-IF(AM5>$D$177,IF(SUM($L$184:AL184)<=-($D$173+AM196),0,($D$173+AM196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AM186+AM187+AM188,MAX(AM98,0)))*(1-(AND($D174<=AM5,$D174>AL5))))*AM183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AN5>$D$177,IF(SUM($L$184:AM184)<=-($D$173+AN196),0,($D$173+AN196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AN186+AN187+AN188,MAX(AN98,0)))*(1-(AND($D174<=AN5,$D174>AM5)))<-AN186,-AN186,-IF(AN5>$D$177,IF(SUM($L$184:AM184)<=-($D$173+AN196),0,($D$173+AN196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AN186+AN187+AN188,MAX(AN98,0)))*(1-(AND($D174<=AN5,$D174>AM5))))*AN183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AO5>$D$177,IF(SUM($L$184:AN184)<=-($D$173+AO196),0,($D$173+AO196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AO186+AO187+AO188,MAX(AO98,0)))*(1-(AND($D174<=AO5,$D174>AN5)))<-AO186,-AO186,-IF(AO5>$D$177,IF(SUM($L$184:AN184)<=-($D$173+AO196),0,($D$173+AO196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AO186+AO187+AO188,MAX(AO98,0)))*(1-(AND($D174<=AO5,$D174>AN5))))*AO183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AP5>$D$177,IF(SUM($L$184:AO184)<=-($D$173+AP196),0,($D$173+AP196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AP186+AP187+AP188,MAX(AP98,0)))*(1-(AND($D174<=AP5,$D174>AO5)))<-AP186,-AP186,-IF(AP5>$D$177,IF(SUM($L$184:AO184)<=-($D$173+AP196),0,($D$173+AP196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AP186+AP187+AP188,MAX(AP98,0)))*(1-(AND($D174<=AP5,$D174>AO5))))*AP183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AQ5>$D$177,IF(SUM($L$184:AP184)<=-($D$173+AQ196),0,($D$173+AQ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AQ186+AQ187+AQ188,MAX(AQ98,0)))*(1-(AND($D174<=AQ5,$D174>AP5)))<-AQ186,-AQ186,-IF(AQ5>$D$177,IF(SUM($L$184:AP184)<=-($D$173+AQ196),0,($D$173+AQ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AQ186+AQ187+AQ188,MAX(AQ98,0)))*(1-(AND($D174<=AQ5,$D174>AP5))))*AQ183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AR5>$D$177,IF(SUM($L$184:AQ184)<=-($D$173+AR196),0,($D$173+AR196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AR186+AR187+AR188,MAX(AR98,0)))*(1-(AND($D174<=AR5,$D174>AQ5)))<-AR186,-AR186,-IF(AR5>$D$177,IF(SUM($L$184:AQ184)<=-($D$173+AR196),0,($D$173+AR196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AR186+AR187+AR188,MAX(AR98,0)))*(1-(AND($D174<=AR5,$D174>AQ5))))*AR183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AS5>$D$177,IF(SUM($L$184:AR184)<=-($D$173+AS196),0,($D$173+AS196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AS186+AS187+AS188,MAX(AS98,0)))*(1-(AND($D174<=AS5,$D174>AR5)))<-AS186,-AS186,-IF(AS5>$D$177,IF(SUM($L$184:AR184)<=-($D$173+AS196),0,($D$173+AS196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AS186+AS187+AS188,MAX(AS98,0)))*(1-(AND($D174<=AS5,$D174>AR5))))*AS183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AT5>$D$177,IF(SUM($L$184:AS184)<=-($D$173+AT196),0,($D$173+AT196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AT186+AT187+AT188,MAX(AT98,0)))*(1-(AND($D174<=AT5,$D174>AS5)))<-AT186,-AT186,-IF(AT5>$D$177,IF(SUM($L$184:AS184)<=-($D$173+AT196),0,($D$173+AT196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AT186+AT187+AT188,MAX(AT98,0)))*(1-(AND($D174<=AT5,$D174>AS5))))*AT183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AU5>$D$177,IF(SUM($L$184:AT184)<=-($D$173+AU196),0,($D$173+AU196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AU186+AU187+AU188,MAX(AU98,0)))*(1-(AND($D174<=AU5,$D174>AT5)))<-AU186,-AU186,-IF(AU5>$D$177,IF(SUM($L$184:AT184)<=-($D$173+AU196),0,($D$173+AU196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AU186+AU187+AU188,MAX(AU98,0)))*(1-(AND($D174<=AU5,$D174>AT5))))*AU183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AV5>$D$177,IF(SUM($L$184:AU184)<=-($D$173+AV196),0,($D$173+AV196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AV186+AV187+AV188,MAX(AV98,0)))*(1-(AND($D174<=AV5,$D174>AU5)))<-AV186,-AV186,-IF(AV5>$D$177,IF(SUM($L$184:AU184)<=-($D$173+AV196),0,($D$173+AV196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AV186+AV187+AV188,MAX(AV98,0)))*(1-(AND($D174<=AV5,$D174>AU5))))*AV183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AW5>$D$177,IF(SUM($L$184:AV184)<=-($D$173+AW196),0,($D$173+AW196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AW186+AW187+AW188,MAX(AW98,0)))*(1-(AND($D174<=AW5,$D174>AV5)))<-AW186,-AW186,-IF(AW5>$D$177,IF(SUM($L$184:AV184)<=-($D$173+AW196),0,($D$173+AW196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AW186+AW187+AW188,MAX(AW98,0)))*(1-(AND($D174<=AW5,$D174>AV5))))*AW183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AX5>$D$177,IF(SUM($L$184:AW184)<=-($D$173+AX196),0,($D$173+AX196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AX186+AX187+AX188,MAX(AX98,0)))*(1-(AND($D174<=AX5,$D174>AW5)))<-AX186,-AX186,-IF(AX5>$D$177,IF(SUM($L$184:AW184)<=-($D$173+AX196),0,($D$173+AX196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AX186+AX187+AX188,MAX(AX98,0)))*(1-(AND($D174<=AX5,$D174>AW5))))*AX183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AY5>$D$177,IF(SUM($L$184:AX184)<=-($D$173+AY196),0,($D$173+AY196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AY186+AY187+AY188,MAX(AY98,0)))*(1-(AND($D174<=AY5,$D174>AX5)))<-AY186,-AY186,-IF(AY5>$D$177,IF(SUM($L$184:AX184)<=-($D$173+AY196),0,($D$173+AY196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AY186+AY187+AY188,MAX(AY98,0)))*(1-(AND($D174<=AY5,$D174>AX5))))*AY183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(AZ5>$D$177,IF(SUM($L$184:AY184)<=-($D$173+AZ196),0,($D$173+AZ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AZ186+AZ187+AZ188,MAX(AZ98,0)))*(1-(AND($D174<=AZ5,$D174>AY5)))<-AZ186,-AZ186,-IF(AZ5>$D$177,IF(SUM($L$184:AY184)<=-($D$173+AZ196),0,($D$173+AZ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(AZ186+AZ187+AZ188,MAX(AZ98,0)))*(1-(AND($D174<=AZ5,$D174>AY5))))*AZ183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BA5>$D$177,IF(SUM($L$184:AZ184)<=-($D$173+BA196),0,($D$173+BA196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BA186+BA187+BA188,MAX(BA98,0)))*(1-(AND($D174<=BA5,$D174>AZ5)))<-BA186,-BA186,-IF(BA5>$D$177,IF(SUM($L$184:AZ184)<=-($D$173+BA196),0,($D$173+BA196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BA186+BA187+BA188,MAX(BA98,0)))*(1-(AND($D174<=BA5,$D174>AZ5))))*BA183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BB5>$D$177,IF(SUM($L$184:BA184)<=-($D$173+BB196),0,($D$173+BB196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BB186+BB187+BB188,MAX(BB98,0)))*(1-(AND($D174<=BB5,$D174>BA5)))<-BB186,-BB186,-IF(BB5>$D$177,IF(SUM($L$184:BA184)<=-($D$173+BB196),0,($D$173+BB196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BB186+BB187+BB188,MAX(BB98,0)))*(1-(AND($D174<=BB5,$D174>BA5))))*BB183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BC5>$D$177,IF(SUM($L$184:BB184)<=-($D$173+BC196),0,($D$173+BC196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BC186+BC187+BC188,MAX(BC98,0)))*(1-(AND($D174<=BC5,$D174>BB5)))<-BC186,-BC186,-IF(BC5>$D$177,IF(SUM($L$184:BB184)<=-($D$173+BC196),0,($D$173+BC196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BC186+BC187+BC188,MAX(BC98,0)))*(1-(AND($D174<=BC5,$D174>BB5))))*BC183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BD5>$D$177,IF(SUM($L$184:BC184)<=-($D$173+BD196),0,($D$173+BD196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BD186+BD187+BD188,MAX(BD98,0)))*(1-(AND($D174<=BD5,$D174>BC5)))<-BD186,-BD186,-IF(BD5>$D$177,IF(SUM($L$184:BC184)<=-($D$173+BD196),0,($D$173+BD196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BD186+BD187+BD188,MAX(BD98,0)))*(1-(AND($D174<=BD5,$D174>BC5))))*BD183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BE5>$D$177,IF(SUM($L$184:BD184)<=-($D$173+BE196),0,($D$173+BE196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BE186+BE187+BE188,MAX(BE98,0)))*(1-(AND($D174<=BE5,$D174>BD5)))<-BE186,-BE186,-IF(BE5>$D$177,IF(SUM($L$184:BD184)<=-($D$173+BE196),0,($D$173+BE196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BE186+BE187+BE188,MAX(BE98,0)))*(1-(AND($D174<=BE5,$D174>BD5))))*BE183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BF5>$D$177,IF(SUM($L$184:BE184)<=-($D$173+BF196),0,($D$173+BF196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BF186+BF187+BF188,MAX(BF98,0)))*(1-(AND($D174<=BF5,$D174>BE5)))<-BF186,-BF186,-IF(BF5>$D$177,IF(SUM($L$184:BE184)<=-($D$173+BF196),0,($D$173+BF196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BF186+BF187+BF188,MAX(BF98,0)))*(1-(AND($D174<=BF5,$D174>BE5))))*BF183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BG5>$D$177,IF(SUM($L$184:BF184)<=-($D$173+BG196),0,($D$173+BG196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BG186+BG187+BG188,MAX(BG98,0)))*(1-(AND($D174<=BG5,$D174>BF5)))<-BG186,-BG186,-IF(BG5>$D$177,IF(SUM($L$184:BF184)<=-($D$173+BG196),0,($D$173+BG196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BG186+BG187+BG188,MAX(BG98,0)))*(1-(AND($D174<=BG5,$D174>BF5))))*BG183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BH5>$D$177,IF(SUM($L$184:BG184)<=-($D$173+BH196),0,($D$173+BH196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BH186+BH187+BH188,MAX(BH98,0)))*(1-(AND($D174<=BH5,$D174>BG5)))<-BH186,-BH186,-IF(BH5>$D$177,IF(SUM($L$184:BG184)<=-($D$173+BH196),0,($D$173+BH196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BH186+BH187+BH188,MAX(BH98,0)))*(1-(AND($D174<=BH5,$D174>BG5))))*BH183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BI5>$D$177,IF(SUM($L$184:BH184)<=-($D$173+BI196),0,($D$173+BI196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BI186+BI187+BI188,MAX(BI98,0)))*(1-(AND($D174<=BI5,$D174>BH5)))<-BI186,-BI186,-IF(BI5>$D$177,IF(SUM($L$184:BH184)<=-($D$173+BI196),0,($D$173+BI196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BI186+BI187+BI188,MAX(BI98,0)))*(1-(AND($D174<=BI5,$D174>BH5))))*BI183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BJ5>$D$177,IF(SUM($L$184:BI184)<=-($D$173+BJ196),0,($D$173+BJ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BJ186+BJ187+BJ188,MAX(BJ98,0)))*(1-(AND($D174<=BJ5,$D174>BI5)))<-BJ186,-BJ186,-IF(BJ5>$D$177,IF(SUM($L$184:BI184)<=-($D$173+BJ196),0,($D$173+BJ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BJ186+BJ187+BJ188,MAX(BJ98,0)))*(1-(AND($D174<=BJ5,$D174>BI5))))*BJ183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BK5>$D$177,IF(SUM($L$184:BJ184)<=-($D$173+BK196),0,($D$173+BK196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BK186+BK187+BK188,MAX(BK98,0)))*(1-(AND($D174<=BK5,$D174>BJ5)))<-BK186,-BK186,-IF(BK5>$D$177,IF(SUM($L$184:BJ184)<=-($D$173+BK196),0,($D$173+BK196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BK186+BK187+BK188,MAX(BK98,0)))*(1-(AND($D174<=BK5,$D174>BJ5))))*BK183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BL5>$D$177,IF(SUM($L$184:BK184)<=-($D$173+BL196),0,($D$173+BL196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BL186+BL187+BL188,MAX(BL98,0)))*(1-(AND($D174<=BL5,$D174>BK5)))<-BL186,-BL186,-IF(BL5>$D$177,IF(SUM($L$184:BK184)<=-($D$173+BL196),0,($D$173+BL196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BL186+BL187+BL188,MAX(BL98,0)))*(1-(AND($D174<=BL5,$D174>BK5))))*BL183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BM5>$D$177,IF(SUM($L$184:BL184)<=-($D$173+BM196),0,($D$173+BM196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BM186+BM187+BM188,MAX(BM98,0)))*(1-(AND($D174<=BM5,$D174>BL5)))<-BM186,-BM186,-IF(BM5>$D$177,IF(SUM($L$184:BL184)<=-($D$173+BM196),0,($D$173+BM196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BM186+BM187+BM188,MAX(BM98,0)))*(1-(AND($D174<=BM5,$D174>BL5))))*BM183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BN5>$D$177,IF(SUM($L$184:BM184)<=-($D$173+BN196),0,($D$173+BN196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BN186+BN187+BN188,MAX(BN98,0)))*(1-(AND($D174<=BN5,$D174>BM5)))<-BN186,-BN186,-IF(BN5>$D$177,IF(SUM($L$184:BM184)<=-($D$173+BN196),0,($D$173+BN196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BN186+BN187+BN188,MAX(BN98,0)))*(1-(AND($D174<=BN5,$D174>BM5))))*BN183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BO5>$D$177,IF(SUM($L$184:BN184)<=-($D$173+BO196),0,($D$173+BO196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BO186+BO187+BO188,MAX(BO98,0)))*(1-(AND($D174<=BO5,$D174>BN5)))<-BO186,-BO186,-IF(BO5>$D$177,IF(SUM($L$184:BN184)<=-($D$173+BO196),0,($D$173+BO196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BO186+BO187+BO188,MAX(BO98,0)))*(1-(AND($D174<=BO5,$D174>BN5))))*BO183*$D$175","v":-7.5147378344530624},{"$f":"IF(-IF(BP5>$D$177,IF(SUM($L$184:BO184)<=-($D$173+BP196),0,($D$173+BP196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BP186+BP187+BP188,MAX(BP98,0)))*(1-(AND($D174<=BP5,$D174>BO5)))<-BP186,-BP186,-IF(BP5>$D$177,IF(SUM($L$184:BO184)<=-($D$173+BP196),0,($D$173+BP196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BP186+BP187+BP188,MAX(BP98,0)))*(1-(AND($D174<=BP5,$D174>BO5))))*BP183*$D$175","v":0},{"$f":"IF(-IF(BQ5>$D$177,IF(SUM($L$184:BP184)<=-($D$173+BQ196),0,($D$173+BQ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BQ186+BQ187+BQ188,MAX(BQ98,0)))*(1-(AND($D174<=BQ5,$D174>BP5)))<-BQ186,-BQ186,-IF(BQ5>$D$177,IF(SUM($L$184:BP184)<=-($D$173+BQ196),0,($D$173+BQ196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BQ186+BQ187+BQ188,MAX(BQ98,0)))*(1-(AND($D174<=BQ5,$D174>BP5))))*BQ183*$D$175","v":0},{"$f":"IF(-IF(BR5>$D$177,IF(SUM($L$184:BQ184)<=-($D$173+BR196),0,($D$173+BR196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BR186+BR187+BR188,MAX(BR98,0)))*(1-(AND($D174<=BR5,$D174>BQ5)))<-BR186,-BR186,-IF(BR5>$D$177,IF(SUM($L$184:BQ184)<=-($D$173+BR196),0,($D$173+BR196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BR186+BR187+BR188,MAX(BR98,0)))*(1-(AND($D174<=BR5,$D174>BQ5))))*BR183*$D$175","v":0},{"$f":"IF(-IF(BS5>$D$177,IF(SUM($L$184:BR184)<=-($D$173+BS196),0,($D$173+BS196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BS186+BS187+BS188,MAX(BS98,0)))*(1-(AND($D174<=BS5,$D174>BR5)))<-BS186,-BS186,-IF(BS5>$D$177,IF(SUM($L$184:BR184)<=-($D$173+BS196),0,($D$173+BS196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BS186+BS187+BS188,MAX(BS98,0)))*(1-(AND($D174<=BS5,$D174>BR5))))*BS183*$D$175","v":0},{"$f":"IF(-IF(BT5>$D$177,IF(SUM($L$184:BS184)<=-($D$173+BT196),0,($D$173+BT196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BT186+BT187+BT188,MAX(BT98,0)))*(1-(AND($D174<=BT5,$D174>BS5)))<-BT186,-BT186,-IF(BT5>$D$177,IF(SUM($L$184:BS184)<=-($D$173+BT196),0,($D$173+BT196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BT186+BT187+BT188,MAX(BT98,0)))*(1-(AND($D174<=BT5,$D174>BS5))))*BT183*$D$175","v":0},{"$f":"IF(-IF(BU5>$D$177,IF(SUM($L$184:BT184)<=-($D$173+BU196),0,($D$173+BU196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BU186+BU187+BU188,MAX(BU98,0)))*(1-(AND($D174<=BU5,$D174>BT5)))<-BU186,-BU186,-IF(BU5>$D$177,IF(SUM($L$184:BT184)<=-($D$173+BU196),0,($D$173+BU196)/$D$179),0)*$D$178+(1-$D$178)*-(MIN(BU186+BU187+BU188,MAX(BU98,0)))*(1-(AND($D174<=BU5,$D174>BT5))))*BU183*$D$175","v":0}]
[]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K190","v":0},0,{"$f":"M190","v":0},0,0,11.096722345399062,22.970215254976058,35.663755945878044,61.909440301941004,89.702666486368813,119.37950906340464,151.0440279543466,184.80568365859111,220.77387880232823,245.81927859190395,272.39708248794761,300.58951337812243,293.07477554366938,285.56003770921632,278.04529987476326,270.5305620403102,263.01582420585714,255.50108637140409,247.98634853695103,240.47161070249797,232.95687286804491,225.44213503359185,217.9273971991388,210.41265936468574,202.89792153023268,195.38318369577962,187.86844586132656,180.35370802687351,172.83897019242045,{"$f":"AS190","v":165.32423235796739},157.80949452351433,150.29475668906127,142.78001885460822,135.26528102015516,127.7505431857021,120.23580535124904,112.72106751679598,105.20632968234293,97.691591847889867,90.17685401343681,82.662116178983752,75.147378344530694,67.632640510077636,60.11790267562457,52.603164841171505,45.08842700671844,37.573689172265375,30.058951337812314,22.544213503359252,15.029475668906191,7.5147378344531282,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14]
[null,"Sijoitus",null,null,null,null,null,null,null,null,null,{"$f":"'S&U'!P69","v":0},{"$f":"'S&U'!Q69","v":0},{"$f":"'S&U'!R69","v":0},{"$f":"'S&U'!S69","v":0},{"$f":"'S&U'!T69","v":11.096722345399062},{"$f":"'S&U'!U69","v":11.318656792307042},{"$f":"'S&U'!V69","v":11.545029928153181},{"$f":"'S&U'!W69","v":24.462496558769054},{"$f":"'S&U'!X69","v":24.697754169330768},{"$f":"'S&U'!Y69","v":25.191709252717384},{"$f":"'S&U'!Z69","v":25.695543437771732},{"$f":"'S&U'!AA69","v":26.209454306527167},{"$f":"'S&U'!AB69","v":26.727910960807563},{"$f":"'S&U'!AC69","v":14.006705849459303},{"$f":"'S&U'!AD69","v":14.286839966448492},{"$f":"'S&U'!AE69","v":14.572576765777461},{"$f":"'S&U'!AF69","v":0},{"$f":"'S&U'!AG42","v":0},{"$f":"'S&U'!AH42","v":0},{"$f":"'S&U'!AI42","v":0},{"$f":"'S&U'!AJ42","v":0},{"$f":"'S&U'!AK42","v":0},{"$f":"'S&U'!AL42","v":0},{"$f":"'S&U'!AM42","v":0},{"$f":"'S&U'!AN42","v":0},{"$f":"'S&U'!AO42","v":0},{"$f":"'S&U'!AP42","v":0},{"$f":"'S&U'!AQ42","v":0},{"$f":"'S&U'!AR42","v":0},{"$f":"'S&U'!AS42","v":0},{"$f":"'S&U'!AT42","v":0},{"$f":"'S&U'!AU42","v":0},{"$f":"'S&U'!AV42","v":0},{"$f":"'S&U'!AW42","v":0},{"$f":"'S&U'!AX42","v":0},{"$f":"'S&U'!AY42","v":0},{"$f":"'S&U'!AZ42","v":0},{"$f":"'S&U'!BA42","v":0},{"$f":"'S&U'!BB42","v":0},{"$f":"'S&U'!BC42","v":0},{"$f":"'S&U'!BD42","v":0},{"$f":"'S&U'!BE42","v":0},{"$f":"'S&U'!BF42","v":0},{"$f":"'S&U'!BG42","v":0},{"$f":"'S&U'!BH42","v":0},{"$f":"'S&U'!BI42","v":0},{"$f":"'S&U'!BJ42","v":0},{"$f":"'S&U'!BK42","v":0},{"$f":"'S&U'!BL42","v":0},{"$f":"'S&U'!BM42","v":0},{"$f":"'S&U'!BN42","v":0},{"$f":"'S&U'!BO42","v":0},{"$f":"'S&U'!BP42","v":0},{"$f":"'S&U'!BQ42","v":0},{"$f":"'S&U'!BR42","v":0},{"$f":"'S&U'!BS42","v":0},{"$f":"'S&U'!BT42","v":0},{"$f":"'S&U'!BU42","v":0},{"$f":"'S&U'!BV42","v":0},{"$f":"'S&U'!BW42","v":0},{"$f":"'S&U'!BX42","v":0},{"$f":"'S&U'!BY42","v":0}]
[null,"Korkojen kapitalisointi",null,null,null,null,null,null,null,null,null,{"$f":"+L195","v":0},{"$f":"+M195","v":0},0,0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,11.038693940116412,12.290963929595199,13.619854124397381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lyhennys",null,null,null,null,null,null,null,null,null,{"$f":"L184","v":0},{"$f":"M184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,{"$f":"AS184","v":-7.5147378344530624},-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,-7.5147378344530624,0,0,0,0,0,0]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L186:L189)","v":0},{"$f":"SUM(M186:M189)","v":0},0,0,11.096722345399062,22.970215254976058,35.663755945878044,61.909440301941004,89.702666486368813,119.37950906340464,151.0440279543466,184.80568365859111,220.77387880232823,245.81927859190395,272.39708248794761,300.58951337812243,293.07477554366938,285.56003770921632,278.04529987476326,270.5305620403102,263.01582420585714,255.50108637140409,247.98634853695103,240.47161070249797,232.95687286804491,225.44213503359185,217.9273971991388,210.41265936468574,202.89792153023268,195.38318369577962,187.86844586132656,180.35370802687351,172.83897019242045,165.32423235796739,157.80949452351433,150.29475668906127,142.78001885460822,135.26528102015516,127.7505431857021,120.23580535124904,{"$f":"AZ189+AZ186","v":112.72106751679598},{"$f":"SUM(BA186:BA189)","v":105.20632968234293},97.691591847889867,90.17685401343681,82.662116178983752,75.147378344530694,67.632640510077636,60.11790267562457,52.603164841171505,45.08842700671844,37.573689172265375,30.058951337812314,22.544213503359252,15.029475668906191,7.5147378344531282,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14]
[]
[null,"Pääomalainan korko",null,{"$f":"Kontrolli!E132","v":0.05},"%",null,null,null,null,null,null,{"$f":"(L186*$D$192)","v":0},0,{"$f":"(N186*$D$192)","v":0},0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,11.038693940116412,12.290963929595199,13.619854124397381,15.029475668906123,14.65373877718347,14.278001885460817,13.902264993738164,13.526528102015511,13.150791210292859,12.775054318570206,12.399317426847553,12.0235805351249,11.647843643402247,11.272106751679594,10.896369859956941,10.520632968234288,10.144896076511635,9.7691591847889825,9.3934222930663278,9.0176854013436749,8.641948509621022,{"$f":"(AT186*$D$192)","v":8.2662116178983691},7.8904747261757171,7.5147378344530642,7.1390009427304113,6.7632640510077584,6.3875271592851055,6.0117902675624526,5.6360533758397997,5.2603164841171468,4.8845795923944939,4.508842700671841,4.1331058089491881,3.7573689172265348,3.3816320255038819,3.0058951337812285,2.6301582420585756,2.2544213503359223,1.8786844586132689,1.5029475668906158,1.1272106751679627,0.75147378344530957,0.37573689172265645,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[]
[null,"Pääomalainan korkojen maksu ",null,null,null,null,null,null,null,null,null,{"$f":"IF(MIN(L192,MAX(L94,0))*(L5>=$D$176)<0,0,(MIN(L192,MAX(L94,0))*(L5>=$D$176)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.029475668906123,14.65373877718347,14.278001885460817,13.902264993738164,13.526528102015511,13.150791210292859,12.775054318570206,12.399317426847553,12.0235805351249,11.647843643402247,11.272106751679594,10.896369859956941,10.520632968234288,10.144896076511635,9.7691591847889825,9.3934222930663278,{"$f":"IF(MIN(AR192,MAX(AR94,0))*(AR5>=$D$176)<0,0,(MIN(AR192,MAX(AR94,0))*(AR5>=$D$176)))","v":9.0176854013436749},8.641948509621022,8.2662116178983691,7.8904747261757171,7.5147378344530642,7.1390009427304113,6.7632640510077584,6.3875271592851055,6.0117902675624526,5.6360533758397997,5.2603164841171468,4.8845795923944939,4.508842700671841,4.1331058089491881,3.7573689172265348,3.3816320255038819,3.0058951337812285,2.6301582420585756,2.2544213503359223,1.8786844586132689,1.5029475668906158,1.1272106751679627,0.75147378344530957,0.37573689172265645,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[null,"Kapitalisoitu pääomalainan korko",null,null,null,null,null,null,null,null,null,{"$f":"L192-L194","v":0},{"$f":"M192-M194","v":0},0,0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,11.038693940116412,12.290963929595199,13.619854124397381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS192-AS194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kumulatiivinen kapitalisoitu pääomalainan korko",null,null,null,null,null,null,null,null,null,{"$f":"L195+K196-L184","v":0},{"$f":"M195+L196-M184","v":0},{"$f":"N195+M196","v":0},0,0,0.55483611726995308,1.7033468800187559,3.4865346773126582,6.582006692409708,11.06714001672815,17.036115469898384,24.588316867615713,33.828601050545267,44.867294990661676,57.158258920256877,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,{"$f":"AS195+AR196","v":70.778113044654262},70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262,70.778113044654262]
[]
[null,"Oma pääoma"]
[]
[null,"Osakesarja A"]
[null,"Sijoitettu pääoma",null,{"$f":"'S&U'!D31","v":1553.1723276940777},"EURm"]
[]
[null,"Osakesarja B "]
[null,"Sijoitettu pääoma",null,{"$f":"'S&U'!D56","v":400},"EURm"]
[null,"Sijoitusajankohta",null,{"$f":"Kontrolli!E122","v":"2020-01-01"},"Pvm"]
[]
[null,"Ensimmäisen osingon maksu",null,{"$f":"Kontrolli!E118","v":"2035-01-01"},"Pvm"]
[null,"Minimikassa ",null,{"$f":"Kontrolli!E221","v":5},"EURm"]
[null,"Minimi oma pääoma",null,{"$f":"Kontrolli!E222","v":1},"EURm"]
[]
[null,"Vapaa oma pääoma BoY",null,null,null,null,null,null,null,null,null,{"$f":"K216","v":0},{"$f":"L216","v":31.678000000000001},{"$f":"M216","v":465.62450152228064},508.24993307500688,552.39372925878763,642.16176210190997,734.83998901847883,830.49559449148023,991.88410951514913,1155.5530134816674,1322.9601825115301,1494.1498470896167,1669.1645199863733,1848.01041568455,1913.1326204449385,1980.0599614229652,2048.9124201178324,1968.0037260755182,1886.305724975058,1804.8258857131605,1723.5700088105491,1642.5421555415953,1561.7474318443594,1481.1843496988181,1400.8635704155124,1320.7780296094838,1240.9439312692523,1161.3647111157181,1082.0471219298925,1002.9958765657834,924.21690964969343,845.71394341607618,767.49429069202733,689.56305632519513,{"$f":"AS216","v":609.75815529298882},532.36369389217725,455.27240666687248,378.49165156752167,302.0283393338708,225.88676463784378,150.07546098862073,74.600350893166777,-0.53108361006685811,-75.314192156717027,-149.7397360857226,-223.80130292475911,-297.49079206930617,-370.80316796362291,-443.72842848455588,-516.25963061780305,-588.38800401050685,-660.10809596592173,-731.40907776243591,-802.28343190231692,-872.72166286250592,-942.71786620089108,-1012.2603182349721,-1088.8556172322444,-1164.9787446518674,-1240.6233068261859,-1315.7766110902166,-1389.9852109415356]
[null,"Sijoitukset (osakesarja A)",null,null,null,null,null,null,null,null,null,{"$f":"'S&U'!P64","v":31.678000000000001},{"$f":"'S&U'!Q64","v":33.946501522280656},{"$f":"'S&U'!R64","v":34.625431552726269},{"$f":"'S&U'!S64","v":35.317940183780792},{"$f":"'S&U'!T64","v":79.237520203122344},{"$f":"'S&U'!U64","v":80.822270607184791},{"$f":"'S&U'!V64","v":82.438716019328467},{"$f":"'S&U'!W64","v":146.77497935261442},{"$f":"'S&U'!X64","v":148.1865250159847},{"$f":"'S&U'!Y64","v":151.15025551630441},{"$f":"'S&U'!Z64","v":154.17326062663051},{"$f":"'S&U'!AA64","v":157.25672583916312},{"$f":"'S&U'!AB64","v":160.36746576484549},{"$f":"'S&U'!AC64","v":84.040235096755879},{"$f":"'S&U'!AD64","v":85.72103979869101},{"$f":"'S&U'!AE64","v":87.435460594664818},{"$f":"'S&U'!AF64","v":0},{"$f":"'S&U'!AG41","v":0},{"$f":"'S&U'!AH41","v":0},{"$f":"'S&U'!AI41","v":0},{"$f":"'S&U'!AJ41","v":0},{"$f":"'S&U'!AK41","v":0},{"$f":"'S&U'!AL41","v":0},{"$f":"'S&U'!AM41","v":0},{"$f":"'S&U'!AN41","v":0},{"$f":"'S&U'!AO41","v":0},{"$f":"'S&U'!AP41","v":0},{"$f":"'S&U'!AQ41","v":0},{"$f":"'S&U'!AR41","v":0},{"$f":"'S&U'!AS41","v":0},{"$f":"'S&U'!AT41","v":0},{"$f":"'S&U'!AU41","v":0},{"$f":"'S&U'!AV41","v":0},{"$f":"'S&U'!AW41","v":0},{"$f":"'S&U'!AX41","v":0},{"$f":"'S&U'!AY41","v":0},{"$f":"'S&U'!AZ41","v":0},{"$f":"'S&U'!BA41","v":0},{"$f":"'S&U'!BB41","v":0},{"$f":"'S&U'!BC41","v":0},{"$f":"'S&U'!BD41","v":0},{"$f":"'S&U'!BE41","v":0},{"$f":"'S&U'!BF41","v":0},{"$f":"'S&U'!BG41","v":0},{"$f":"'S&U'!BH41","v":0},{"$f":"'S&U'!BI41","v":0},{"$f":"'S&U'!BJ41","v":0},{"$f":"'S&U'!BK41","v":0},{"$f":"'S&U'!BL41","v":0},{"$f":"'S&U'!BM41","v":0},{"$f":"'S&U'!BN41","v":0},{"$f":"'S&U'!BO41","v":0},{"$f":"'S&U'!BP41","v":0},{"$f":"'S&U'!BQ41","v":0},{"$f":"'S&U'!BR41","v":0},{"$f":"'S&U'!BS41","v":0},{"$f":"'S&U'!BT41","v":0},{"$f":"'S&U'!BU41","v":0},{"$f":"'S&U'!BV41","v":0},{"$f":"'S&U'!BW41","v":0},{"$f":"'S&U'!BX41","v":0},{"$f":"'S&U'!BY41","v":0}]
[null,"Sijoitukset (osakesarja B)",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D205<=L5,$D205>K5),$D$204,0)","v":0},400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D205<=AR5,$D205>AQ5),$D$204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilikauden voitto (tappio)",null,null,null,null,null,null,null,null,null,{"$f":"L42","v":0},0,8,8.8258559999999679,10.530512639999985,11.8559563093841,13.216889453672927,14.613535671054526,15.482378950533437,16.256913513558153,17.016403951456059,17.757947057593388,18.478429933331228,-18.918030336367345,-18.793698820664368,-18.583001899797562,-75.70045753003393,-71.84642112158366,-67.780996381322296,-63.798923020712351,-60.051929479197824,-56.190781904058838,-52.362933996418889,-48.421932526656477,-44.633995924702127,-40.742539250133241,-36.795339266497081,-32.739961702455247,-28.590673015946464,-24.326914543571853,-20.000328267913794,-15.554082306284002,{"$f":"AR42","v":-11.003541504694672},-54.382157621165817,-50.5680594182801,-47.023493227851858,-43.402716590670849,-39.681629418923741,-35.925072614694095,-32.064360677723606,-28.119746815490075,-24.065108162670523,-19.970593514188298,-15.761817441503883,-11.460663657837046,-7.0388159229549601,-2.5721645112979692,2.0198498471963813,6.7135826873536946,11.771614124162321,17.686727468141591,22.473487977791688,26.556235578754976,31.827553588666547,37.155340648361388,42.634086745501946,48.236193199687676,53.62199409845573,59.071142338344913,64.685973962724887,70.792380444355715,77.170672864481617]
[null,"Maksetut osingot",null,null,null,null,null,null,null,null,null,{"$f":"L104","v":0},{"$f":"M104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.2082365122803616,-9.8515799788764618,-13.698842880575373,-17.456953881898986,-20.975923789755971,-24.603941793176919,-28.200148149122356,-31.898846756649256,-35.451544881326612,-39.091559090098457,-42.7838808870371,-46.577627483370321,-50.460572348162515,-54.452052372518096,-58.502637965703421,-62.665570417764798,-66.927692862137533,{"$f":"AS104","v":-25.422743411040567},-26.826401982531511,-30.067793997452895,-33.378038508679992,-36.781682814727077,-40.216502081332919,-43.746942971499436,-47.355363279963882,-51.066326340563108,-54.812515032461874,-58.663726487501698,-62.600903181199456,-66.650673221592101,-70.740211383018803,-74.945110368129363,-79.244784820600913,-83.899987516866176,-89.406819423556541,-93.774469774305899,-97.430589718635886,-102.26578454885559,-107.15154398674652,-112.17653877958297,-124.83149219695991,-129.74512151807875,-134.71570451266354,-139.83927822675554,-145.00098029567476,-150.30229573605197]
[null,"Vapaa oma pääoma EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L211:L215)","v":31.678000000000001},{"$f":"SUM(M211:M215)","v":465.62450152228064},508.24993307500688,552.39372925878763,642.16176210190997,734.83998901847883,830.49559449148023,991.88410951514913,1155.5530134816674,1322.9601825115301,1494.1498470896167,1669.1645199863733,1848.01041568455,1913.1326204449385,1980.0599614229652,2048.9124201178324,1968.0037260755182,1886.305724975058,1804.8258857131605,1723.5700088105491,1642.5421555415953,1561.7474318443594,1481.1843496988181,1400.8635704155124,1320.7780296094838,1240.9439312692523,1161.3647111157181,1082.0471219298925,1002.9958765657834,924.21690964969343,845.71394341607618,767.49429069202733,689.56305632519513,{"$f":"SUM(AS211:AS215)","v":609.75815529298882},532.36369389217725,455.27240666687248,378.49165156752167,302.0283393338708,225.88676463784378,150.07546098862073,74.600350893166777,-0.53108361006685811,-75.314192156717027,-149.7397360857226,-223.80130292475911,-297.49079206930617,-370.80316796362291,-443.72842848455588,-516.25963061780305,-588.38800401050685,-660.10809596592173,-731.40907776243591,-802.28343190231692,-872.72166286250592,-942.71786620089108,-1012.2603182349721,-1088.8556172322444,-1164.9787446518674,-1240.6233068261859,-1315.7766110902166,-1389.9852109415356,-1463.1168338131058]
[]
[null,"Oma pääoma",null,null,null,null,null,null,null,null,null,{"$f":"L216","v":31.678000000000001},{"$f":"M216","v":465.62450152228064},508.24993307500688,552.39372925878763,642.16176210190997,734.83998901847883,830.49559449148023,991.88410951514913,1155.5530134816674,1322.9601825115301,1494.1498470896167,1669.1645199863733,1848.01041568455,1913.1326204449385,1980.0599614229652,2048.9124201178324,1968.0037260755182,1886.305724975058,1804.8258857131605,1723.5700088105491,1642.5421555415953,1561.7474318443594,1481.1843496988181,1400.8635704155124,1320.7780296094838,1240.9439312692523,1161.3647111157181,1082.0471219298925,1002.9958765657834,924.21690964969343,845.71394341607618,767.49429069202733,689.56305632519513,{"$f":"AS216","v":609.75815529298882},532.36369389217725,455.27240666687248,378.49165156752167,302.0283393338708,225.88676463784378,150.07546098862073,74.600350893166777,-0.53108361006685811,-75.314192156717027,-149.7397360857226,-223.80130292475911,-297.49079206930617,-370.80316796362291,-443.72842848455588,-516.25963061780305,-588.38800401050685,-660.10809596592173,-731.40907776243591,-802.28343190231692,-872.72166286250592,-942.71786620089108,-1012.2603182349721,-1088.8556172322444,-1164.9787446518674,-1240.6233068261859,-1315.7766110902166,-1389.9852109415356,-1463.1168338131058]
[]
[null,"Check",null,null,null,null,null,null,null,null,null,{"$f":"(L218<0)*1","v":0},{"$f":"(M218<0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS218<0)*1","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"MAX($B$8:B220)+1","v":6},"Verotus"]
[]
[null,"Verotettavat tulot"]
[null,"Käyttökate",null,null,null,null,null,null,null,null,null,{"$f":"L23","v":0},0,0,0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,{"$f":"AR23","v":187.35781332412409},135.54114172218257,139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[null,"Konserniavustukset",null,null,null,null,null,null,null,null,null,{"$f":"+L32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AR32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Poistoeron muutos",null,null,null,null,null,null,null,null,null,{"$f":"L39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Poistot",null,null,null,null,null,null,null,null,null,{"$f":"L27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,{"$f":"AR27","v":-100.1036750237013},-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-99.659041690367985,-99.093266664996634]
[null,"Korkotuotot"]
[null,"Ulkoisen velan korkokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"L34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-44.482009400760617,-44.603877919666807,-44.603877919666807,-95.508103309672904,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,{"$f":"AR34","v":-95.647950082722375},-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375,-95.647950082722375]
[null,"Pääomalainan korkokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"L35","v":0},0,0,0,0,-0.55483611726995308,-1.1485107627488029,-1.7831877972939023,-3.0954720150970503,-4.4851333243184408,-5.9689754531702324,-7.5522013977173303,-9.240284182929555,-11.038693940116412,-12.290963929595199,-13.619854124397381,-15.029475668906123,-14.65373877718347,-14.278001885460817,-13.902264993738164,-13.526528102015511,-13.150791210292859,-12.775054318570206,-12.399317426847553,-12.0235805351249,-11.647843643402247,-11.272106751679594,-10.896369859956941,-10.520632968234288,-10.144896076511635,-9.7691591847889825,-9.3934222930663278,{"$f":"AR35","v":-9.0176854013436749},-8.641948509621022,-8.2662116178983691,-7.8904747261757171,-7.5147378344530642,-7.1390009427304113,-6.7632640510077584,-6.3875271592851055,-6.0117902675624526,-5.6360533758397997,-5.2603164841171468,-4.8845795923944939,-4.508842700671841,-4.1331058089491881,-3.7573689172265348,-3.3816320255038819,-3.0058951337812285,-2.6301582420585756,-2.2544213503359223,-1.8786844586132689,-1.5029475668906158,-1.1272106751679627,-0.75147378344530957,-0.37573689172265645,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15]
[null,"Voitto (tappio) ennen veroja",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L225:L231)","v":0},{"$f":"SUM(M225:M231)","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.1616475278658935,9.10611549530784,10.045264966368736,10.976513786202975,11.89707905977953,-26.725442940545761,-26.570722466877875,-26.327061569281472,-86.256287634536932,-82.613367828176649,-78.763282022047264,-74.792359839962046,-70.71401350974395,-66.506639813545974,-62.343819123808139,-58.053361061870014,-53.948573469902492,-49.727703595212681,-45.447073515674923,-41.045112256419024,-36.538722616847416,-31.90383904000074,-27.201340327486598,-22.364491439388239,-17.411497183643256,{"$f":"SUM(AS225:AS231)","v":-68.852431893862118},-64.779345471977777,-61.030311163820436,-57.198712247595033,-53.256337573635896,-49.279615288876947,-45.187886549797348,-41.005129239231756,-36.700764165964891,-32.357475987371963,-27.887912231198406,-23.317981434955577,-18.614536627238117,-13.867030061304851,-8.9808590943122706,-3.9840171724880715,1.1594271429812384,6.3527012837331629,11.698260990829919,17.165861461674051,22.794453686969927,28.479347051195202,34.331503584972481,40.318247538574823,46.106067618228465,51.957445656117486,57.992557630873435,64.620736423277336,71.564267332860041]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"L263","v":0},{"$f":"M263","v":0},{"$f":"N263","v":0},{"$f":"O263","v":0},null,{"$f":"Q263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW263","v":0},0,0,0,0,0,0,0,0,0,0,0,-1.1594271429812384,-6.3527012837331629,-5.2164160996311431,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Korkovähennyssääntö"]
[null,"Pääomalainan nettokorkokulut",null,null,null,null,null,null,null,null,null,{"$f":"-L231","v":0},0,{"$f":"-N231","v":0},0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,11.038693940116412,12.290963929595199,13.619854124397381,15.029475668906123,14.65373877718347,14.278001885460817,13.902264993738164,13.526528102015511,13.150791210292859,12.775054318570206,12.399317426847553,12.0235805351249,11.647843643402247,11.272106751679594,10.896369859956941,10.520632968234288,10.144896076511635,9.7691591847889825,9.3934222930663278,9.0176854013436749,8.641948509621022,{"$f":"-AT231","v":8.2662116178983691},7.8904747261757171,7.5147378344530642,7.1390009427304113,6.7632640510077584,6.3875271592851055,6.0117902675624526,5.6360533758397997,5.2603164841171468,4.8845795923944939,4.508842700671841,4.1331058089491881,3.7573689172265348,3.3816320255038819,3.0058951337812285,2.6301582420585756,2.2544213503359223,1.8786844586132689,1.5029475668906158,1.1272106751679627,0.75147378344530957,0.37573689172265645,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[null,"Muut nettokorkokulut",null,null,null,null,null,null,null,null,null,{"$f":"-L230-L229","v":0},{"$f":"-M230-M229","v":0},0,0,0,0,0,0,0,0,0,0,0,44.482009400760617,44.603877919666807,44.603877919666807,95.508103309672904,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,{"$f":"-AS230-AS229","v":95.647950082722375},95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375]
[null,"Nettokorkokulut yhteensä",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L236:L237)","v":0},{"$f":"SUM(M236:M237)","v":0},0,0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,55.520703340877027,56.894841849262008,58.223732044064192,110.53757897857903,110.30168885990585,109.9259519681832,109.55021507646055,109.17447818473789,108.79874129301524,108.42300440129259,108.04726750956993,107.67153061784728,107.29579372612463,106.92005683440198,106.54431994267932,106.16858305095667,105.79284615923402,105.41710926751136,105.0413723757887,104.66563548406604,{"$f":"SUM(AS236:AS237)","v":104.28989859234339},103.91416170062074,103.53842480889809,103.16268791717543,102.78695102545278,102.41121413373013,102.03547724200747,101.65974035028482,101.28400345856217,100.90826656683952,100.53252967511686,100.15679278339421,99.781055891671556,99.405318999948904,99.029582108226251,98.653845216503598,98.278108324780945,97.902371433058292,97.526634541335639,97.150897649612986,96.775160757890333,96.39942386616768,96.023686974445027,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375,95.647950082722375]
[]
[null,"Korkovähennysrajoitus käytössä? (1= Kyllä, 0=Ei)",null,null,null,null,null,null,null,null,null,{"$f":"(IF(AND(L236>0,L238>(Kontrolli!$E$237)),1,0))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(M236>0,M238>(Kontrolli!$E$237)),1,0)),(IF(AND(M238>0,M238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(N236>0,N238>(Kontrolli!$E$237)),1,0)),(IF(AND(N238>0,N238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(O236>0,O238>(Kontrolli!$E$237)),1,0)),(IF(AND(O238>0,O238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(P236>0,P238>(Kontrolli!$E$237)),1,0)),(IF(AND(P238>0,P238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(Q236>0,Q238>(Kontrolli!$E$237)),1,0)),(IF(AND(Q238>0,Q238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(R236>0,R238>(Kontrolli!$E$237)),1,0)),(IF(AND(R238>0,R238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(S236>0,S238>(Kontrolli!$E$237)),1,0)),(IF(AND(S238>0,S238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(T236>0,T238>(Kontrolli!$E$237)),1,0)),(IF(AND(T238>0,T238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(U236>0,U238>(Kontrolli!$E$237)),1,0)),(IF(AND(U238>0,U238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(V236>0,V238>(Kontrolli!$E$237)),1,0)),(IF(AND(V238>0,V238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(W236>0,W238>(Kontrolli!$E$237)),1,0)),(IF(AND(W238>0,W238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(X236>0,X238>(Kontrolli!$E$237)),1,0)),(IF(AND(X238>0,X238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(Y236>0,Y238>(Kontrolli!$E$237)),1,0)),(IF(AND(Y238>0,Y238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(Z236>0,Z238>(Kontrolli!$E$237)),1,0)),(IF(AND(Z238>0,Z238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AA236>0,AA238>(Kontrolli!$E$237)),1,0)),(IF(AND(AA238>0,AA238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AB236>0,AB238>(Kontrolli!$E$237)),1,0)),(IF(AND(AB238>0,AB238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AC236>0,AC238>(Kontrolli!$E$237)),1,0)),(IF(AND(AC238>0,AC238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AD236>0,AD238>(Kontrolli!$E$237)),1,0)),(IF(AND(AD238>0,AD238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AE236>0,AE238>(Kontrolli!$E$237)),1,0)),(IF(AND(AE238>0,AE238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AF236>0,AF238>(Kontrolli!$E$237)),1,0)),(IF(AND(AF238>0,AF238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AG236>0,AG238>(Kontrolli!$E$237)),1,0)),(IF(AND(AG238>0,AG238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AH236>0,AH238>(Kontrolli!$E$237)),1,0)),(IF(AND(AH238>0,AH238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AI236>0,AI238>(Kontrolli!$E$237)),1,0)),(IF(AND(AI238>0,AI238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AJ236>0,AJ238>(Kontrolli!$E$237)),1,0)),(IF(AND(AJ238>0,AJ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AK236>0,AK238>(Kontrolli!$E$237)),1,0)),(IF(AND(AK238>0,AK238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AL236>0,AL238>(Kontrolli!$E$237)),1,0)),(IF(AND(AL238>0,AL238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AM236>0,AM238>(Kontrolli!$E$237)),1,0)),(IF(AND(AM238>0,AM238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AN236>0,AN238>(Kontrolli!$E$237)),1,0)),(IF(AND(AN238>0,AN238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AO236>0,AO238>(Kontrolli!$E$237)),1,0)),(IF(AND(AO238>0,AO238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AP236>0,AP238>(Kontrolli!$E$237)),1,0)),(IF(AND(AP238>0,AP238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AQ236>0,AQ238>(Kontrolli!$E$237)),1,0)),(IF(AND(AQ238>0,AQ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AR236>0,AR238>(Kontrolli!$E$237)),1,0)),(IF(AND(AR238>0,AR238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AS236>0,AS238>(Kontrolli!$E$237)),1,0)),(IF(AND(AS238>0,AS238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AT236>0,AT238>(Kontrolli!$E$237)),1,0)),(IF(AND(AT238>0,AT238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AU236>0,AU238>(Kontrolli!$E$237)),1,0)),(IF(AND(AU238>0,AU238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AV236>0,AV238>(Kontrolli!$E$237)),1,0)),(IF(AND(AV238>0,AV238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AW236>0,AW238>(Kontrolli!$E$237)),1,0)),(IF(AND(AW238>0,AW238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AX236>0,AX238>(Kontrolli!$E$237)),1,0)),(IF(AND(AX238>0,AX238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AY236>0,AY238>(Kontrolli!$E$237)),1,0)),(IF(AND(AY238>0,AY238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(AZ236>0,AZ238>(Kontrolli!$E$237)),1,0)),(IF(AND(AZ238>0,AZ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BA236>0,BA238>(Kontrolli!$E$237)),1,0)),(IF(AND(BA238>0,BA238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BB236>0,BB238>(Kontrolli!$E$237)),1,0)),(IF(AND(BB238>0,BB238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BC236>0,BC238>(Kontrolli!$E$237)),1,0)),(IF(AND(BC238>0,BC238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BD236>0,BD238>(Kontrolli!$E$237)),1,0)),(IF(AND(BD238>0,BD238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BE236>0,BE238>(Kontrolli!$E$237)),1,0)),(IF(AND(BE238>0,BE238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BF236>0,BF238>(Kontrolli!$E$237)),1,0)),(IF(AND(BF238>0,BF238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BG236>0,BG238>(Kontrolli!$E$237)),1,0)),(IF(AND(BG238>0,BG238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BH236>0,BH238>(Kontrolli!$E$237)),1,0)),(IF(AND(BH238>0,BH238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BI236>0,BI238>(Kontrolli!$E$237)),1,0)),(IF(AND(BI238>0,BI238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BJ236>0,BJ238>(Kontrolli!$E$237)),1,0)),(IF(AND(BJ238>0,BJ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BK236>0,BK238>(Kontrolli!$E$237)),1,0)),(IF(AND(BK238>0,BK238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BL236>0,BL238>(Kontrolli!$E$237)),1,0)),(IF(AND(BL238>0,BL238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BM236>0,BM238>(Kontrolli!$E$237)),1,0)),(IF(AND(BM238>0,BM238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BN236>0,BN238>(Kontrolli!$E$237)),1,0)),(IF(AND(BN238>0,BN238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BO236>0,BO238>(Kontrolli!$E$237)),1,0)),(IF(AND(BO238>0,BO238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BP236>0,BP238>(Kontrolli!$E$237)),1,0)),(IF(AND(BP238>0,BP238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BQ236>0,BQ238>(Kontrolli!$E$237)),1,0)),(IF(AND(BQ238>0,BQ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BR236>0,BR238>(Kontrolli!$E$237)),1,0)),(IF(AND(BR238>0,BR238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BS236>0,BS238>(Kontrolli!$E$237)),1,0)),(IF(AND(BS238>0,BS238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BT236>0,BT238>(Kontrolli!$E$237)),1,0)),(IF(AND(BT238>0,BT238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND(BU236>0,BU238>(Kontrolli!$E$237)),1,0)),(IF(AND(BU238>0,BU238>(Kontrolli!$E$237)),1,0)))","v":1}]
[null,"Korkovähennyssäännön asettama raja",null,null,null,null,null,null,null,null,null,{"$f":"L242*Kontrolli!$E$235*L240","v":0},{"$f":"M242*Kontrolli!$E$235*M240","v":0},{"$f":"N242*Kontrolli!$E$235*N240","v":0},{"$f":"O242*Kontrolli!$E$235*O240","v":0},{"$f":"P242*Kontrolli!$E$235*P240","v":0},{"$f":"Q242*Kontrolli!$E$235*Q240","v":1.1906753760000002},{"$f":"R242*Kontrolli!$E$235*R240","v":1.7113252449599998},{"$f":"S242*Kontrolli!$E$235*S240","v":2.2523248385280001},{"$f":"T242*Kontrolli!$E$235*T240","v":2.8142798857407358},{"$f":"U242*Kontrolli!$E$235*U240","v":3.39781220490657},{"$f":"V242*Kontrolli!$E$235*V240","v":4.003560104884742},{"$f":"W242*Kontrolli!$E$235*W240","v":4.6321787959800762},{"$f":"X242*Kontrolli!$E$235*X240","v":5.2843408106772713},{"$f":"Y242*Kontrolli!$E$235*Y240","v":18.097351085437076},{"$f":"Z242*Kontrolli!$E$235*Z240","v":18.479565830950293},{"$f":"AA242*Kontrolli!$E$235*AA240","v":18.872703604049939},{"$f":"AB242*Kontrolli!$E$235*AB240","v":31.096241591935851},{"$f":"AC242*Kontrolli!$E$235*AC240","v":31.947999013857626},{"$f":"AD242*Kontrolli!$E$235*AD240","v":32.816586242459309},{"$f":"AE242*Kontrolli!$E$235*AE240","v":33.71538256504995},{"$f":"AF242*Kontrolli!$E$235*AF240","v":34.641034924673811},{"$f":"AG242*Kontrolli!$E$235*AG240","v":35.598944125792642},{"$f":"AH242*Kontrolli!$E$235*AH240","v":36.545715075296435},{"$f":"AI242*Kontrolli!$E$235*AI240","v":37.524395367850303},{"$f":"AJ242*Kontrolli!$E$235*AJ240","v":38.456658042911521},{"$f":"AK242*Kontrolli!$E$235*AK240","v":39.41794128865331},{"$f":"AL242*Kontrolli!$E$235*AL240","v":40.394164585607086},{"$f":"AM242*Kontrolli!$E$235*AM240","v":41.400720677490398},{"$f":"AN242*Kontrolli!$E$235*AN240","v":42.433383864452637},{"$f":"AO242*Kontrolli!$E$235*AO240","v":43.498170535733642},{"$f":"AP242*Kontrolli!$E$235*AP240","v":44.579860990931515},{"$f":"AQ242*Kontrolli!$E$235*AQ240","v":45.695138990025441},{"$f":"AR242*Kontrolli!$E$235*AR240","v":46.839453331031024},{"$f":"AS242*Kontrolli!$E$235*AS240","v":33.885285430545643},{"$f":"AT242*Kontrolli!$E$235*AT240","v":34.809622813086065},{"$f":"AU242*Kontrolli!$E$235*AU240","v":35.652947167194739},{"$f":"AV242*Kontrolli!$E$235*AV240","v":36.516912673320427},{"$f":"AW242*Kontrolli!$E$235*AW240","v":37.408572118879547},{"$f":"AX242*Kontrolli!$E$235*AX240","v":38.308818467138622},{"$f":"AY242*Kontrolli!$E$235*AY240","v":39.237816428977858},{"$f":"AZ242*Kontrolli!$E$235*AZ240","v":40.189571533688593},{"$f":"BA242*Kontrolli!$E$235*BA240","v":41.171728579074646},{"$f":"BB242*Kontrolli!$E$235*BB240","v":42.163616400792215},{"$f":"BC242*Kontrolli!$E$235*BC240","v":43.187073116904941},{"$f":"BD242*Kontrolli!$E$235*BD240","v":44.235621593034985},{"$f":"BE242*Kontrolli!$E$235*BE240","v":45.317548572033687},{"$f":"BF242*Kontrolli!$E$235*BF240","v":46.410490990586339},{"$f":"BG242*Kontrolli!$E$235*BG240","v":47.538099509403821},{"$f":"BH242*Kontrolli!$E$235*BH240","v":48.693375766929208},{"$f":"BI242*Kontrolli!$E$235*BI240","v":49.885302622865872},{"$f":"BJ242*Kontrolli!$E$235*BJ240","v":51.08968693512319},{"$f":"BK242*Kontrolli!$E$235*BK240","v":52.332142638966715},{"$f":"BL242*Kontrolli!$E$235*BL240","v":53.605108533747085},{"$f":"BM242*Kontrolli!$E$235*BM240","v":54.918322367140391},{"$f":"BN242*Kontrolli!$E$235*BN240","v":56.245611485266046},{"$f":"BO242*Kontrolli!$E$235*BO240","v":57.614716395779702},{"$f":"BP242*Kontrolli!$E$235*BP240","v":59.017468161249624},{"$f":"BQ242*Kontrolli!$E$235*BQ240","v":60.464423181163035},{"$f":"BR242*Kontrolli!$E$235*BR240","v":61.92726769063529},{"$f":"BS242*Kontrolli!$E$235*BS240","v":63.436045684324277},{"$f":"BT242*Kontrolli!$E$235*BT240","v":64.981932049091924},{"$f":"BU242*Kontrolli!$E$235*BU240","v":66.576371020144762}]
[null,"Verotuksen käyttökate (rajoituksen laskemiseen)",null,null,null,null,null,null,null,null,null,{"$f":"+L232-L230-L231-L228","v":0},{"$f":"+M232-M230-M231-M228","v":0},{"$f":"+N232-N230-N231-N228","v":0},0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,{"$f":"+AS232-AS230-AS231-AS228","v":135.54114172218257},139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[null,"Takaisin lisättävän koron määrä (rajoituksen ylittävä osuus)",null,null,null,null,null,null,null,null,null,{"$f":"L240*((Kontrolli!$E$234=1)*((L241>=0)*(L236>0)*(L241<L236)*(L236-L241)+(L241<0)*L236))","v":0},{"$f":"M240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((M241>=0)*(M236>0)*(M241<M236)*(M236-M241)+(M241<0)*M236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((M241>=0)*(M238>0)*(M241<M238)*(M238-M241)+(M241<0)*M238))","v":0},{"$f":"N240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((N241>=0)*(N236>0)*(N241<N236)*(N236-N241)+(N241<0)*N236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((N241>=0)*(N238>0)*(N241<N238)*(N238-N241)+(N241<0)*N238))","v":0},{"$f":"O240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((O241>=0)*(O236>0)*(O241<O236)*(O236-O241)+(O241<0)*O236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((O241>=0)*(O238>0)*(O241<O238)*(O238-O241)+(O241<0)*O238))","v":0},{"$f":"P240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((P241>=0)*(P236>0)*(P241<P236)*(P236-P241)+(P241<0)*P236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((P241>=0)*(P238>0)*(P241<P238)*(P238-P241)+(P241<0)*P238))","v":0},{"$f":"Q240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((Q241>=0)*(Q236>0)*(Q241<Q236)*(Q236-Q241)+(Q241<0)*Q236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((Q241>=0)*(Q238>0)*(Q241<Q238)*(Q238-Q241)+(Q241<0)*Q238))","v":0},{"$f":"R240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((R241>=0)*(R236>0)*(R241<R236)*(R236-R241)+(R241<0)*R236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((R241>=0)*(R238>0)*(R241<R238)*(R238-R241)+(R241<0)*R238))","v":0},{"$f":"S240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((S241>=0)*(S236>0)*(S241<S236)*(S236-S241)+(S241<0)*S236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((S241>=0)*(S238>0)*(S241<S238)*(S238-S241)+(S241<0)*S238))","v":0},{"$f":"T240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((T241>=0)*(T236>0)*(T241<T236)*(T236-T241)+(T241<0)*T236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((T241>=0)*(T238>0)*(T241<T238)*(T238-T241)+(T241<0)*T238))","v":0.28119212935631444},{"$f":"U240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((U241>=0)*(U236>0)*(U241<U236)*(U236-U241)+(U241<0)*U236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((U241>=0)*(U238>0)*(U241<U238)*(U238-U241)+(U241<0)*U238))","v":1.0873211194118708},{"$f":"V240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((V241>=0)*(V236>0)*(V241<V236)*(V236-V241)+(V241<0)*V236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((V241>=0)*(V238>0)*(V241<V238)*(V238-V241)+(V241<0)*V238))","v":1.9654153482854904},{"$f":"W240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((W241>=0)*(W236>0)*(W241<W236)*(W236-W241)+(W241<0)*W236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((W241>=0)*(W238>0)*(W241<W238)*(W238-W241)+(W241<0)*W238))","v":2.9200226017372541},{"$f":"X240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((X241>=0)*(X236>0)*(X241<X236)*(X236-X241)+(X241<0)*X236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((X241>=0)*(X238>0)*(X241<X238)*(X238-X241)+(X241<0)*X238))","v":3.9559433722522837},{"$f":"Y240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((Y241>=0)*(Y236>0)*(Y241<Y236)*(Y236-Y241)+(Y241<0)*Y236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((Y241>=0)*(Y238>0)*(Y241<Y238)*(Y238-Y241)+(Y241<0)*Y238))","v":37.423352255439951},{"$f":"Z240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((Z241>=0)*(Z236>0)*(Z241<Z236)*(Z236-Z241)+(Z241<0)*Z236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((Z241>=0)*(Z238>0)*(Z241<Z238)*(Z238-Z241)+(Z241<0)*Z238))","v":38.415276018311715},{"$f":"AA240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AA241>=0)*(AA236>0)*(AA241<AA236)*(AA236-AA241)+(AA241<0)*AA236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AA241>=0)*(AA238>0)*(AA241<AA238)*(AA238-AA241)+(AA241<0)*AA238))","v":39.351028440014254},{"$f":"AB240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AB241>=0)*(AB236>0)*(AB241<AB236)*(AB236-AB241)+(AB241<0)*AB236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AB241>=0)*(AB238>0)*(AB241<AB238)*(AB238-AB241)+(AB241<0)*AB238))","v":79.441337386643184},{"$f":"AC240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AC241>=0)*(AC236>0)*(AC241<AC236)*(AC236-AC241)+(AC241<0)*AC236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AC241>=0)*(AC238>0)*(AC241<AC238)*(AC238-AC241)+(AC241<0)*AC238))","v":78.353689846048226},{"$f":"AD240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AD241>=0)*(AD236>0)*(AD241<AD236)*(AD236-AD241)+(AD241<0)*AD236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AD241>=0)*(AD238>0)*(AD241<AD238)*(AD238-AD241)+(AD241<0)*AD238))","v":77.10936572572389},{"$f":"AE240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AE241>=0)*(AE236>0)*(AE241<AE236)*(AE236-AE241)+(AE241<0)*AE236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AE241>=0)*(AE238>0)*(AE241<AE238)*(AE238-AE241)+(AE241<0)*AE238))","v":75.834832511410596},{"$f":"AF240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AF241>=0)*(AF236>0)*(AF241<AF236)*(AF236-AF241)+(AF241<0)*AF236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AF241>=0)*(AF238>0)*(AF241<AF238)*(AF238-AF241)+(AF241<0)*AF238))","v":74.533443260064075},{"$f":"AG240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AG241>=0)*(AG236>0)*(AG241<AG236)*(AG236-AG241)+(AG241<0)*AG236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AG241>=0)*(AG238>0)*(AG241<AG238)*(AG238-AG241)+(AG241<0)*AG238))","v":73.199797167222599},{"$f":"AH240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AH241>=0)*(AH236>0)*(AH241<AH236)*(AH236-AH241)+(AH241<0)*AH236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AH241>=0)*(AH238>0)*(AH241<AH238)*(AH238-AH241)+(AH241<0)*AH238))","v":71.877289325996145},{"$f":"AI240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AI241>=0)*(AI236>0)*(AI241<AI236)*(AI236-AI241)+(AI241<0)*AI236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AI241>=0)*(AI238>0)*(AI241<AI238)*(AI238-AI241)+(AI241<0)*AI238))","v":70.522872141719631},{"$f":"AJ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AJ241>=0)*(AJ236>0)*(AJ241<AJ236)*(AJ236-AJ241)+(AJ241<0)*AJ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AJ241>=0)*(AJ238>0)*(AJ241<AJ238)*(AJ238-AJ241)+(AJ241<0)*AJ238))","v":69.214872574935754},{"$f":"AK240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AK241>=0)*(AK236>0)*(AK241<AK236)*(AK236-AK241)+(AK241<0)*AK236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AK241>=0)*(AK238>0)*(AK241<AK238)*(AK238-AK241)+(AK241<0)*AK238))","v":67.877852437471319},{"$f":"AL240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AL241>=0)*(AL236>0)*(AL241<AL236)*(AL236-AL241)+(AL241<0)*AL236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AL241>=0)*(AL238>0)*(AL241<AL238)*(AL238-AL241)+(AL241<0)*AL238))","v":66.525892248794889},{"$f":"AM240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AM241>=0)*(AM236>0)*(AM241<AM236)*(AM236-AM241)+(AM241<0)*AM236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AM241>=0)*(AM238>0)*(AM241<AM238)*(AM238-AM241)+(AM241<0)*AM238))","v":65.143599265188925},{"$f":"AN240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AN241>=0)*(AN236>0)*(AN241<AN236)*(AN236-AN241)+(AN241<0)*AN236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AN241>=0)*(AN238>0)*(AN241<AN238)*(AN238-AN241)+(AN241<0)*AN238))","v":63.735199186504033},{"$f":"AO240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AO241>=0)*(AO236>0)*(AO241<AO236)*(AO236-AO241)+(AO241<0)*AO236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AO241>=0)*(AO238>0)*(AO241<AO238)*(AO238-AO241)+(AO241<0)*AO238))","v":62.294675623500375},{"$f":"AP240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AP241>=0)*(AP236>0)*(AP241<AP236)*(AP236-AP241)+(AP241<0)*AP236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AP241>=0)*(AP238>0)*(AP241<AP238)*(AP238-AP241)+(AP241<0)*AP238))","v":60.837248276579849},{"$f":"AQ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AQ241>=0)*(AQ236>0)*(AQ241<AQ236)*(AQ236-AQ241)+(AQ241<0)*AQ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AQ241>=0)*(AQ238>0)*(AQ241<AQ238)*(AQ238-AQ241)+(AQ241<0)*AQ238))","v":59.346233385763256},{"$f":"AR240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AR241>=0)*(AR236>0)*(AR241<AR236)*(AR236-AR241)+(AR241<0)*AR236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AR241>=0)*(AR238>0)*(AR241<AR238)*(AR238-AR241)+(AR241<0)*AR238))","v":57.82618215303502},{"$f":"AS240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AS241>=0)*(AS236>0)*(AS241<AS236)*(AS236-AS241)+(AS241<0)*AS236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AS241>=0)*(AS238>0)*(AS241<AS238)*(AS238-AS241)+(AS241<0)*AS238))","v":70.404613161797755},{"$f":"AT240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AT241>=0)*(AT236>0)*(AT241<AT236)*(AT236-AT241)+(AT241<0)*AT236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AT241>=0)*(AT238>0)*(AT241<AT238)*(AT238-AT241)+(AT241<0)*AT238))","v":69.104538887534673},{"$f":"AU240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AU241>=0)*(AU236>0)*(AU241<AU236)*(AU236-AU241)+(AU241<0)*AU236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AU241>=0)*(AU238>0)*(AU241<AU238)*(AU238-AU241)+(AU241<0)*AU238))","v":67.885477641703346},{"$f":"AV240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AV241>=0)*(AV236>0)*(AV241<AV236)*(AV236-AV241)+(AV241<0)*AV236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AV241>=0)*(AV238>0)*(AV241<AV238)*(AV238-AV241)+(AV241<0)*AV238))","v":66.645775243855013},{"$f":"AW240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AW241>=0)*(AW236>0)*(AW241<AW236)*(AW236-AW241)+(AW241<0)*AW236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AW241>=0)*(AW238>0)*(AW241<AW238)*(AW238-AW241)+(AW241<0)*AW238))","v":65.378378906573232},{"$f":"AX240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AX241>=0)*(AX236>0)*(AX241<AX236)*(AX236-AX241)+(AX241<0)*AX236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AX241>=0)*(AX238>0)*(AX241<AX238)*(AX238-AX241)+(AX241<0)*AX238))","v":64.102395666591505},{"$f":"AY240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AY241>=0)*(AY236>0)*(AY241<AY236)*(AY236-AY241)+(AY241<0)*AY236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AY241>=0)*(AY238>0)*(AY241<AY238)*(AY238-AY241)+(AY241<0)*AY238))","v":62.797660813029616},{"$f":"AZ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((AZ241>=0)*(AZ236>0)*(AZ241<AZ236)*(AZ236-AZ241)+(AZ241<0)*AZ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((AZ241>=0)*(AZ238>0)*(AZ241<AZ238)*(AZ238-AZ241)+(AZ241<0)*AZ238))","v":61.470168816596228},{"$f":"BA240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BA241>=0)*(BA236>0)*(BA241<BA236)*(BA236-BA241)+(BA241<0)*BA236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BA241>=0)*(BA238>0)*(BA241<BA238)*(BA238-BA241)+(BA241<0)*BA238))","v":60.112274879487522},{"$f":"BB240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BB241>=0)*(BB236>0)*(BB241<BB236)*(BB236-BB241)+(BB241<0)*BB236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BB241>=0)*(BB238>0)*(BB241<BB238)*(BB238-BB241)+(BB241<0)*BB238))","v":58.7446501660473},{"$f":"BC240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BC241>=0)*(BC236>0)*(BC241<BC236)*(BC236-BC241)+(BC241<0)*BC236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BC241>=0)*(BC238>0)*(BC241<BC238)*(BC238-BC241)+(BC241<0)*BC238))","v":57.345456558211922},{"$f":"BD240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BD241>=0)*(BD236>0)*(BD241<BD236)*(BD236-BD241)+(BD241<0)*BD236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BD241>=0)*(BD238>0)*(BD241<BD238)*(BD238-BD241)+(BD241<0)*BD238))","v":55.921171190359225},{"$f":"BE240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BE241>=0)*(BE236>0)*(BE241<BE236)*(BE236-BE241)+(BE241<0)*BE236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BE241>=0)*(BE238>0)*(BE241<BE238)*(BE238-BE241)+(BE241<0)*BE238))","v":54.46350731963787},{"$f":"BF240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BF241>=0)*(BF236>0)*(BF241<BF236)*(BF236-BF241)+(BF241<0)*BF236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BF241>=0)*(BF238>0)*(BF241<BF238)*(BF238-BF241)+(BF241<0)*BF238))","v":52.994828009362564},{"$f":"BG240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BG241>=0)*(BG236>0)*(BG241<BG236)*(BG236-BG241)+(BG241<0)*BG236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BG241>=0)*(BG238>0)*(BG241<BG238)*(BG238-BG241)+(BG241<0)*BG238))","v":51.491482598822429},{"$f":"BH240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BH241>=0)*(BH236>0)*(BH241<BH236)*(BH236-BH241)+(BH241<0)*BH236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BH241>=0)*(BH238>0)*(BH241<BH238)*(BH238-BH241)+(BH241<0)*BH238))","v":49.96046944957439},{"$f":"BI240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BI241>=0)*(BI236>0)*(BI241<BI236)*(BI236-BI241)+(BI241<0)*BI236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BI241>=0)*(BI238>0)*(BI241<BI238)*(BI238-BI241)+(BI241<0)*BI238))","v":48.392805701915073},{"$f":"BJ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BJ241>=0)*(BJ236>0)*(BJ241<BJ236)*(BJ236-BJ241)+(BJ241<0)*BJ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BJ241>=0)*(BJ238>0)*(BJ241<BJ238)*(BJ238-BJ241)+(BJ241<0)*BJ238))","v":46.812684497935102},{"$f":"BK240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BK241>=0)*(BK236>0)*(BK241<BK236)*(BK236-BK241)+(BK241<0)*BK236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BK241>=0)*(BK238>0)*(BK241<BK238)*(BK238-BK241)+(BK241<0)*BK238))","v":45.194491902368924},{"$f":"BL240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BL241>=0)*(BL236>0)*(BL241<BL236)*(BL236-BL241)+(BL241<0)*BL236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BL241>=0)*(BL238>0)*(BL241<BL238)*(BL238-BL241)+(BL241<0)*BL238))","v":43.545789115865901},{"$f":"BM240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BM241>=0)*(BM236>0)*(BM241<BM236)*(BM236-BM241)+(BM241<0)*BM236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BM241>=0)*(BM238>0)*(BM241<BM238)*(BM238-BM241)+(BM241<0)*BM238))","v":41.856838390749942},{"$f":"BN240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BN241>=0)*(BN236>0)*(BN241<BN236)*(BN236-BN241)+(BN241<0)*BN236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BN241>=0)*(BN238>0)*(BN241<BN238)*(BN238-BN241)+(BN241<0)*BN238))","v":40.153812380901634},{"$f":"BO240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BO241>=0)*(BO236>0)*(BO241<BO236)*(BO236-BO241)+(BO241<0)*BO236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BO241>=0)*(BO238>0)*(BO241<BO238)*(BO238-BO241)+(BO241<0)*BO238))","v":38.408970578665325},{"$f":"BP240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BP241>=0)*(BP236>0)*(BP241<BP236)*(BP236-BP241)+(BP241<0)*BP236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BP241>=0)*(BP238>0)*(BP241<BP238)*(BP238-BP241)+(BP241<0)*BP238))","v":36.63048192147275},{"$f":"BQ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BQ241>=0)*(BQ236>0)*(BQ241<BQ236)*(BQ236-BQ241)+(BQ241<0)*BQ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BQ241>=0)*(BQ238>0)*(BQ241<BQ238)*(BQ238-BQ241)+(BQ241<0)*BQ238))","v":35.18352690155934},{"$f":"BR240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BR241>=0)*(BR236>0)*(BR241<BR236)*(BR236-BR241)+(BR241<0)*BR236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BR241>=0)*(BR238>0)*(BR241<BR238)*(BR238-BR241)+(BR241<0)*BR238))","v":33.720682392087085},{"$f":"BS240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BS241>=0)*(BS236>0)*(BS241<BS236)*(BS236-BS241)+(BS241<0)*BS236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BS241>=0)*(BS238>0)*(BS241<BS238)*(BS238-BS241)+(BS241<0)*BS238))","v":32.211904398398097},{"$f":"BT240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BT241>=0)*(BT236>0)*(BT241<BT236)*(BT236-BT241)+(BT241<0)*BT236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BT241>=0)*(BT238>0)*(BT241<BT238)*(BT238-BT241)+(BT241<0)*BT238))","v":30.666018033630451},{"$f":"BU240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*((BU241>=0)*(BU236>0)*(BU241<BU236)*(BU236-BU241)+(BU241<0)*BU236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*((BU241>=0)*(BU238>0)*(BU241<BU238)*(BU238-BU241)+(BU241<0)*BU238))","v":29.071579062577612}]
[]
[null,"Siirretty korkobalanssi"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K249","v":0},0,{"$f":"M249","v":0},0,0,0,0,0,0,0.28119212935631444,1.3685132487681853,3.3339285970536756,6.2539511987909293,10.209894571043213,47.633246826483166,86.048522844794888,125.39955128480915,204.84088867145232,283.19457851750053,360.30394424322441,436.13877675463499,510.67222001469906,583.87201718192171,655.74930650791782,726.27217864963745,795.48705122457318,863.36490366204453,929.89079591083942,995.03439517602828,1058.7695943625324,1121.0642699860327,1181.9015182626126,1241.2477516483759,1299.0739338014109,{"$f":"AS249","v":1369.4785469632086},1438.5830858507434,1506.4685634924467,1573.1143387363018,1638.492717642875,1702.5951133094666,1765.3927741224961,1826.8629429390924,1886.9752178185799,1945.7198679846272,2003.0653245428391,2058.9864957331984,2113.4500030528361,2166.4448310621988,2217.9363136610214,2267.8967831105956,2316.2895888125108,2363.102273310446,2408.296765212815,2451.8425543286808,2493.6993927194308,2533.8532051003326,2572.2621756789981,2608.892657600471,2644.0761845020302,2677.7968668941171,2710.0087712925151,2740.6747893261454]
[null,"Lisäykset",null,null,null,null,null,null,null,null,null,{"$f":"+L243","v":0},{"$f":"+M243","v":0},0,0,0,0,0,0,0.28119212935631444,1.0873211194118708,1.9654153482854904,2.9200226017372541,3.9559433722522837,37.423352255439951,38.415276018311715,39.351028440014254,79.441337386643184,78.353689846048226,77.10936572572389,75.834832511410596,74.533443260064075,73.199797167222599,71.877289325996145,70.522872141719631,69.214872574935754,67.877852437471319,66.525892248794889,65.143599265188925,63.735199186504033,62.294675623500375,60.837248276579849,59.346233385763256,57.82618215303502,{"$f":"+AS243","v":70.404613161797755},69.104538887534673,67.885477641703346,66.645775243855013,65.378378906573232,64.102395666591505,62.797660813029616,61.470168816596228,60.112274879487522,58.7446501660473,57.345456558211922,55.921171190359225,54.46350731963787,52.994828009362564,51.491482598822429,49.96046944957439,48.392805701915073,46.812684497935102,45.194491902368924,43.545789115865901,41.856838390749942,40.153812380901634,38.408970578665325,36.63048192147275,35.18352690155934,33.720682392087085,32.211904398398097,30.666018033630451,29.071579062577612]
[null,"Käytetyt",null,null,null,null,null,null,null,null,null,{"$f":"MIN(L246,(MAX(L242*Kontrolli!$E$235-L238,0)))","v":0},{"$f":"MIN(M246,(MAX(M242*Kontrolli!$E$235-M238,0)))","v":0},{"$f":"MIN(N246,(MAX(N242*Kontrolli!$E$235-N238,0)))","v":0},{"$f":"MIN(O246,(MAX(O242*Kontrolli!$E$235-O238,0)))","v":0},{"$f":"MIN(P246,(MAX(P242*Kontrolli!$E$235-P238,0)))","v":0},{"$f":"MIN(Q246,(MAX(Q242*Kontrolli!$E$235-Q238,0)))","v":0},{"$f":"MIN(R246,(MAX(R242*Kontrolli!$E$235-R238,0)))","v":0},{"$f":"MIN(S246,(MAX(S242*Kontrolli!$E$235-S238,0)))","v":0},{"$f":"MIN(T246,(MAX(T242*Kontrolli!$E$235-T238,0)))","v":0},{"$f":"MIN(U246,(MAX(U242*Kontrolli!$E$235-U238,0)))","v":0},{"$f":"MIN(V246,(MAX(V242*Kontrolli!$E$235-V238,0)))","v":0},{"$f":"MIN(W246,(MAX(W242*Kontrolli!$E$235-W238,0)))","v":0},{"$f":"MIN(X246,(MAX(X242*Kontrolli!$E$235-X238,0)))","v":0},{"$f":"MIN(Y246,(MAX(Y242*Kontrolli!$E$235-Y238,0)))","v":0},{"$f":"MIN(Z246,(MAX(Z242*Kontrolli!$E$235-Z238,0)))","v":0},{"$f":"MIN(AA246,(MAX(AA242*Kontrolli!$E$235-AA238,0)))","v":0},{"$f":"MIN(AB246,(MAX(AB242*Kontrolli!$E$235-AB238,0)))","v":0},{"$f":"MIN(AC246,(MAX(AC242*Kontrolli!$E$235-AC238,0)))","v":0},{"$f":"MIN(AD246,(MAX(AD242*Kontrolli!$E$235-AD238,0)))","v":0},{"$f":"MIN(AE246,(MAX(AE242*Kontrolli!$E$235-AE238,0)))","v":0},{"$f":"MIN(AF246,(MAX(AF242*Kontrolli!$E$235-AF238,0)))","v":0},{"$f":"MIN(AG246,(MAX(AG242*Kontrolli!$E$235-AG238,0)))","v":0},{"$f":"MIN(AH246,(MAX(AH242*Kontrolli!$E$235-AH238,0)))","v":0},{"$f":"MIN(AI246,(MAX(AI242*Kontrolli!$E$235-AI238,0)))","v":0},{"$f":"MIN(AJ246,(MAX(AJ242*Kontrolli!$E$235-AJ238,0)))","v":0},{"$f":"MIN(AK246,(MAX(AK242*Kontrolli!$E$235-AK238,0)))","v":0},{"$f":"MIN(AL246,(MAX(AL242*Kontrolli!$E$235-AL238,0)))","v":0},{"$f":"MIN(AM246,(MAX(AM242*Kontrolli!$E$235-AM238,0)))","v":0},{"$f":"MIN(AN246,(MAX(AN242*Kontrolli!$E$235-AN238,0)))","v":0},{"$f":"MIN(AO246,(MAX(AO242*Kontrolli!$E$235-AO238,0)))","v":0},{"$f":"MIN(AP246,(MAX(AP242*Kontrolli!$E$235-AP238,0)))","v":0},{"$f":"MIN(AQ246,(MAX(AQ242*Kontrolli!$E$235-AQ238,0)))","v":0},{"$f":"MIN(AR246,(MAX(AR242*Kontrolli!$E$235-AR238,0)))","v":0},{"$f":"MIN(AS246,(MAX(AS242*Kontrolli!$E$235-AS238,0)))","v":0},{"$f":"MIN(AT246,(MAX(AT242*Kontrolli!$E$235-AT238,0)))","v":0},{"$f":"MIN(AU246,(MAX(AU242*Kontrolli!$E$235-AU238,0)))","v":0},{"$f":"MIN(AV246,(MAX(AV242*Kontrolli!$E$235-AV238,0)))","v":0},{"$f":"MIN(AW246,(MAX(AW242*Kontrolli!$E$235-AW238,0)))","v":0},{"$f":"MIN(AX246,(MAX(AX242*Kontrolli!$E$235-AX238,0)))","v":0},{"$f":"MIN(AY246,(MAX(AY242*Kontrolli!$E$235-AY238,0)))","v":0},{"$f":"MIN(AZ246,(MAX(AZ242*Kontrolli!$E$235-AZ238,0)))","v":0},{"$f":"MIN(BA246,(MAX(BA242*Kontrolli!$E$235-BA238,0)))","v":0},{"$f":"MIN(BB246,(MAX(BB242*Kontrolli!$E$235-BB238,0)))","v":0},{"$f":"MIN(BC246,(MAX(BC242*Kontrolli!$E$235-BC238,0)))","v":0},{"$f":"MIN(BD246,(MAX(BD242*Kontrolli!$E$235-BD238,0)))","v":0},{"$f":"MIN(BE246,(MAX(BE242*Kontrolli!$E$235-BE238,0)))","v":0},{"$f":"MIN(BF246,(MAX(BF242*Kontrolli!$E$235-BF238,0)))","v":0},{"$f":"MIN(BG246,(MAX(BG242*Kontrolli!$E$235-BG238,0)))","v":0},{"$f":"MIN(BH246,(MAX(BH242*Kontrolli!$E$235-BH238,0)))","v":0},{"$f":"MIN(BI246,(MAX(BI242*Kontrolli!$E$235-BI238,0)))","v":0},{"$f":"MIN(BJ246,(MAX(BJ242*Kontrolli!$E$235-BJ238,0)))","v":0},{"$f":"MIN(BK246,(MAX(BK242*Kontrolli!$E$235-BK238,0)))","v":0},{"$f":"MIN(BL246,(MAX(BL242*Kontrolli!$E$235-BL238,0)))","v":0},{"$f":"MIN(BM246,(MAX(BM242*Kontrolli!$E$235-BM238,0)))","v":0},{"$f":"MIN(BN246,(MAX(BN242*Kontrolli!$E$235-BN238,0)))","v":0},{"$f":"MIN(BO246,(MAX(BO242*Kontrolli!$E$235-BO238,0)))","v":0},{"$f":"MIN(BP246,(MAX(BP242*Kontrolli!$E$235-BP238,0)))","v":0},{"$f":"MIN(BQ246,(MAX(BQ242*Kontrolli!$E$235-BQ238,0)))","v":0},{"$f":"MIN(BR246,(MAX(BR242*Kontrolli!$E$235-BR238,0)))","v":0},{"$f":"MIN(BS246,(MAX(BS242*Kontrolli!$E$235-BS238,0)))","v":0},{"$f":"MIN(BT246,(MAX(BT242*Kontrolli!$E$235-BT238,0)))","v":0},{"$f":"MIN(BU246,(MAX(BU242*Kontrolli!$E$235-BU238,0)))","v":0}]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"+L246+L247-L248","v":0},{"$f":"+M246+M247-M248","v":0},0,0,0,0,0,0,0.28119212935631444,1.3685132487681853,3.3339285970536756,6.2539511987909293,10.209894571043213,47.633246826483166,86.048522844794888,125.39955128480915,204.84088867145232,283.19457851750053,360.30394424322441,436.13877675463499,510.67222001469906,583.87201718192171,655.74930650791782,726.27217864963745,795.48705122457318,863.36490366204453,929.89079591083942,995.03439517602828,1058.7695943625324,1121.0642699860327,1181.9015182626126,1241.2477516483759,1299.0739338014109,{"$f":"+AS246+AS247-AS248","v":1369.4785469632086},1438.5830858507434,1506.4685634924467,1573.1143387363018,1638.492717642875,1702.5951133094666,1765.3927741224961,1826.8629429390924,1886.9752178185799,1945.7198679846272,2003.0653245428391,2058.9864957331984,2113.4500030528361,2166.4448310621988,2217.9363136610214,2267.8967831105956,2316.2895888125108,2363.102273310446,2408.296765212815,2451.8425543286808,2493.6993927194308,2533.8532051003326,2572.2621756789981,2608.892657600471,2644.0761845020302,2677.7968668941171,2710.0087712925151,2740.6747893261454,2769.7463683887231]
[]
[null,"Verotettava tulo (ennen käytettyjä tappioita)",null,null,null,null,null,null,null,null,null,{"$f":"L232+L243-L248","v":0},{"$f":"M232+M243-M248","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.4428396572222084,10.193436614719712,12.010680314654227,13.89653638794023,15.853022432031814,10.69790931489419,11.84455355143384,13.023966870732782,-6.8149502478937478,-4.259677982128423,-1.6539162963233736,1.0424726714485502,3.8194297503201255,6.6931573536766251,9.5334702021880062,12.469511079849617,15.266299105033262,18.150148842258638,21.078818733119967,24.098487008769901,27.196476569656618,30.390836583499635,33.635907949093252,36.981741946375017,40.414684969391764,{"$f":"AS232+AS243-AS248","v":1.5521812679356373},4.3251934155568961,6.8551664778829107,9.4470629962599801,12.122041332937336,14.822780377714558,17.609774263232268,20.465039577364472,23.411510713522631,26.387174178675338,29.457544327013515,32.603189755403648,35.848970692399753,39.127797948057712,42.510623504510157,45.976452277086317,49.552232844896309,53.165385781668263,56.892752893198846,60.711650577539956,64.651292077719873,68.633159432096832,72.740474163637799,76.948729460047574,81.289594519787812,85.67812804820457,90.204462029271525,95.286754456907786,100.63584639543765]
[]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"L263","v":0},{"$f":"M263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1594271429812384,-6.3527012837331629,-5.2164160996311431,0,0,0,0,0,0,0,0,0,0]
[null,"Verotettava tulo",null,null,null,null,null,null,null,null,null,{"$f":"L251+L253","v":0},{"$f":"M251+M253","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.4428396572222084,10.193436614719712,12.010680314654227,13.89653638794023,15.853022432031814,10.69790931489419,11.84455355143384,13.023966870732782,-6.8149502478937478,-4.259677982128423,-1.6539162963233736,1.0424726714485502,3.8194297503201255,6.6931573536766251,9.5334702021880062,12.469511079849617,15.266299105033262,18.150148842258638,21.078818733119967,24.098487008769901,27.196476569656618,30.390836583499635,33.635907949093252,36.981741946375017,40.414684969391764,{"$f":"AS251+AS253","v":1.5521812679356373},4.3251934155568961,6.8551664778829107,9.4470629962599801,12.122041332937336,14.822780377714558,17.609774263232268,20.465039577364472,23.411510713522631,26.387174178675338,29.457544327013515,32.603189755403648,35.848970692399753,39.127797948057712,42.510623504510157,45.976452277086317,48.392805701915073,46.812684497935102,51.6763367935677,60.711650577539956,64.651292077719873,68.633159432096832,72.740474163637799,76.948729460047574,81.289594519787812,85.67812804820457,90.204462029271525,95.286754456907786,100.63584639543765]
[]
[null,"Veroaste",null,null,null,null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!L12","v":0.2},{"$f":"'Yleiset oletukset'!M12","v":0.2},{"$f":"'Yleiset oletukset'!N12","v":0.2},{"$f":"'Yleiset oletukset'!O12","v":0.2},{"$f":"'Yleiset oletukset'!P12","v":0.2},{"$f":"'Yleiset oletukset'!Q12","v":0.2},{"$f":"'Yleiset oletukset'!R12","v":0.2},{"$f":"'Yleiset oletukset'!S12","v":0.2},{"$f":"'Yleiset oletukset'!T12","v":0.2},{"$f":"'Yleiset oletukset'!U12","v":0.2},{"$f":"'Yleiset oletukset'!V12","v":0.2},{"$f":"'Yleiset oletukset'!W12","v":0.2},{"$f":"'Yleiset oletukset'!X12","v":0.2},{"$f":"'Yleiset oletukset'!Y12","v":0.2},{"$f":"'Yleiset oletukset'!Z12","v":0.2},{"$f":"'Yleiset oletukset'!AA12","v":0.2},{"$f":"'Yleiset oletukset'!AB12","v":0.2},{"$f":"'Yleiset oletukset'!AC12","v":0.2},{"$f":"'Yleiset oletukset'!AD12","v":0.2},{"$f":"'Yleiset oletukset'!AE12","v":0.2},{"$f":"'Yleiset oletukset'!AF12","v":0.2},{"$f":"'Yleiset oletukset'!AG12","v":0.2},{"$f":"'Yleiset oletukset'!AH12","v":0.2},{"$f":"'Yleiset oletukset'!AI12","v":0.2},{"$f":"'Yleiset oletukset'!AJ12","v":0.2},{"$f":"'Yleiset oletukset'!AK12","v":0.2},{"$f":"'Yleiset oletukset'!AL12","v":0.2},{"$f":"'Yleiset oletukset'!AM12","v":0.2},{"$f":"'Yleiset oletukset'!AN12","v":0.2},{"$f":"'Yleiset oletukset'!AO12","v":0.2},{"$f":"'Yleiset oletukset'!AP12","v":0.2},{"$f":"'Yleiset oletukset'!AQ12","v":0.2},{"$f":"'Yleiset oletukset'!AR12","v":0.2},{"$f":"'Yleiset oletukset'!AS12","v":0.2},{"$f":"'Yleiset oletukset'!AT12","v":0.2},{"$f":"'Yleiset oletukset'!AU12","v":0.2},{"$f":"'Yleiset oletukset'!AV12","v":0.2},{"$f":"'Yleiset oletukset'!AW12","v":0.2},{"$f":"'Yleiset oletukset'!AX12","v":0.2},{"$f":"'Yleiset oletukset'!AY12","v":0.2},{"$f":"'Yleiset oletukset'!AZ12","v":0.2},{"$f":"'Yleiset oletukset'!BA12","v":0.2},{"$f":"'Yleiset oletukset'!BB12","v":0.2},{"$f":"'Yleiset oletukset'!BC12","v":0.2},{"$f":"'Yleiset oletukset'!BD12","v":0.2},{"$f":"'Yleiset oletukset'!BE12","v":0.2},{"$f":"'Yleiset oletukset'!BF12","v":0.2},{"$f":"'Yleiset oletukset'!BG12","v":0.2},{"$f":"'Yleiset oletukset'!BH12","v":0.2},{"$f":"'Yleiset oletukset'!BI12","v":0.2},{"$f":"'Yleiset oletukset'!BJ12","v":0.2},{"$f":"'Yleiset oletukset'!BK12","v":0.2},{"$f":"'Yleiset oletukset'!BL12","v":0.2},{"$f":"'Yleiset oletukset'!BM12","v":0.2},{"$f":"'Yleiset oletukset'!BN12","v":0.2},{"$f":"'Yleiset oletukset'!BO12","v":0.2},{"$f":"'Yleiset oletukset'!BP12","v":0.2},{"$f":"'Yleiset oletukset'!BQ12","v":0.2},{"$f":"'Yleiset oletukset'!BR12","v":0.2},{"$f":"'Yleiset oletukset'!BS12","v":0.2},{"$f":"'Yleiset oletukset'!BT12","v":0.2},{"$f":"'Yleiset oletukset'!BU12","v":0.2}]
[null,"Maksettavat verot",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L256*L254,0)","v":0},{"$f":"MAX(M256*M254,0)","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,2.1395818629788379,2.3689107102867681,2.6047933741465563,0,0,0,0.20849453428971004,0.76388595006402515,1.3386314707353251,1.9066940404376014,2.4939022159699236,3.0532598210066526,3.6300297684517275,4.2157637466239937,4.8196974017539809,5.439295313931324,6.0781673166999273,6.7271815898186507,7.3963483892750039,8.082936993878354,{"$f":"MAX(AS256*AS254,0)","v":0.31043625358712745},0.86503868311137921,1.3710332955765823,1.8894125992519961,2.4244082665874673,2.9645560755429119,3.5219548526464539,4.0930079154728949,4.6823021427045264,5.2774348357350682,5.8915088654027032,6.5206379510807295,7.1697941384799506,7.8255595896115429,8.5021247009020318,9.195290455417263,9.6785611403830156,9.3625368995870204,10.335267358713541,12.142330115507992,12.930258415543975,13.726631886419367,14.548094832727561,15.389745892009515,16.257918903957563,17.135625609640915,18.040892405854304,19.057350891381557,20.127169279087532]
[]
[null,"Verot kassavirtalaskelmaan",null,null,null,null,null,null,null,null,null,{"$f":"+L257","v":0},{"$f":"+M257","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,2.1395818629788379,2.3689107102867681,2.6047933741465563,0,0,0,0.20849453428971004,0.76388595006402515,1.3386314707353251,1.9066940404376014,2.4939022159699236,3.0532598210066526,3.6300297684517275,4.2157637466239937,4.8196974017539809,5.439295313931324,6.0781673166999273,6.7271815898186507,7.3963483892750039,8.082936993878354,{"$f":"+AS257","v":0.31043625358712745},0.86503868311137921,1.3710332955765823,1.8894125992519961,2.4244082665874673,2.9645560755429119,3.5219548526464539,4.0930079154728949,4.6823021427045264,5.2774348357350682,5.8915088654027032,6.5206379510807295,7.1697941384799506,7.8255595896115429,8.5021247009020318,9.195290455417263,9.6785611403830156,9.3625368995870204,10.335267358713541,12.142330115507992,12.930258415543975,13.726631886419367,14.548094832727561,15.389745892009515,16.257918903957563,17.135625609640915,18.040892405854304,19.057350891381557,20.127169279087532]
[]
[null,"Siirretyt tappiot"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K265","v":0},0,{"$f":"M265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8149502478937478,11.074628230022171,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,{"$f":"AS265","v":12.728544526345544},12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,11.569117383364306,5.2164160996311431,0,0,0,0,0,0,0,0,0,0]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"-MIN(L262,MAX(L251,0))","v":0},{"$f":"-MIN(M262,MAX(M251,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(Y262,MAX(Y232,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BE262,MAX(BE232,0))","v":0},0,0,0,-1.1594271429812384,-6.3527012837331629,-5.2164160996311431,0,0,0,0,0,0,0,0,0,0]
[null,"Lisäykset",null,null,null,null,null,null,null,null,null,{"$f":"-MIN(L251,0)","v":0},{"$f":"-MIN(M251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8149502478937478,4.259677982128423,1.6539162963233736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L262:L264)","v":0},{"$f":"SUM(M262:M264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8149502478937478,11.074628230022171,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,{"$f":"SUM(AS262:AS264)","v":12.728544526345544},12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,12.728544526345544,11.569117383364306,5.2164160996311431,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Verovelat ja -saamiset"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K271","v":0},0,{"$f":"M271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuloslaskelman verot",null,null,null,null,null,null,null,null,null,{"$f":"L257","v":0},{"$f":"M257","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,2.1395818629788379,2.3689107102867681,2.6047933741465563,0,0,0,0.20849453428971004,0.76388595006402515,1.3386314707353251,1.9066940404376014,2.4939022159699236,3.0532598210066526,3.6300297684517275,4.2157637466239937,4.8196974017539809,5.439295313931324,6.0781673166999273,6.7271815898186507,7.3963483892750039,8.082936993878354,{"$f":"AS257","v":0.31043625358712745},0.86503868311137921,1.3710332955765823,1.8894125992519961,2.4244082665874673,2.9645560755429119,3.5219548526464539,4.0930079154728949,4.6823021427045264,5.2774348357350682,5.8915088654027032,6.5206379510807295,7.1697941384799506,7.8255595896115429,8.5021247009020318,9.195290455417263,9.6785611403830156,9.3625368995870204,10.335267358713541,12.142330115507992,12.930258415543975,13.726631886419367,14.548094832727561,15.389745892009515,16.257918903957563,17.135625609640915,18.040892405854304,19.057350891381557,20.127169279087532]
[null,"Maksetut verot",null,null,null,null,null,null,null,null,null,{"$f":"-L259","v":0},{"$f":"-M259","v":0},0,-0.16646399999999995,-0.5518281599999999,-0.84157307734600961,-1.1393580434182393,-1.4452223113636198,-1.6885679314444417,-2.0386873229439426,-2.4021360629308455,-2.7793072775880461,-3.1706044864063632,-2.1395818629788379,-2.3689107102867681,-2.6047933741465563,0,0,0,-0.20849453428971004,-0.76388595006402515,-1.3386314707353251,-1.9066940404376014,-2.4939022159699236,-3.0532598210066526,-3.6300297684517275,-4.2157637466239937,-4.8196974017539809,-5.439295313931324,-6.0781673166999273,-6.7271815898186507,-7.3963483892750039,-8.082936993878354,{"$f":"-AS259","v":-0.31043625358712745},-0.86503868311137921,-1.3710332955765823,-1.8894125992519961,-2.4244082665874673,-2.9645560755429119,-3.5219548526464539,-4.0930079154728949,-4.6823021427045264,-5.2774348357350682,-5.8915088654027032,-6.5206379510807295,-7.1697941384799506,-7.8255595896115429,-8.5021247009020318,-9.195290455417263,-9.6785611403830156,-9.3625368995870204,-10.335267358713541,-12.142330115507992,-12.930258415543975,-13.726631886419367,-14.548094832727561,-15.389745892009515,-16.257918903957563,-17.135625609640915,-18.040892405854304,-19.057350891381557,-20.127169279087532]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L268:L270)","v":0},{"$f":"SUM(M268:M270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS268:AS270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"MAX($B$8:B272)+1","v":7},"Käyttöpääoma"]
[]
[null,"Myyntisaamiset",null,null,"EURm",null,null,null,null,null,null,{"$f":"L276*L$17","v":0},0,0,7.183035616438356E-2,0.14653392657534245,0.224196907660274,0.30490779441797261,0.38875743788291511,0.47583910396868806,0.56624853372273876,0.66008400502536413,0.75744639576660522,0.85843924853548592,2.9900705654578643,3.0529815453507219,3.1176537832794238,5.0555568882152562,5.1920922864706425,5.3309990945860504,5.4748191243504332,5.6228779826349227,5.7761823056884465,5.9275496805889487,6.0841140865258909,6.2336850997397946,6.3880294926363641,6.5444191921108406,6.7057888822806886,6.8713028279019079,7.042092669854231,7.2152087537323766,7.3938310757643304,7.5770585121494367,{"$f":"AS276*AS$17","v":5.597607134411235},5.7601302386665481,5.8979065044794119,6.0390174222834663,6.1848272267830602,6.3315714281209763,6.4831837037513456,6.6384691078629361,6.7989059634739393,6.9604211390534374,7.1272742898712886,7.2981737284696688,7.4747214447049704,7.6525104018143466,7.8361532869583659,8.0242538841246276,8.2185482366630165,8.414268075519324,8.6164084234623122,8.8234601271426758,9.0373045467844069,9.252782622411603,9.4753034532852229,9.7032358689346054,9.9386187610234895,10.175870306745278,10.420848063107778,10.671789038782386,10.930902903454319]
[null,"% liikevaihdosta",null,null,"%",null,null,null,null,null,null,{"$f":"L284/365","v":3.8356164383561646E-2},{"$f":"M284/365","v":3.8356164383561646E-2},3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,{"$f":"AS284/365","v":3.8356164383561646E-2},3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2,3.8356164383561646E-2]
[null,"Ostovelat",null,null,"EURm",null,null,null,null,null,null,{"$f":"L278*SUM(L20:L21)","v":0},0,0,-8.551232876712328E-2,-8.7222575342465761E-2,-8.8967026849315067E-2,-9.074636738630136E-2,-9.2561294734027397E-2,-9.441252062870796E-2,-9.6300771041282124E-2,-9.8226786462107765E-2,-0.10019132219134994,-0.10219514863517692,-0.45748001335211885,-0.46662961361916117,-0.47596220589154453,-0.60991429579350753,-0.62246031185376094,-0.63455483334356533,-0.64724593001043662,-0.66019084861064536,-0.67377105987413988,-0.68686255889451542,-0.7005998100724059,-0.71461180627385401,-0.72931146368505451,-0.74348212324731755,-0.75835176571226404,-0.77351880102650938,-0.78943018294937528,-0.80476896058798042,-0.82086433979974005,{"$f":"AR278*SUM(AR20:AR21)","v":-0.83728162659573491},-0.85450461809908773,-0.89887667072683131,-0.91685420414136798,-0.93519128822419539,-0.95449255842600178,-0.97297301626845301,-0.99243247659382205,-1.0122811261256985,-1.0331734417209832,-1.0531772836211766,-1.0742408292936003,-1.0957256458794724,-1.1183401601766783,-1.1399929619730029,-1.1627928212124632,-1.1860486776367123,-1.2105273551947879,-1.2339650442132357,-1.2586443450975004,-1.2838172319994505,-1.3103137398225817,-1.3356834481722284,-1.3623971171356726,-1.3896450594783862,-1.4183257316738351,-1.445786719881313,-1.4747024542789395,-1.5041965033645184,-1.5352413853192897]
[null,"% kustannuksista",null,null,"%",null,null,null,null,null,null,{"$f":"L285/365","v":8.2191780821917804E-2},{"$f":"M285/365","v":8.2191780821917804E-2},8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,{"$f":"AS285/365","v":8.2191780821917804E-2},8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2,8.2191780821917804E-2]
[]
[null,"Nettokäyttöpääoma",null,null,"EURm",null,null,null,null,null,null,{"$f":"L275+L277","v":0},{"$f":"M275+M277","v":0},0,-1.368197260273972E-2,5.9311351232876688E-2,0.13522988081095894,0.21416142703167124,0.2961961431488877,0.38142658333998009,0.46994776268145666,0.56185721856325632,0.65725507357525526,0.75624409990030905,2.5325905521057455,2.5863519317315609,2.6416915773878791,4.4456425924217484,4.5696319746168816,4.696444261242485,4.8275731943399967,4.9626871340242769,5.1024112458143067,5.2406871216944335,5.3835142764534849,5.5190732934659401,5.6587180289513093,5.8009370688635231,5.947437116568425,6.0977840268753987,6.2526624869048559,6.4104397931443966,6.5729667359645907,6.7397768855537015,{"$f":"AS275+AS277","v":4.7431025163121472},4.8612535679397171,4.9810523003380442,5.103826134059271,5.2303346683570586,5.3585984118525234,5.4907512271575234,5.6261879817372371,5.7657325217529563,5.9072438554322613,6.0530334605776881,6.2024480825901964,6.3563812845282923,6.5125174398413437,6.6733604657459029,6.8382052064879151,7.0080208814682283,7.1803030313060887,7.3577640783648119,7.5396428951432251,7.7269908069618252,7.9170991742393744,8.1129063361495497,8.313590809456219,8.5202930293496539,8.7300835868639641,8.9461456088288394,9.1675925354178673,9.3956615181350287]
[]
[null,"Nettokäyttöpääoman muutos",null,null,"%",null,null,null,null,null,null,{"$f":"L280-K280","v":0},0,0,-1.368197260273972E-2,7.2993323835616408E-2,7.5918529578082247E-2,7.8931546220712301E-2,8.2034716117216466E-2,8.5230440191092383E-2,8.8521179341476575E-2,9.1909455881799662E-2,9.5397855011998933E-2,9.8989026325053797E-2,1.7763464522054364,5.3761379625815398E-2,5.5339645656318215E-2,1.8039510150338693,0.12398938219513322,0.1268122866256034,0.13112893309751161,0.1351139396842802,0.13972411179002986,0.1382758758801268,0.14282715475905139,0.13555901701245521,0.13964473548536915,0.14221903991221385,0.14650004770490188,0.15034691030697367,0.15487846002945727,0.15777730623954067,0.16252694282019409,0.16681014958911078,{"$f":"AS280-AR280","v":-1.9966743692415543},0.11815105162756989,0.11979873239832717,0.12277383372122674,0.12650853429778763,0.12826374349546477,0.132152815305,0.13543675457971371,0.13954454001571914,0.14151133367930502,0.14578960514542683,0.14941462201250832,0.1539332019380959,0.15613615531305136,0.16084302590455923,0.16484474074201216,0.16981567498031325,0.17228214983786039,0.17746104705872323,0.18187881677841311,0.18734791181860011,0.19010836727754921,0.19580716191017533,0.20068447330666928,0.20670221989343496,0.20979055751431019,0.21606202196487523,0.22144692658902798,0.22806898271716136]
[]
[null,"Myyntisaamisten kiertoaika",null,null,"Päivää",null,null,null,null,null,null,{"$f":"Kontrolli!E218","v":14},{"$f":"L284","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"AS284","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14]
[null,"Ostovelkojen kiertoaika",null,null,"Päivää",null,null,null,null,null,null,{"$f":"Kontrolli!E219","v":30},{"$f":"L285","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"AS285","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]

{"sheet":"Hankeyhtiö -Capex & poistot","index":12,"n_rows":253,"n_cols":73,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!$B$2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG5,12)","v":"2041-12-31"},"2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31",{"$f":"EOMONTH(BK5,12)","v":"2071-12-31"},{"$f":"EOMONTH(BL5,12)","v":"2072-12-31"},{"$f":"EOMONTH(BM5,12)","v":"2073-12-31"},{"$f":"EOMONTH(BN5,12)","v":"2074-12-31"},{"$f":"EOMONTH(BO5,12)","v":"2075-12-31"},{"$f":"EOMONTH(BP5,12)","v":"2076-12-31"},{"$f":"EOMONTH(BQ5,12)","v":"2077-12-31"},{"$f":"EOMONTH(BR5,12)","v":"2078-12-31"},{"$f":"EOMONTH(BS5,12)","v":"2079-12-31"},{"$f":"EOMONTH(BT5,12)","v":"2080-12-31"}]
[null,"Päiviä vuodessa",null,null,null,null,null,null,{"$f":"DATE( YEAR( I$5 ) + 1, 1, 1 ) - DATE( YEAR( I$5 ), 1, 1 )","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"DATE( YEAR( AO$5 ) + 1, 1, 1 ) - DATE( YEAR( AO$5 ), 1, 1 )","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,"Maanrakennuskustannusindeksi, kasvu (p.a.)",null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!I17","v":1.5441911163593501E-2},{"$f":"'Yleiset oletukset'!J17","v":2.5555863087000499E-2},{"$f":"'Yleiset oletukset'!K17","v":3.1845987765383402E-2},{"$f":"'Yleiset oletukset'!L17","v":0.02},{"$f":"'Yleiset oletukset'!M17","v":0.02},{"$f":"'Yleiset oletukset'!N17","v":0.02},{"$f":"'Yleiset oletukset'!O17","v":0.02},{"$f":"'Yleiset oletukset'!P17","v":0.02},{"$f":"'Yleiset oletukset'!Q17","v":0.02},{"$f":"'Yleiset oletukset'!R17","v":0.02},{"$f":"'Yleiset oletukset'!S17","v":0.02},{"$f":"'Yleiset oletukset'!T17","v":0.02},{"$f":"'Yleiset oletukset'!U17","v":0.02},{"$f":"'Yleiset oletukset'!V17","v":0.02},{"$f":"'Yleiset oletukset'!W17","v":0.02},{"$f":"'Yleiset oletukset'!X17","v":0.02},{"$f":"'Yleiset oletukset'!Y17","v":0.02},{"$f":"'Yleiset oletukset'!Z17","v":0.02},{"$f":"'Yleiset oletukset'!AA17","v":0.02},{"$f":"'Yleiset oletukset'!AB17","v":0.02},{"$f":"'Yleiset oletukset'!AC17","v":0.02},{"$f":"'Yleiset oletukset'!AD17","v":0.02},{"$f":"'Yleiset oletukset'!AE17","v":0.02},{"$f":"'Yleiset oletukset'!AF17","v":0.02},{"$f":"'Yleiset oletukset'!AG17","v":0.02},{"$f":"'Yleiset oletukset'!AH17","v":0.02},{"$f":"'Yleiset oletukset'!AI17","v":0.02},{"$f":"'Yleiset oletukset'!AJ17","v":0.02},{"$f":"'Yleiset oletukset'!AK17","v":0.02},{"$f":"'Yleiset oletukset'!AL17","v":0.02},{"$f":"'Yleiset oletukset'!AM17","v":0.02},{"$f":"'Yleiset oletukset'!AN17","v":0.02},{"$f":"'Yleiset oletukset'!AO17","v":0.02},{"$f":"'Yleiset oletukset'!AP17","v":0.02},{"$f":"'Yleiset oletukset'!AQ17","v":0.02},{"$f":"'Yleiset oletukset'!AR17","v":0.02},{"$f":"'Yleiset oletukset'!AS17","v":0.02},{"$f":"'Yleiset oletukset'!AT17","v":0.02},{"$f":"'Yleiset oletukset'!AU17","v":0.02},{"$f":"'Yleiset oletukset'!AV17","v":0.02},{"$f":"'Yleiset oletukset'!AW17","v":0.02},{"$f":"'Yleiset oletukset'!AX17","v":0.02},{"$f":"'Yleiset oletukset'!AY17","v":0.02},{"$f":"'Yleiset oletukset'!AZ17","v":0.02},{"$f":"'Yleiset oletukset'!BA17","v":0.02},{"$f":"'Yleiset oletukset'!BB17","v":0.02},{"$f":"'Yleiset oletukset'!BC17","v":0.02},{"$f":"'Yleiset oletukset'!BD17","v":0.02},{"$f":"'Yleiset oletukset'!BE17","v":0.02},{"$f":"'Yleiset oletukset'!BF17","v":0.02},{"$f":"'Yleiset oletukset'!BG17","v":0.02},{"$f":"'Yleiset oletukset'!BH17","v":0.02},{"$f":"'Yleiset oletukset'!BI17","v":0.02},{"$f":"'Yleiset oletukset'!BJ17","v":0.02},{"$f":"'Yleiset oletukset'!BK17","v":0.02},{"$f":"'Yleiset oletukset'!BL17","v":0.02},{"$f":"'Yleiset oletukset'!BM17","v":0.02},{"$f":"'Yleiset oletukset'!BN17","v":0.02},{"$f":"'Yleiset oletukset'!BO17","v":0.02},{"$f":"'Yleiset oletukset'!BP17","v":0.02},{"$f":"'Yleiset oletukset'!BQ17","v":0.02},{"$f":"'Yleiset oletukset'!BR17","v":0.02},{"$f":"'Yleiset oletukset'!BS17","v":0.02},{"$f":"'Yleiset oletukset'!BT17","v":0.02},{"$f":"'Yleiset oletukset'!BU17","v":0.02}]
[null,"Maanrakennuskustannusindeksi (2010=1)",null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!I15","v":1.0839000000000001},{"$f":"I9*(1+J8)","v":1.1115999999999999},1.147,1.16994,1.1933388,1.217205576,1.2415496875200001,1.2663806812704002,1.2917082948958081,1.3175424607937243,1.3438933100095989,1.3707711762097909,1.3981865997339868,1.4261503317286666,1.45467333836324,1.4837668051305049,1.5134421412331149,1.5437109840577772,1.5745852037389327,1.6060769078137114,1.6381984459699857,1.6709624148893854,1.7043816631871731,1.7384692964509165,1.7732386823799349,1.8087034560275337,1.8448775251480845,1.8817750756510461,1.919410577164067,1.9577987887073485,1.9969547644814956,2.0368938597711255,2.077631736966548,{"$f":"AO9*(1+AP8)","v":2.1191843717058791},2.1615680591399968,2.204799420322797,2.2488954087292528,2.2938733169038379,2.3397507832419149,2.3865457989067531,2.4342767148848883,2.4829622491825862,2.5326214941662379,2.5832739240495628,2.6349394025305539,2.6876381905811653,2.7413909543927888,2.7962187734806445,2.8521431489502573,2.9091860119292625,2.9673697321678478,3.0267171268112047,3.0872514693474291,3.1489964987343777,3.2119764287090655,{"$f":"BK9*(1+BL8)","v":3.276215957283247},{"$f":"BL9*(1+BM8)","v":3.3417402764289119},{"$f":"BM9*(1+BN8)","v":3.40857508195749},{"$f":"BN9*(1+BO8)","v":3.4767465835966398},{"$f":"BO9*(1+BP8)","v":3.5462815152685727},{"$f":"BP9*(1+BQ8)","v":3.6172071455739441},{"$f":"BQ9*(1+BR8)","v":3.6895512884854229},{"$f":"BR9*(1+BS8)","v":3.7633423142551314},{"$f":"BS9*(1+BT8)","v":3.8386091605402339},{"$f":"BT9*(1+BU8)","v":3.9153813437510387}]
[]
[null,null,"Vuosilaskuri",null,null,null,null,null,null,null,null,0,{"$f":"L11+1","v":1},{"$f":"M11+1","v":2},{"$f":"N11+1","v":3},{"$f":"O11+1","v":4},{"$f":"P11+1","v":5},{"$f":"Q11+1","v":6},{"$f":"R11+1","v":7},{"$f":"S11+1","v":8},{"$f":"T11+1","v":9},{"$f":"U11+1","v":10},{"$f":"V11+1","v":11},{"$f":"W11+1","v":12},{"$f":"X11+1","v":13},{"$f":"Y11+1","v":14},{"$f":"Z11+1","v":15},{"$f":"AA11+1","v":16},{"$f":"AB11+1","v":17},{"$f":"AC11+1","v":18},{"$f":"AD11+1","v":19},{"$f":"AE11+1","v":20},{"$f":"AF11+1","v":21},{"$f":"AG11+1","v":22},{"$f":"AH11+1","v":23},{"$f":"AI11+1","v":24},{"$f":"AJ11+1","v":25},{"$f":"AK11+1","v":26},{"$f":"AL11+1","v":27},{"$f":"AM11+1","v":28},{"$f":"AN11+1","v":29},{"$f":"AO11+1","v":30},{"$f":"AP11+1","v":31},{"$f":"AQ11+1","v":32},{"$f":"AR11+1","v":33},{"$f":"AS11+1","v":34},{"$f":"AT11+1","v":35},{"$f":"AU11+1","v":36},{"$f":"AV11+1","v":37},{"$f":"AW11+1","v":38},{"$f":"AX11+1","v":39},{"$f":"AY11+1","v":40},{"$f":"AZ11+1","v":41},{"$f":"BA11+1","v":42},{"$f":"BB11+1","v":43},{"$f":"BC11+1","v":44},{"$f":"BD11+1","v":45},{"$f":"BE11+1","v":46},{"$f":"BF11+1","v":47},{"$f":"BG11+1","v":48},{"$f":"BH11+1","v":49},{"$f":"BI11+1","v":50},{"$f":"BJ11+1","v":51},{"$f":"BK11+1","v":52},{"$f":"BL11+1","v":53},{"$f":"BM11+1","v":54},{"$f":"BN11+1","v":55},{"$f":"BO11+1","v":56},{"$f":"BP11+1","v":57},{"$f":"BQ11+1","v":58},{"$f":"BR11+1","v":59},{"$f":"BS11+1","v":60},{"$f":"BT11+1","v":61}]
[]
[null,1,"Investoinnit"]
[]
[null,"Investointi - Lentorata"]
[]
[null,"Oletukset"]
[null,"Rakennusinvestointi",null,{"$f":"'S&U'!H10","v":2338.1153846153848},"EURm"]
[null,"Rakennuksen aloitusajankohta",null,{"$f":"Kontrolli!E21","v":"2019-01-01"},"Pvm"]
[null,"Rakennusaika (vuosia)",null,{"$f":"YEARFRAC(D19,D21)","v":13},"Vuotta"]
[null,"Radan valmistumisajankohta",null,{"$f":"Kontrolli!E22","v":"2032-01-01"},"Vuotta"]
[]
[null,"Rakennusinvestoinnin aikaprofiili"]
[null,"Osuus kokonaisuudesta per vuosi",null,null,"%",null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!L40","v":5.7047998043251221E-3},{"$f":"'Yleiset oletukset'!M40","v":9.0518689498265345E-3},{"$f":"'Yleiset oletukset'!N40","v":9.0518689498265345E-3},{"$f":"'Yleiset oletukset'!O40","v":9.0518689498265345E-3},{"$f":"'Yleiset oletukset'!P40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!Q40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!R40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!S40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!T40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!U40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!V40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!W40","v":0.10746521945076432},{"$f":"'Yleiset oletukset'!X40","v":0.1074178377400805},{"$f":"'Yleiset oletukset'!Y40","v":0},{"$f":"'Yleiset oletukset'!Z40","v":0},{"$f":"'Yleiset oletukset'!AA40","v":0},{"$f":"'Yleiset oletukset'!AB40","v":0},{"$f":"'Yleiset oletukset'!AC40","v":0},{"$f":"'Yleiset oletukset'!AD40","v":0},{"$f":"'Yleiset oletukset'!AE40","v":0},{"$f":"'Yleiset oletukset'!AF40","v":0},{"$f":"'Yleiset oletukset'!AG40","v":0},{"$f":"'Yleiset oletukset'!AH40","v":0},{"$f":"'Yleiset oletukset'!AI40","v":0},{"$f":"'Yleiset oletukset'!AJ40","v":0},{"$f":"'Yleiset oletukset'!AK40","v":0},{"$f":"'Yleiset oletukset'!AL40","v":0},{"$f":"'Yleiset oletukset'!AM40","v":0},{"$f":"'Yleiset oletukset'!AN40","v":0},{"$f":"'Yleiset oletukset'!AO40","v":0},{"$f":"'Yleiset oletukset'!AP40","v":0},{"$f":"'Yleiset oletukset'!AQ40","v":0},{"$f":"'Yleiset oletukset'!AR40","v":0},{"$f":"'Yleiset oletukset'!AS40","v":0},{"$f":"'Yleiset oletukset'!AT40","v":0},{"$f":"'Yleiset oletukset'!AU40","v":0},{"$f":"'Yleiset oletukset'!AV40","v":0},{"$f":"'Yleiset oletukset'!AW40","v":0},{"$f":"'Yleiset oletukset'!AX40","v":0},{"$f":"'Yleiset oletukset'!AY40","v":0},{"$f":"'Yleiset oletukset'!AZ40","v":0},{"$f":"'Yleiset oletukset'!BA40","v":0},{"$f":"'Yleiset oletukset'!BB40","v":0},{"$f":"'Yleiset oletukset'!BC40","v":0},{"$f":"'Yleiset oletukset'!BD40","v":0},{"$f":"'Yleiset oletukset'!BE40","v":0},{"$f":"'Yleiset oletukset'!BF40","v":0},{"$f":"'Yleiset oletukset'!BG40","v":0},{"$f":"'Yleiset oletukset'!BH40","v":0},{"$f":"'Yleiset oletukset'!BI40","v":0},{"$f":"'Yleiset oletukset'!BJ40","v":0},{"$f":"'Yleiset oletukset'!BK40","v":0},{"$f":"'Yleiset oletukset'!BL40","v":0},{"$f":"'Yleiset oletukset'!BM40","v":0},{"$f":"'Yleiset oletukset'!BN40","v":0},{"$f":"'Yleiset oletukset'!BO40","v":0},{"$f":"'Yleiset oletukset'!BP40","v":0},{"$f":"'Yleiset oletukset'!BQ40","v":0},{"$f":"'Yleiset oletukset'!BR40","v":0},{"$f":"'Yleiset oletukset'!BS40","v":0},{"$f":"'Yleiset oletukset'!BT40","v":0},{"$f":"'Yleiset oletukset'!BU40","v":0}]
[]
[null,"Lentoradan rakennusinvestoinnit",null,null,"EURm",null,null,null,null,null,null,{"$f":"'S&U'!P40","v":16.105249792416274},{"$f":"'S&U'!Q40","v":22.019352338776642},{"$f":"'S&U'!R40","v":22.459739385552176},{"$f":"'S&U'!S40","v":22.908934173263219},{"$f":"'S&U'!T40","v":277.41805863497672},{"$f":"'S&U'!U40","v":282.96641980767623},{"$f":"'S&U'!V40","v":288.62574820382974},{"$f":"'S&U'!W40","v":294.39826316790635},{"$f":"'S&U'!X40","v":300.28622843126453},{"$f":"'S&U'!Y40","v":306.29195299988982},{"$f":"'S&U'!Z40","v":312.41779205988763},{"$f":"'S&U'!AA40","v":318.66614790108542},{"$f":"'S&U'!AB40","v":324.89616006285343},{"$f":"'S&U'!AC40","v":0},{"$f":"'S&U'!AD40","v":0},{"$f":"'S&U'!AE40","v":0},{"$f":"'S&U'!AF40","v":0},{"$f":"'S&U'!AG36","v":0},{"$f":"'S&U'!AH36","v":0},{"$f":"'S&U'!AI36","v":0},{"$f":"'S&U'!AJ36","v":0},{"$f":"'S&U'!AK36","v":0},{"$f":"'S&U'!AL36","v":0},{"$f":"'S&U'!AM36","v":0},{"$f":"'S&U'!AN36","v":0},{"$f":"'S&U'!AO36","v":0},{"$f":"'S&U'!AP36","v":0},{"$f":"'S&U'!AQ36","v":0},{"$f":"'S&U'!AR36","v":0},{"$f":"'S&U'!AS36","v":0},{"$f":"'S&U'!AT36","v":0},{"$f":"'S&U'!AU36","v":0},{"$f":"'S&U'!AV36","v":0},{"$f":"'S&U'!AW36","v":0},{"$f":"'S&U'!AX36","v":0},{"$f":"'S&U'!AY36","v":0},{"$f":"'S&U'!AZ36","v":0},{"$f":"'S&U'!BA36","v":0},{"$f":"'S&U'!BB36","v":0},{"$f":"'S&U'!BC36","v":0},{"$f":"'S&U'!BD36","v":0},{"$f":"'S&U'!BE36","v":0},{"$f":"'S&U'!BF36","v":0},{"$f":"'S&U'!BG36","v":0},{"$f":"'S&U'!BH36","v":0},{"$f":"'S&U'!BI36","v":0},{"$f":"'S&U'!BJ36","v":0},{"$f":"'S&U'!BK36","v":0},{"$f":"'S&U'!BL36","v":0},{"$f":"'S&U'!BM36","v":0},{"$f":"'S&U'!BN36","v":0},{"$f":"'S&U'!BO36","v":0},{"$f":"'S&U'!BP36","v":0},{"$f":"'S&U'!BQ36","v":0},{"$f":"'S&U'!BR36","v":0},{"$f":"'S&U'!BS36","v":0},{"$f":"'S&U'!BT36","v":0},{"$f":"'S&U'!BU36","v":0},{"$f":"'S&U'!BV36","v":0},{"$f":"'S&U'!BW36","v":0},{"$f":"'S&U'!BX36","v":0},{"$f":"'S&U'!BY36","v":0}]
[]
[null,"Kapitalisoidut rakennusajan korot",null,null,"EURm",null,null,null,null,null,null,{"$f":"Velkalaskelmat!L32","v":0},{"$f":"Velkalaskelmat!M32","v":0},{"$f":"Velkalaskelmat!N32","v":0},{"$f":"Velkalaskelmat!O32","v":0},{"$f":"Velkalaskelmat!P32","v":3.238049604481497},{"$f":"Velkalaskelmat!Q32","v":3.4718050086738139},{"$f":"Velkalaskelmat!R32","v":7.2965373589059919},{"$f":"Velkalaskelmat!S32","v":11.376776887231394},{"$f":"Velkalaskelmat!T32","v":18.026010018981076},{"$f":"Velkalaskelmat!U32","v":22.966755847938416},{"$f":"Velkalaskelmat!V32","v":28.089991780654625},{"$f":"Velkalaskelmat!W32","v":33.400803243186715},{"$f":"Velkalaskelmat!X32","v":38.904398946199642},{"$f":"Velkalaskelmat!Y32","v":0},{"$f":"Velkalaskelmat!Z32","v":0},{"$f":"Velkalaskelmat!AA32","v":0},{"$f":"Velkalaskelmat!AB32","v":0},{"$f":"Velkalaskelmat!AC32","v":0},{"$f":"Velkalaskelmat!AD32","v":0},{"$f":"Velkalaskelmat!AE32","v":0},{"$f":"Velkalaskelmat!AF32","v":0},{"$f":"Velkalaskelmat!AG32","v":0},{"$f":"Velkalaskelmat!AH32","v":0},{"$f":"Velkalaskelmat!AI32","v":0},{"$f":"Velkalaskelmat!AJ32","v":0},{"$f":"Velkalaskelmat!AK32","v":0},{"$f":"Velkalaskelmat!AL32","v":0},{"$f":"Velkalaskelmat!AM32","v":0},{"$f":"Velkalaskelmat!AN32","v":0},{"$f":"Velkalaskelmat!AO32","v":0},{"$f":"Velkalaskelmat!AP32","v":0},{"$f":"Velkalaskelmat!AQ32","v":0},{"$f":"Velkalaskelmat!AR32","v":0},{"$f":"Velkalaskelmat!AS32","v":0},{"$f":"Velkalaskelmat!AT32","v":0},{"$f":"Velkalaskelmat!AU32","v":0},{"$f":"Velkalaskelmat!AV32","v":0},{"$f":"Velkalaskelmat!AW32","v":0},{"$f":"Velkalaskelmat!AX32","v":0},{"$f":"Velkalaskelmat!AY32","v":0},{"$f":"Velkalaskelmat!AZ32","v":0},{"$f":"Velkalaskelmat!BA32","v":0},{"$f":"Velkalaskelmat!BB32","v":0},{"$f":"Velkalaskelmat!BC32","v":0},{"$f":"Velkalaskelmat!BD32","v":0},{"$f":"Velkalaskelmat!BE32","v":0},{"$f":"Velkalaskelmat!BF32","v":0},{"$f":"Velkalaskelmat!BG32","v":0},{"$f":"Velkalaskelmat!BH32","v":0},{"$f":"Velkalaskelmat!BI32","v":0},{"$f":"Velkalaskelmat!BJ32","v":0},{"$f":"Velkalaskelmat!BK32","v":0},{"$f":"Velkalaskelmat!BL32","v":0},{"$f":"Velkalaskelmat!BM32","v":0},{"$f":"Velkalaskelmat!BN32","v":0},{"$f":"Velkalaskelmat!BO32","v":0},{"$f":"Velkalaskelmat!BP32","v":0},{"$f":"Velkalaskelmat!BQ32","v":0},{"$f":"Velkalaskelmat!BR32","v":0},{"$f":"Velkalaskelmat!BS32","v":0},{"$f":"Velkalaskelmat!BT32","v":0},{"$f":"Velkalaskelmat!BU32","v":0}]
[]
[null,"Investointi - Kerava-Tampere -ratakäytävä"]
[]
[null,"Oletukset"]
[null,"Rakennusinvestointi",null,{"$f":"'S&U'!H11","v":2470.4615384615381},"EURm"]
[null,"Rakennuksen aloitusajankohta",null,{"$f":"Kontrolli!E29","v":"2019-01-01"},"Pvm"]
[null,"Rakennusaika (vuosia)",null,{"$f":"YEARFRAC(D34,D36)","v":16},"Vuotta"]
[null,"Radan valmistumisajankohta",null,{"$f":"Kontrolli!E30","v":"2035-01-01"},"Vuotta"]
[]
[null,"Rakennusinvestoinnin aikaprofiili"]
[null,"Osuus kokonaisuudesta per vuosi",null,null,"%",null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!L46","v":3.203636593652802E-3},{"$f":"'Yleiset oletukset'!M46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!N46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!O46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!P46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!Q46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!R46","v":4.640429841094109E-3},{"$f":"'Yleiset oletukset'!S46","v":0.10957326984503056},{"$f":"'Yleiset oletukset'!T46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!U46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!V46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!W46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!X46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!Y46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!Z46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!AA46","v":0.10742256431434401},{"$f":"'Yleiset oletukset'!AB46","v":0},{"$f":"'Yleiset oletukset'!AC46","v":0},{"$f":"'Yleiset oletukset'!AD46","v":0},{"$f":"'Yleiset oletukset'!AE46","v":0},{"$f":"'Yleiset oletukset'!AF46","v":0},{"$f":"'Yleiset oletukset'!AG46","v":0},{"$f":"'Yleiset oletukset'!AH46","v":0},{"$f":"'Yleiset oletukset'!AI46","v":0},{"$f":"'Yleiset oletukset'!AJ46","v":0},{"$f":"'Yleiset oletukset'!AK46","v":0},{"$f":"'Yleiset oletukset'!AL46","v":0},{"$f":"'Yleiset oletukset'!AM46","v":0},{"$f":"'Yleiset oletukset'!AN46","v":0},{"$f":"'Yleiset oletukset'!AO46","v":0},{"$f":"'Yleiset oletukset'!AP46","v":0},{"$f":"'Yleiset oletukset'!AQ46","v":0},{"$f":"'Yleiset oletukset'!AR46","v":0},{"$f":"'Yleiset oletukset'!AS46","v":0},{"$f":"'Yleiset oletukset'!AT46","v":0},{"$f":"'Yleiset oletukset'!AU46","v":0},{"$f":"'Yleiset oletukset'!AV46","v":0},{"$f":"'Yleiset oletukset'!AW46","v":0},{"$f":"'Yleiset oletukset'!AX46","v":0},{"$f":"'Yleiset oletukset'!AY46","v":0},{"$f":"'Yleiset oletukset'!AZ46","v":0},{"$f":"'Yleiset oletukset'!BA46","v":0},{"$f":"'Yleiset oletukset'!BB46","v":0},{"$f":"'Yleiset oletukset'!BC46","v":0},{"$f":"'Yleiset oletukset'!BD46","v":0},{"$f":"'Yleiset oletukset'!BE46","v":0},{"$f":"'Yleiset oletukset'!BF46","v":0},{"$f":"'Yleiset oletukset'!BG46","v":0},{"$f":"'Yleiset oletukset'!BH46","v":0},{"$f":"'Yleiset oletukset'!BI46","v":0},{"$f":"'Yleiset oletukset'!BJ46","v":0},{"$f":"'Yleiset oletukset'!BK46","v":0},{"$f":"'Yleiset oletukset'!BL46","v":0},{"$f":"'Yleiset oletukset'!BM46","v":0},{"$f":"'Yleiset oletukset'!BN46","v":0},{"$f":"'Yleiset oletukset'!BO46","v":0},{"$f":"'Yleiset oletukset'!BP46","v":0},{"$f":"'Yleiset oletukset'!BQ46","v":0},{"$f":"'Yleiset oletukset'!BR46","v":0},{"$f":"'Yleiset oletukset'!BS46","v":0},{"$f":"'Yleiset oletukset'!BT46","v":0},{"$f":"'Yleiset oletukset'!BU46","v":0}]
[]
[null,"Kerava-Tampere- -ratadan rakennusinvestoinnit",null,null,"EURm",null,null,null,null,null,null,{"$f":"'S&U'!P41","v":10.572750207583727},{"$f":"'S&U'!Q41","v":11.927149183504012},{"$f":"'S&U'!R41","v":12.165692167174093},{"$f":"'S&U'!S41","v":12.409006010517574},{"$f":"'S&U'!T41","v":12.657186130727927},{"$f":"'S&U'!U41","v":12.910329853342484},{"$f":"'S&U'!V41","v":13.168536450409334},{"$f":"'S&U'!W41","v":317.16415080132043},{"$f":"'S&U'!X41","v":317.1576258020051},{"$f":"'S&U'!Y41","v":323.50077831804521},{"$f":"'S&U'!Z41","v":329.97079388440613},{"$f":"'S&U'!AA41","v":336.57020976209424},{"$f":"'S&U'!AB41","v":343.30161395733614},{"$f":"'S&U'!AC41","v":350.16764623648288},{"$f":"'S&U'!AD41","v":357.17099916121254},{"$f":"'S&U'!AE41","v":364.31441914443673},{"$f":"'S&U'!AF41","v":0},{"$f":"'S&U'!AG37","v":0},{"$f":"'S&U'!AH37","v":0},{"$f":"'S&U'!AI37","v":0},{"$f":"'S&U'!AJ37","v":0},{"$f":"'S&U'!AK37","v":0},{"$f":"'S&U'!AL37","v":0},{"$f":"'S&U'!AM37","v":0},{"$f":"'S&U'!AN37","v":0},{"$f":"'S&U'!AO37","v":0},{"$f":"'S&U'!AP37","v":0},{"$f":"'S&U'!AQ37","v":0},{"$f":"'S&U'!AR37","v":0},{"$f":"'S&U'!AS37","v":0},{"$f":"'S&U'!AT37","v":0},{"$f":"'S&U'!AU37","v":0},{"$f":"'S&U'!AV37","v":0},{"$f":"'S&U'!AW37","v":0},{"$f":"'S&U'!AX37","v":0},{"$f":"'S&U'!AY37","v":0},{"$f":"'S&U'!AZ37","v":0},{"$f":"'S&U'!BA37","v":0},{"$f":"'S&U'!BB37","v":0},{"$f":"'S&U'!BC37","v":0},{"$f":"'S&U'!BD37","v":0},{"$f":"'S&U'!BE37","v":0},{"$f":"'S&U'!BF37","v":0},{"$f":"'S&U'!BG37","v":0},{"$f":"'S&U'!BH37","v":0},{"$f":"'S&U'!BI37","v":0},{"$f":"'S&U'!BJ37","v":0},{"$f":"'S&U'!BK37","v":0},{"$f":"'S&U'!BL37","v":0},{"$f":"'S&U'!BM37","v":0},{"$f":"'S&U'!BN37","v":0},{"$f":"'S&U'!BO37","v":0},{"$f":"'S&U'!BP37","v":0},{"$f":"'S&U'!BQ37","v":0},{"$f":"'S&U'!BR37","v":0},{"$f":"'S&U'!BS37","v":0},{"$f":"'S&U'!BT37","v":0},{"$f":"'S&U'!BU37","v":0},{"$f":"'S&U'!BV37","v":0},{"$f":"'S&U'!BW37","v":0},{"$f":"'S&U'!BX37","v":0},{"$f":"'S&U'!BY37","v":0}]
[]
[null,"Kapitalisoidut rakennusajan korot",null,null,"EURm",null,null,null,null,null,null,{"$f":"Velkalaskelmat!L125","v":0},{"$f":"Velkalaskelmat!M125","v":0},{"$f":"Velkalaskelmat!N125","v":0},{"$f":"Velkalaskelmat!O125","v":0},{"$f":"Velkalaskelmat!P125","v":0},{"$f":"Velkalaskelmat!Q125","v":0},{"$f":"Velkalaskelmat!R125","v":0},{"$f":"Velkalaskelmat!S125","v":4.2154560131067482},{"$f":"Velkalaskelmat!T125","v":5.0742244328938018},{"$f":"Velkalaskelmat!U125","v":10.174110128391897},{"$f":"Velkalaskelmat!V125","v":15.52594557400516},{"$f":"Velkalaskelmat!W125","v":21.139268325822048},{"$f":"Velkalaskelmat!X125","v":27.023941647885383},{"$f":"Velkalaskelmat!Y125","v":33.190165075056385},{"$f":"Velkalaskelmat!Z125","v":38.928741309823117},{"$f":"Velkalaskelmat!AA125","v":44.861719736606069},{"$f":"Velkalaskelmat!AB125","v":0},{"$f":"Velkalaskelmat!AC125","v":0},{"$f":"Velkalaskelmat!AD125","v":0},{"$f":"Velkalaskelmat!AE125","v":0},{"$f":"Velkalaskelmat!AF125","v":0},{"$f":"Velkalaskelmat!AG125","v":0},{"$f":"Velkalaskelmat!AH125","v":0},{"$f":"Velkalaskelmat!AI125","v":0},{"$f":"Velkalaskelmat!AJ125","v":0},{"$f":"Velkalaskelmat!AK125","v":0},{"$f":"Velkalaskelmat!AL125","v":0},{"$f":"Velkalaskelmat!AM125","v":0},{"$f":"Velkalaskelmat!AN125","v":0},{"$f":"Velkalaskelmat!AO125","v":0},{"$f":"Velkalaskelmat!AP125","v":0},{"$f":"Velkalaskelmat!AQ125","v":0},{"$f":"Velkalaskelmat!AR125","v":0},{"$f":"Velkalaskelmat!AS125","v":0},{"$f":"Velkalaskelmat!AT125","v":0},{"$f":"Velkalaskelmat!AU125","v":0},{"$f":"Velkalaskelmat!AV125","v":0},{"$f":"Velkalaskelmat!AW125","v":0},{"$f":"Velkalaskelmat!AX125","v":0},{"$f":"Velkalaskelmat!AY125","v":0},{"$f":"Velkalaskelmat!AZ125","v":0},{"$f":"Velkalaskelmat!BA125","v":0},{"$f":"Velkalaskelmat!BB125","v":0},{"$f":"Velkalaskelmat!BC125","v":0},{"$f":"Velkalaskelmat!BD125","v":0},{"$f":"Velkalaskelmat!BE125","v":0},{"$f":"Velkalaskelmat!BF125","v":0},{"$f":"Velkalaskelmat!BG125","v":0},{"$f":"Velkalaskelmat!BH125","v":0},{"$f":"Velkalaskelmat!BI125","v":0},{"$f":"Velkalaskelmat!BJ125","v":0},{"$f":"Velkalaskelmat!BK125","v":0},{"$f":"Velkalaskelmat!BL125","v":0},{"$f":"Velkalaskelmat!BM125","v":0},{"$f":"Velkalaskelmat!BN125","v":0},{"$f":"Velkalaskelmat!BO125","v":0},{"$f":"Velkalaskelmat!BP125","v":0},{"$f":"Velkalaskelmat!BQ125","v":0},{"$f":"Velkalaskelmat!BR125","v":0},{"$f":"Velkalaskelmat!BS125","v":0},{"$f":"Velkalaskelmat!BT125","v":0},{"$f":"Velkalaskelmat!BU125","v":0}]
[]
[null,"Investoinnit yhteensä"]
[]
[null,"Investoinnit ennen tukia"]
[null,"Rakennusinvestointi - Lentorata",null,null,"EURm",null,null,null,null,null,null,{"$f":"L26","v":16.105249792416274},{"$f":"M26","v":22.019352338776642},22.459739385552176,22.908934173263219,277.41805863497672,282.96641980767623,288.62574820382974,294.39826316790635,300.28622843126453,306.29195299988982,312.41779205988763,318.66614790108542,324.89616006285343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rakennusinvestointi - Kerava-Tampere -ratakäytävä",null,null,"EURm",null,null,null,null,null,null,{"$f":"L41","v":10.572750207583727},{"$f":"M41","v":11.927149183504012},12.165692167174093,12.409006010517574,12.657186130727927,12.910329853342484,13.168536450409334,317.16415080132043,317.1576258020051,323.50077831804521,329.97079388440613,336.57020976209424,343.30161395733614,350.16764623648288,357.17099916121254,364.31441914443673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kokonaisinvestoinnit (ennen tukia)",null,null,"EURm",null,null,null,null,null,null,{"$f":"SUM(L48:L49)","v":26.678000000000001},{"$f":"SUM(M48:M49)","v":33.946501522280656},34.625431552726269,35.317940183780792,290.07524476570467,295.87674966101872,301.79428465423905,611.56241396922678,617.44385423326958,629.79273131793502,642.38858594429371,655.23635766317966,668.19777402018963,350.16764623648288,357.17099916121254,364.31441914443673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS48:AS49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EU-tuet"]
[null,"Lentorata",null,null,"EURm",null,null,null,null,null,null,{"$f":"'S&U'!P45","v":0},{"$f":"'S&U'!Q45","v":0},{"$f":"'S&U'!R45","v":0},{"$f":"'S&U'!S45","v":0},{"$f":"'S&U'!T45","v":55.483611726995349},{"$f":"'S&U'!U45","v":56.593283961535249},{"$f":"'S&U'!V45","v":57.725149640765949},{"$f":"'S&U'!W45","v":58.879652633581273},{"$f":"'S&U'!X45","v":60.057245686252912},{"$f":"'S&U'!Y45","v":61.258390599977965},{"$f":"'S&U'!Z45","v":62.483558411977526},{"$f":"'S&U'!AA45","v":63.733229580217085},{"$f":"'S&U'!AB45","v":64.979232012570691},{"$f":"'S&U'!AC45","v":0},{"$f":"'S&U'!AD45","v":0},{"$f":"'S&U'!AE45","v":0},{"$f":"'S&U'!AF45","v":0},{"$f":"'S&U'!AG41","v":0},{"$f":"'S&U'!AH41","v":0},{"$f":"'S&U'!AI41","v":0},{"$f":"'S&U'!AJ41","v":0},{"$f":"'S&U'!AK41","v":0},{"$f":"'S&U'!AL41","v":0},{"$f":"'S&U'!AM41","v":0},{"$f":"'S&U'!AN41","v":0},{"$f":"'S&U'!AO41","v":0},{"$f":"'S&U'!AP41","v":0},{"$f":"'S&U'!AQ41","v":0},{"$f":"'S&U'!AR41","v":0},{"$f":"'S&U'!AS41","v":0},{"$f":"'S&U'!AT41","v":0},{"$f":"'S&U'!AU41","v":0},{"$f":"'S&U'!AV41","v":0},{"$f":"'S&U'!AW41","v":0},{"$f":"'S&U'!AX41","v":0},{"$f":"'S&U'!AY41","v":0},{"$f":"'S&U'!AZ41","v":0},{"$f":"'S&U'!BA41","v":0},{"$f":"'S&U'!BB41","v":0},{"$f":"'S&U'!BC41","v":0},{"$f":"'S&U'!BD41","v":0},{"$f":"'S&U'!BE41","v":0},{"$f":"'S&U'!BF41","v":0},{"$f":"'S&U'!BG41","v":0},{"$f":"'S&U'!BH41","v":0},{"$f":"'S&U'!BI41","v":0},{"$f":"'S&U'!BJ41","v":0},{"$f":"'S&U'!BK41","v":0},{"$f":"'S&U'!BL41","v":0},{"$f":"'S&U'!BM41","v":0},{"$f":"'S&U'!BN41","v":0},{"$f":"'S&U'!BO41","v":0},{"$f":"'S&U'!BP41","v":0},{"$f":"'S&U'!BQ41","v":0},{"$f":"'S&U'!BR41","v":0},{"$f":"'S&U'!BS41","v":0},{"$f":"'S&U'!BT41","v":0},{"$f":"'S&U'!BU41","v":0},{"$f":"'S&U'!BV41","v":0},{"$f":"'S&U'!BW41","v":0},{"$f":"'S&U'!BX41","v":0},{"$f":"'S&U'!BY41","v":0}]
[null,"Kerava-Tampere -ratakäytävä",null,null,"EURm",null,null,null,null,null,null,{"$f":"'S&U'!P46","v":0},{"$f":"'S&U'!Q46","v":0},{"$f":"'S&U'!R46","v":0},{"$f":"'S&U'!S46","v":0},{"$f":"'S&U'!T46","v":0},{"$f":"'S&U'!U46","v":0},{"$f":"'S&U'!V46","v":0},{"$f":"'S&U'!W46","v":63.432830160264089},{"$f":"'S&U'!X46","v":63.431525160401023},{"$f":"'S&U'!Y46","v":64.700155663609038},{"$f":"'S&U'!Z46","v":65.994158776881235},{"$f":"'S&U'!AA46","v":67.314041952418847},{"$f":"'S&U'!AB46","v":68.660322791467237},{"$f":"'S&U'!AC46","v":70.033529247296585},{"$f":"'S&U'!AD46","v":71.434199832242513},{"$f":"'S&U'!AE46","v":72.862883828887348},{"$f":"'S&U'!AF46","v":0},{"$f":"'S&U'!AG42","v":0},{"$f":"'S&U'!AH42","v":0},{"$f":"'S&U'!AI42","v":0},{"$f":"'S&U'!AJ42","v":0},{"$f":"'S&U'!AK42","v":0},{"$f":"'S&U'!AL42","v":0},{"$f":"'S&U'!AM42","v":0},{"$f":"'S&U'!AN42","v":0},{"$f":"'S&U'!AO42","v":0},{"$f":"'S&U'!AP42","v":0},{"$f":"'S&U'!AQ42","v":0},{"$f":"'S&U'!AR42","v":0},{"$f":"'S&U'!AS42","v":0},{"$f":"'S&U'!AT42","v":0},{"$f":"'S&U'!AU42","v":0},{"$f":"'S&U'!AV42","v":0},{"$f":"'S&U'!AW42","v":0},{"$f":"'S&U'!AX42","v":0},{"$f":"'S&U'!AY42","v":0},{"$f":"'S&U'!AZ42","v":0},{"$f":"'S&U'!BA42","v":0},{"$f":"'S&U'!BB42","v":0},{"$f":"'S&U'!BC42","v":0},{"$f":"'S&U'!BD42","v":0},{"$f":"'S&U'!BE42","v":0},{"$f":"'S&U'!BF42","v":0},{"$f":"'S&U'!BG42","v":0},{"$f":"'S&U'!BH42","v":0},{"$f":"'S&U'!BI42","v":0},{"$f":"'S&U'!BJ42","v":0},{"$f":"'S&U'!BK42","v":0},{"$f":"'S&U'!BL42","v":0},{"$f":"'S&U'!BM42","v":0},{"$f":"'S&U'!BN42","v":0},{"$f":"'S&U'!BO42","v":0},{"$f":"'S&U'!BP42","v":0},{"$f":"'S&U'!BQ42","v":0},{"$f":"'S&U'!BR42","v":0},{"$f":"'S&U'!BS42","v":0},{"$f":"'S&U'!BT42","v":0},{"$f":"'S&U'!BU42","v":0},{"$f":"'S&U'!BV42","v":0},{"$f":"'S&U'!BW42","v":0},{"$f":"'S&U'!BX42","v":0},{"$f":"'S&U'!BY42","v":0}]
[null,"Yhteensä",null,null,"EURm",null,null,null,null,null,null,{"$f":"SUM(L53:L54)","v":0},{"$f":"SUM(M53:M54)","v":0},0,0,55.483611726995349,56.593283961535249,57.725149640765949,122.31248279384536,123.48877084665394,125.95854626358701,128.47771718885878,131.04727153263593,133.63955480403791,70.033529247296585,71.434199832242513,72.862883828887348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investoinnit tukien jälkeen"]
[null,"Rakennusinvestointi - Lentorata",null,null,"EURm",null,null,null,null,null,null,{"$f":"L48-L53","v":16.105249792416274},{"$f":"M48-M53","v":22.019352338776642},22.459739385552176,22.908934173263219,221.93444690798137,226.373135846141,230.9005985630638,235.51861053432509,240.22898274501162,245.03356239991186,249.9342336479101,254.93291832086834,{"$f":"X48-X53","v":259.91692805028276},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rakennusinvestointi - Kerava-Tampere -ratakäytävä",null,null,"EURm",null,null,null,null,null,null,{"$f":"L49-L54","v":10.572750207583727},{"$f":"M49-M54","v":11.927149183504012},12.165692167174093,12.409006010517574,12.657186130727927,12.910329853342484,13.168536450409334,253.73132064105636,253.72610064160409,258.80062265443615,263.97663510752488,269.25616780967539,274.64129116586889,280.13411698918628,285.73679932897005,291.45153531554939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kokonaisinvestoinnit (tukien jälkeen)",null,null,"EURm",null,null,null,null,null,null,{"$f":"SUM(L58:L59)","v":26.678000000000001},{"$f":"SUM(M58:M59)","v":33.946501522280656},34.625431552726269,35.317940183780792,234.59163303870929,239.28346569948349,244.06913501347313,489.24993117538145,493.95508338661568,503.83418505434804,513.91086875543499,524.18908613054373,534.55821921615166,280.13411698918628,285.73679932897005,291.45153531554939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Kapitalisoidut rakennusajan korot yhteensä",null,null,"EURm",null,null,null,null,null,null,{"$f":"L43+L28","v":0},0,0,0,3.238049604481497,3.4718050086738139,7.2965373589059919,15.592232900338143,23.100234451874876,33.140865976330311,43.615937354659785,54.540071569008759,65.928340594085029,33.190165075056385,38.928741309823117,44.861719736606069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR43+AR28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"MAX($B$13:$B$51)+1","v":2},"Kirjanpidon poistot"]
[]
[null,"Poistot yhteensä"]
[]
[null,"Rakennukset ja rakennelmat"]
[null,"Kirja-arvo BoY ",null,null,null,null,null,null,null,null,null,{"$f":"L81+L160","v":0},26.678000000000001,{"$f":"N81+N160","v":60.624501522280653},95.249933075006922,130.56787325878773,368.39755590197854,611.15282661013589,862.51849898251498,1367.3606630582344,1884.4159808967252,2421.3910319274037,2978.9178380374979,3557.6469957370509,4158.133555547287,4427.8636936701132,4708.9350903674895,5001.6542014782281,4901.5505264545263,4801.4468514308246,4701.3431764071238,4601.239501383423,4501.1358263597212,4401.0321513360195,4300.9284763123178,4200.824801288617,4100.7211262649153,4000.6174512412135,3900.5137762175123,3800.410101193811,3700.3064261701097,3600.2027511464084,3500.0990761227072,3399.9954010990059,3299.8917260753046,3199.7880510516034,3099.6843760279021,2999.5807010042008,2899.4770259804995,2799.3733509567983,2699.269675933097,2599.1660009093957,2499.0623258856945,2398.9586508619932,2298.8549758382919,2198.7513008145906,2098.6476257908894,1998.5439507671881,1898.4402757434866,1798.3366007197851,1698.2329256960838,1598.1292506723826,1498.0255756486811,1397.9219006249796,1297.8182256012783,1197.714550577577,1097.6108755538755,997.50720053017415,897.40352550647276,797.29985048277149,697.19617545907022,597.09250043536883,497.43345874500091]
[null,"+ Investoinnit + kapitalisoidut korot",null,null,null,null,null,null,null,null,null,26.678000000000001,33.946501522280656,{"$f":"N82+N161","v":34.625431552726269},35.317940183780792,237.82968264319078,242.7552707081573,251.36567237237912,504.84216407571955,517.05531783849051,536.97505103067829,557.52680611009475,578.7291576995525,600.48655981023671,313.32428206424265,324.66554063879317,336.31325505215545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Poistot ",null,null,null,null,null,null,null,null,null,0,0,{"$f":"N83+N162","v":0},0,0,0,0,0,0,0,0,0,0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-99.659041690367985,-99.093266664996634]
[null," Kirja-arvo EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L69:L71)","v":26.678000000000001},{"$f":"SUM(M69:M71)","v":60.624501522280653},95.249933075006922,130.5678732587877,368.39755590197854,611.15282661013589,862.51849898251498,1367.3606630582344,1884.4159808967249,2421.3910319274037,2978.9178380374983,3557.6469957370505,4158.1335555472879,4427.8636936701123,4708.9350903674895,5001.6542014782272,4901.5505264545263,4801.4468514308246,4701.3431764071229,4601.2395013834221,4501.1358263597212,4401.0321513360195,4300.9284763123178,4200.8248012886161,4100.7211262649153,4000.617451241214,3900.5137762175123,3800.410101193811,3700.3064261701097,3600.2027511464084,3500.0990761227072,3399.9954010990059,{"$f":"SUM(AR69:AR71)","v":3299.8917260753046},3199.7880510516034,3099.6843760279021,2999.5807010042008,2899.4770259804995,2799.3733509567983,2699.269675933097,2599.1660009093957,2499.0623258856945,2398.9586508619932,2298.8549758382919,2198.7513008145906,2098.6476257908894,1998.5439507671881,1898.4402757434868,1798.3366007197853,1698.2329256960838,1598.1292506723826,1498.0255756486813,1397.9219006249798,1297.8182256012783,1197.714550577577,1097.6108755538758,997.50720053017426,897.40352550647287,797.29985048277149,697.19617545907022,597.09250043536895,497.43345874500085,398.34019208000427]
[]
[null,"Poistot"]
[null,"Poistot -Lentorata",null,null,null,null,null,null,null,null,null,{"$f":"L83","v":0},{"$f":"M83","v":0},{"$f":"N83","v":0},0,0,0,0,0,0,0,0,0,0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,{"$f":"AC83","v":-43.594143941417038},-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.325723111543432,-42.958733905897155]
[null,"Poistot -Kerava-Tampere -ratakäytävä",null,null,null,null,null,null,null,null,null,{"$f":"L162","v":0},{"$f":"M162","v":0},{"$f":"N162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.333318578824546,-56.134532759099478]
[null,"Poistot yhteensä",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L75:L76)","v":0},{"$f":"SUM(M75:M76)","v":0},{"$f":"SUM(N75:N76)","v":0},0,0,0,0,0,0,0,0,0,0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-99.659041690367985,-99.093266664996634]
[]
[null,"Poistot - Lentorata"]
[]
[null,"Kirja-arvo BoY",null,null,null,null,null,null,null,null,null,{"$f":"K84","v":0},16.105249792416274,38.124602131192916,60.584341516745091,83.493275690008318,308.6657722024712,538.51071305728601,776.7078489792558,1023.6032364008123,1281.8582291648049,1549.8585474126553,1827.88277284122,2116.2164944052752,2415.0378214017574,2371.4436774603405,2327.8495335189236,2284.2553895775068,2240.6612456360899,2197.0671016946731,2153.4729577532562,2109.8788138118393,2066.2846698704225,2022.6905259290054,1979.0963819875883,1935.5022380461712,1891.9080941047541,1848.313950163337,1804.71980622192,1761.1256622805029,1717.5315183390858,1673.9373743976687,1630.3432304562516,1586.7490865148345,{"$f":"AR84","v":1543.1549425734174},1499.5607986320003,1455.9666546905833,1412.3725107491662,1368.7783668077491,1325.184222866332,1281.5900789249149,1237.9959349834978,1194.4017910420807,1150.8076471006636,1107.2135031592466,1063.6193592178295,1020.0252152764124,976.43107133499529,932.83692739357821,889.24278345216112,845.64863951074403,802.05449556932695,758.46035162790986,{"$f":"BK84","v":714.86620768649277},{"$f":"BL84","v":671.27206374507568},{"$f":"BM84","v":627.6779198036586},{"$f":"BN84","v":584.08377586224151},{"$f":"BO84","v":540.48963192082442},{"$f":"BP84","v":496.89548797940739},{"$f":"BQ84","v":453.30134403799036},{"$f":"BR84","v":409.70720009657333},{"$f":"BS84","v":366.1130561551563},{"$f":"BT84","v":322.78733304361288}]
[null,"+ Investoinnit + kapitalisoidut korot",null,{"$f":"Kontrolli!E223","v":60},"Poistoaika (vuotta)",null,null,null,null,null,null,{"$f":"L58+L28","v":16.105249792416274},22.019352338776642,22.459739385552176,22.908934173263219,225.17249651246286,229.84494085481481,238.19713592196979,246.89538742155648,258.25499276399268,268.00031824785026,278.0242254285647,288.33372156405505,298.82132699648241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR58+AR28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Poistot ",null,null,null,null,null,null,null,null,null,{"$f":"-IF(L156>L81,L81,L156)","v":0},{"$f":"-IF(M156>M81,M81,M156)","v":0},0,0,0,0,0,0,0,0,0,0,0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,{"$f":"-IF(AS156>AS81,AS81,AS156)","v":-43.594143941417038},-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.594143941417038,-43.325723111543432,-42.958733905897155]
[null," Kirja-arvo EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L81:L83)","v":16.105249792416274},{"$f":"SUM(M81:M83)","v":38.124602131192916},60.584341516745091,83.493275690008318,308.6657722024712,538.51071305728601,776.7078489792558,1023.6032364008123,1281.8582291648049,1549.8585474126553,1827.88277284122,2116.2164944052752,2415.0378214017574,2371.4436774603405,2327.8495335189236,2284.2553895775068,2240.6612456360899,2197.0671016946731,2153.4729577532562,2109.8788138118393,2066.2846698704225,2022.6905259290054,1979.0963819875883,1935.5022380461712,1891.9080941047541,1848.313950163337,1804.71980622192,1761.1256622805029,1717.5315183390858,1673.9373743976687,1630.3432304562516,1586.7490865148345,{"$f":"SUM(AR81:AR83)","v":1543.1549425734174},1499.5607986320003,1455.9666546905833,1412.3725107491662,1368.7783668077491,1325.184222866332,1281.5900789249149,1237.9959349834978,1194.4017910420807,1150.8076471006636,1107.2135031592466,1063.6193592178295,1020.0252152764124,976.43107133499529,932.83692739357821,889.24278345216112,845.64863951074403,802.05449556932695,758.46035162790986,714.86620768649277,671.27206374507568,627.6779198036586,584.08377586224151,540.48963192082442,496.89548797940739,453.30134403799036,409.70720009657333,366.1130561551563,322.78733304361288,279.82859913771574]
[]
[null,null,"Kalenterivuosi","Vuosi","Investointi"]
[null,null,{"$f":"TRANSPOSE(L5:BU5)","v":"2019-12-31"},{"$f":"TRANSPOSE(L11:BU11)","v":0},{"$f":"TRANSPOSE(L82:BU82)","v":16.105249792416274},null,null,null,null,null,null,{"$f":"IF(L$11>=$D87,IF($D87+$D$82>L$11,$E87/$D$82,0),0)","v":0.26842082987360455},0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,{"$f":"IF(V$11>=$D87,IF($D87+$D$82>V$11,$E87/$D$82,0),0)","v":0.26842082987360455},0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,{"$f":"IF(AF$11>=$D87,IF($D87+$D$82>AF$11,$E87/$D$82,0),0)","v":0.26842082987360455},0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,{"$f":"IF(AP$11>=$D87,IF($D87+$D$82>AP$11,$E87/$D$82,0),0)","v":0.26842082987360455},0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,{"$f":"IF(AZ$11>=$D87,IF($D87+$D$82>AZ$11,$E87/$D$82,0),0)","v":0.26842082987360455},0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,{"$f":"IF(BJ$11>=$D87,IF($D87+$D$82>BJ$11,$E87/$D$82,0),0)","v":0.26842082987360455},0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0.26842082987360455,0,0]
[null,null,"2020-12-31",1,22.019352338776642,null,null,null,null,null,null,0,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0.36698920564627735,0]
[null,null,"2021-12-31",2,22.459739385552176,null,null,null,null,null,null,0,0,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292,0.37432898975920292]
[null,null,"2022-12-31",3,22.908934173263219,null,null,null,null,null,null,0,0,0,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387,0.381815569554387]
[null,null,"2023-12-31",4,225.17249651246286,null,null,null,null,null,null,0,0,0,0,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381,3.752874941874381]
[null,null,"2024-12-31",5,229.84494085481481,null,null,null,null,null,null,0,0,0,0,0,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134,3.8307490142469134]
[null,null,"2025-12-31",6,238.19713592196979,null,null,null,null,null,null,0,0,0,0,0,0,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163,3.969952265366163]
[null,null,"2026-12-31",7,246.89538742155648,null,null,null,null,null,null,0,0,0,0,0,0,0,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083,4.1149231236926083]
[null,null,"2027-12-31",8,258.25499276399268,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778,4.3042498793998778]
[null,null,"2028-12-31",9,268.00031824785026,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044,4.4666719707975044]
[null,null,"2029-12-31",10,278.0242254285647,null,null,null,null,null,null,{"$f":"IF(L$11>=$D97,IF($D97+$D$82>L$11,$E97/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D97,IF($D97+$D$82>V$11,$E97/$D$82,0),0)","v":4.6337370904760782},4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,{"$f":"IF(AF$11>=$D97,IF($D97+$D$82>AF$11,$E97/$D$82,0),0)","v":4.6337370904760782},4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,{"$f":"IF(AP$11>=$D97,IF($D97+$D$82>AP$11,$E97/$D$82,0),0)","v":4.6337370904760782},4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,{"$f":"IF(AZ$11>=$D97,IF($D97+$D$82>AZ$11,$E97/$D$82,0),0)","v":4.6337370904760782},4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,{"$f":"IF(BJ$11>=$D97,IF($D97+$D$82>BJ$11,$E97/$D$82,0),0)","v":4.6337370904760782},4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782,4.6337370904760782]
[null,null,"2030-12-31",11,288.33372156405505,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846,4.8055620260675846]
[null,null,"2031-12-31",12,298.82132699648241,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734,4.9803554499413734]
[null,null,"2032-12-31",13,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2033-12-31",14,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2034-12-31",15,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2035-12-31",16,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2036-12-31",17,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2037-12-31",18,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2038-12-31",19,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2039-12-31",20,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D107,IF($D107+$D$82>L$11,$E107/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D107,IF($D107+$D$82>V$11,$E107/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D107,IF($D107+$D$82>AF$11,$E107/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D107,IF($D107+$D$82>AP$11,$E107/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D107,IF($D107+$D$82>AZ$11,$E107/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D107,IF($D107+$D$82>BJ$11,$E107/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2040-12-31",21,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2041-12-31",22,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2042-12-31",23,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2043-12-31",24,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2044-12-31",25,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2045-12-31",26,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2046-12-31",27,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2047-12-31",28,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2048-12-31",29,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2049-12-31",30,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D117,IF($D117+$D$82>L$11,$E117/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D117,IF($D117+$D$82>V$11,$E117/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D117,IF($D117+$D$82>AF$11,$E117/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D117,IF($D117+$D$82>AP$11,$E117/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D117,IF($D117+$D$82>AZ$11,$E117/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D117,IF($D117+$D$82>BJ$11,$E117/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2050-12-31",31,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2051-12-31",32,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2052-12-31",33,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2053-12-31",34,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2054-12-31",35,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2055-12-31",36,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2056-12-31",37,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2057-12-31",38,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2058-12-31",39,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2059-12-31",40,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D127,IF($D127+$D$82>L$11,$E127/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D127,IF($D127+$D$82>V$11,$E127/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D127,IF($D127+$D$82>AF$11,$E127/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D127,IF($D127+$D$82>AP$11,$E127/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D127,IF($D127+$D$82>AZ$11,$E127/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D127,IF($D127+$D$82>BJ$11,$E127/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2060-12-31",41,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2061-12-31",42,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2062-12-31",43,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2063-12-31",44,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2064-12-31",45,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2065-12-31",46,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2066-12-31",47,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2067-12-31",48,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2068-12-31",49,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2069-12-31",50,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D137,IF($D137+$D$82>L$11,$E137/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D137,IF($D137+$D$82>V$11,$E137/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D137,IF($D137+$D$82>AF$11,$E137/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D137,IF($D137+$D$82>AP$11,$E137/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D137,IF($D137+$D$82>AZ$11,$E137/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D137,IF($D137+$D$82>BJ$11,$E137/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2070-12-31",51,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2071-12-31",52,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2072-12-31",53,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2073-12-31",54,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2074-12-31",55,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2075-12-31",56,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2076-12-31",57,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2077-12-31",58,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2078-12-31",59,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2079-12-31",60,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2080-12-31",61,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Laskennalliset poistot yhteensä",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L87:L147)","v":0.26842082987360455},{"$f":"IF(SUM(M87:M147)>M81,M81,SUM(M87:M147))","v":0.63541003551988195},1.0097390252790848,1.3915545948334718,5.144429536707853,8.9751785509547659,12.94513081632093,17.060053940013539,21.364303819413415,25.830975790210921,30.464712880686999,35.270274906754587,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,{"$f":"IF(SUM(AT87:AT147)>AT81,AT81,SUM(AT87:AT147))","v":40.250630356695957},40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,40.250630356695957,39.982209526822352,39.615220321176075]
[]
[null,"Rakennusaikana kertyneet poistot p.a.",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$21,L150,0)","v":0.26842082987360455},{"$f":"IF(M$5<$D$21,M150,0)","v":0.63541003551988195},1.0097390252790848,1.3915545948334718,5.144429536707853,8.9751785509547659,12.94513081632093,17.060053940013539,21.364303819413415,25.830975790210921,30.464712880686999,35.270274906754587,40.250630356695957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$5<$D$21,AS150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rakennusaikana kertyneet kumulatiiviset poistot",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$21,L152+K153,K153)","v":0.26842082987360455},0.90383086539348656,1.9135698906725713,3.3051244855060431,8.4495540222138956,17.424732573168662,30.369863389489591,47.429917329503127,68.794221148916535,94.625196939127449,125.08990981981445,160.36018472656903,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,{"$f":"IF(AS$5<$D$21,AS152+AR153,AR153)","v":200.61081508326498},200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498,200.61081508326498]
[null,"Rakennusaikana kertyneiden poistojen poistot",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$21,0,IF(SUM(K$154:$M154,)>=L153,0,L153/$D$82))","v":0},{"$f":"IF(M$5<$D$21,0,IF(SUM(L$154:$M154,)>=M153,0,M153/$D$82))","v":0},{"$f":"IF(N$5<$D$21,0,IF(SUM(M$154:$M154,)>=N153,0,N153/$D$82))","v":0},{"$f":"IF(O$5<$D$21,0,IF(SUM($M$154:N154,)>=O153,0,O153/$D$82))","v":0},{"$f":"IF(P$5<$D$21,0,IF(SUM($M$154:O154,)>=P153,0,P153/$D$82))","v":0},{"$f":"IF(Q$5<$D$21,0,IF(SUM($M$154:P154,)>=Q153,0,Q153/$D$82))","v":0},{"$f":"IF(R$5<$D$21,0,IF(SUM($M$154:Q154,)>=R153,0,R153/$D$82))","v":0},{"$f":"IF(S$5<$D$21,0,IF(SUM($M$154:R154,)>=S153,0,S153/$D$82))","v":0},{"$f":"IF(T$5<$D$21,0,IF(SUM($M$154:S154,)>=T153,0,T153/$D$82))","v":0},{"$f":"IF(U$5<$D$21,0,IF(SUM($M$154:T154,)>=U153,0,U153/$D$82))","v":0},{"$f":"IF(V$5<$D$21,0,IF(SUM($M$154:U154,)>=V153,0,V153/$D$82))","v":0},{"$f":"IF(W$5<$D$21,0,IF(SUM($M$154:V154,)>=W153,0,W153/$D$82))","v":0},{"$f":"IF(X$5<$D$21,0,IF(SUM($M$154:W154,)>=X153,0,X153/$D$82))","v":0},{"$f":"IF(Y$5<$D$21,0,IF(SUM($M$154:X154,)>=Y153,0,Y153/$D$82))","v":3.3435135847210828},{"$f":"IF(Z$5<$D$21,0,IF(SUM($M$154:Y154,)>=Z153,0,Z153/$D$82))","v":3.3435135847210828},{"$f":"IF(AA$5<$D$21,0,IF(SUM($M$154:Z154,)>=AA153,0,AA153/$D$82))","v":3.3435135847210828},{"$f":"IF(AB$5<$D$21,0,IF(SUM($M$154:AA154,)>=AB153,0,AB153/$D$82))","v":3.3435135847210828},{"$f":"IF(AC$5<$D$21,0,IF(SUM($M$154:AB154,)>=AC153,0,AC153/$D$82))","v":3.3435135847210828},{"$f":"IF(AD$5<$D$21,0,IF(SUM($M$154:AC154,)>=AD153,0,AD153/$D$82))","v":3.3435135847210828},{"$f":"IF(AE$5<$D$21,0,IF(SUM($M$154:AD154,)>=AE153,0,AE153/$D$82))","v":3.3435135847210828},{"$f":"IF(AF$5<$D$21,0,IF(SUM($M$154:AE154,)>=AF153,0,AF153/$D$82))","v":3.3435135847210828},{"$f":"IF(AG$5<$D$21,0,IF(SUM($M$154:AF154,)>=AG153,0,AG153/$D$82))","v":3.3435135847210828},{"$f":"IF(AH$5<$D$21,0,IF(SUM($M$154:AG154,)>=AH153,0,AH153/$D$82))","v":3.3435135847210828},{"$f":"IF(AI$5<$D$21,0,IF(SUM($M$154:AH154,)>=AI153,0,AI153/$D$82))","v":3.3435135847210828},{"$f":"IF(AJ$5<$D$21,0,IF(SUM($M$154:AI154,)>=AJ153,0,AJ153/$D$82))","v":3.3435135847210828},{"$f":"IF(AK$5<$D$21,0,IF(SUM($M$154:AJ154,)>=AK153,0,AK153/$D$82))","v":3.3435135847210828},{"$f":"IF(AL$5<$D$21,0,IF(SUM($M$154:AK154,)>=AL153,0,AL153/$D$82))","v":3.3435135847210828},{"$f":"IF(AM$5<$D$21,0,IF(SUM($M$154:AL154,)>=AM153,0,AM153/$D$82))","v":3.3435135847210828},{"$f":"IF(AN$5<$D$21,0,IF(SUM($M$154:AM154,)>=AN153,0,AN153/$D$82))","v":3.3435135847210828},{"$f":"IF(AO$5<$D$21,0,IF(SUM($M$154:AN154,)>=AO153,0,AO153/$D$82))","v":3.3435135847210828},{"$f":"IF(AP$5<$D$21,0,IF(SUM($M$154:AO154,)>=AP153,0,AP153/$D$82))","v":3.3435135847210828},{"$f":"IF(AQ$5<$D$21,0,IF(SUM($M$154:AP154,)>=AQ153,0,AQ153/$D$82))","v":3.3435135847210828},{"$f":"IF(AR$5<$D$21,0,IF(SUM($M$154:AQ154,)>=AR153,0,AR153/$D$82))","v":3.3435135847210828},{"$f":"IF(AS$5<$D$21,0,IF(SUM($M$154:AR154,)>=AS153,0,AS153/$D$82))","v":3.3435135847210828},{"$f":"IF(AT$5<$D$21,0,IF(SUM($M$154:AS154,)>=AT153,0,AT153/$D$82))","v":3.3435135847210828},{"$f":"IF(AU$5<$D$21,0,IF(SUM($M$154:AT154,)>=AU153,0,AU153/$D$82))","v":3.3435135847210828},{"$f":"IF(AV$5<$D$21,0,IF(SUM($M$154:AU154,)>=AV153,0,AV153/$D$82))","v":3.3435135847210828},{"$f":"IF(AW$5<$D$21,0,IF(SUM($M$154:AV154,)>=AW153,0,AW153/$D$82))","v":3.3435135847210828},{"$f":"IF(AX$5<$D$21,0,IF(SUM($M$154:AW154,)>=AX153,0,AX153/$D$82))","v":3.3435135847210828},{"$f":"IF(AY$5<$D$21,0,IF(SUM($M$154:AX154,)>=AY153,0,AY153/$D$82))","v":3.3435135847210828},{"$f":"IF(AZ$5<$D$21,0,IF(SUM($M$154:AY154,)>=AZ153,0,AZ153/$D$82))","v":3.3435135847210828},{"$f":"IF(BA$5<$D$21,0,IF(SUM($M$154:AZ154,)>=BA153,0,BA153/$D$82))","v":3.3435135847210828},{"$f":"IF(BB$5<$D$21,0,IF(SUM($M$154:BA154,)>=BB153,0,BB153/$D$82))","v":3.3435135847210828},{"$f":"IF(BC$5<$D$21,0,IF(SUM($M$154:BB154,)>=BC153,0,BC153/$D$82))","v":3.3435135847210828},{"$f":"IF(BD$5<$D$21,0,IF(SUM($M$154:BC154,)>=BD153,0,BD153/$D$82))","v":3.3435135847210828},{"$f":"IF(BE$5<$D$21,0,IF(SUM($M$154:BD154,)>=BE153,0,BE153/$D$82))","v":3.3435135847210828},{"$f":"IF(BF$5<$D$21,0,IF(SUM($M$154:BE154,)>=BF153,0,BF153/$D$82))","v":3.3435135847210828},{"$f":"IF(BG$5<$D$21,0,IF(SUM($M$154:BF154,)>=BG153,0,BG153/$D$82))","v":3.3435135847210828},{"$f":"IF(BH$5<$D$21,0,IF(SUM($M$154:BG154,)>=BH153,0,BH153/$D$82))","v":3.3435135847210828},{"$f":"IF(BI$5<$D$21,0,IF(SUM($M$154:BH154,)>=BI153,0,BI153/$D$82))","v":3.3435135847210828},{"$f":"IF(BJ$5<$D$21,0,IF(SUM($M$154:BI154,)>=BJ153,0,BJ153/$D$82))","v":3.3435135847210828},{"$f":"IF(BK$5<$D$21,0,IF(SUM($M$154:BJ154,)>=BK153,0,BK153/$D$82))","v":3.3435135847210828},{"$f":"IF(BL$5<$D$21,0,IF(SUM($M$154:BK154,)>=BL153,0,BL153/$D$82))","v":3.3435135847210828},{"$f":"IF(BM$5<$D$21,0,IF(SUM($M$154:BL154,)>=BM153,0,BM153/$D$82))","v":3.3435135847210828},{"$f":"IF(BN$5<$D$21,0,IF(SUM($M$154:BM154,)>=BN153,0,BN153/$D$82))","v":3.3435135847210828},{"$f":"IF(BO$5<$D$21,0,IF(SUM($M$154:BN154,)>=BO153,0,BO153/$D$82))","v":3.3435135847210828},{"$f":"IF(BP$5<$D$21,0,IF(SUM($M$154:BO154,)>=BP153,0,BP153/$D$82))","v":3.3435135847210828},{"$f":"IF(BQ$5<$D$21,0,IF(SUM($M$154:BP154,)>=BQ153,0,BQ153/$D$82))","v":3.3435135847210828},{"$f":"IF(BR$5<$D$21,0,IF(SUM($M$154:BQ154,)>=BR153,0,BR153/$D$82))","v":3.3435135847210828},{"$f":"IF(BS$5<$D$21,0,IF(SUM($M$154:BR154,)>=BS153,0,BS153/$D$82))","v":3.3435135847210828},{"$f":"IF(BT$5<$D$21,0,IF(SUM($M$154:BS154,)>=BT153,0,BT153/$D$82))","v":3.3435135847210828},{"$f":"IF(BU$5<$D$21,0,IF(SUM($M$154:BT154,)>=BU153,0,BU153/$D$82))","v":3.3435135847210828}]
[]
[null,"Poistot - Lentorata",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$21,0,L154+L150)","v":0},{"$f":"IF(M$5<$D$21,0,M154+M150)","v":0},0,0,0,0,0,0,0,0,0,0,0,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,{"$f":"IF(AS$5<$D$21,0,AS154+AS150)","v":43.594143941417038},43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.594143941417038,43.325723111543432,42.958733905897155]
[]
[null,"Poistot - Kerava-Tampere -ratakäytävä"]
[]
[null,"Kirja-arvo BoY",null,null,null,null,null,null,null,null,null,{"$f":"K163","v":0},10.572750207583727,{"$f":"M163","v":22.499899391087737},{"$f":"N163","v":34.665591558261831},{"$f":"O163","v":47.074597568779403},{"$f":"P163","v":59.731783699507332},{"$f":"Q163","v":72.642113552849821},{"$f":"R163","v":85.810650003259155},{"$f":"S163","v":343.75742665742223},{"$f":"T163","v":602.55775173192012},{"$f":"U163","v":871.53248451474815},{"$f":"V163","v":1151.0350651962781},{"$f":"W163","v":1441.4305013317755},{"$f":"X163","v":1743.0957341455298},{"$f":"Y163","v":2056.4200162097723},{"$f":"Z163","v":2381.0855568485654},{"$f":"AA163","v":2717.3988119007208},{"$f":"AB163","v":2660.8892808184364},{"$f":"AC163","v":2604.379749736152},{"$f":"AD163","v":2547.8702186538676},{"$f":"AE163","v":2491.3606875715832},{"$f":"AF163","v":2434.8511564892988},{"$f":"AG163","v":2378.3416254070144},{"$f":"AH163","v":2321.83209432473},{"$f":"AI163","v":2265.3225632424455},{"$f":"AJ163","v":2208.8130321601611},{"$f":"AK163","v":2152.3035010778767},{"$f":"AL163","v":2095.7939699955923},{"$f":"AM163","v":2039.2844389133081},{"$f":"AN163","v":1982.7749078310239},{"$f":"AO163","v":1926.2653767487398},{"$f":"AP163","v":1869.7558456664556},{"$f":"AQ163","v":1813.2463145841714},{"$f":"AR163","v":1756.7367835018872},{"$f":"AS163","v":1700.227252419603},{"$f":"AT163","v":1643.7177213373188},{"$f":"AU163","v":1587.2081902550347},{"$f":"AV163","v":1530.6986591727505},{"$f":"AW163","v":1474.1891280904663},{"$f":"AX163","v":1417.6795970081821},{"$f":"AY163","v":1361.1700659258979},{"$f":"AZ163","v":1304.6605348436137},{"$f":"BA163","v":1248.1510037613295},{"$f":"BB163","v":1191.6414726790454},{"$f":"BC163","v":1135.1319415967612},{"$f":"BD163","v":1078.622410514477},{"$f":"BE163","v":1022.1128794321927},{"$f":"BF163","v":965.6033483499084},{"$f":"BG163","v":909.0938172676241},{"$f":"BH163","v":852.58428618533981},{"$f":"BI163","v":796.07475510305551},{"$f":"BJ163","v":739.56522402077121},{"$f":"BK163","v":683.05569293848691},{"$f":"BL163","v":626.54616185620262},{"$f":"BM163","v":570.03663077391832},{"$f":"BN163","v":513.52709969163402},{"$f":"BO163","v":457.01756860934972},{"$f":"BP163","v":400.50803752706543},{"$f":"BQ163","v":343.99850644478113},{"$f":"BR163","v":287.48897536249683},{"$f":"BS163","v":230.97944428021256},{"$f":"BT163","v":174.64612570138803}]
[null,"+ Investoinnit + kapitalisoidut korot",null,{"$f":"Kontrolli!E223","v":60},"Poistoaika (vuotta)",null,null,null,null,null,null,{"$f":"L59+L43","v":10.572750207583727},11.927149183504012,12.165692167174093,12.409006010517574,12.657186130727927,12.910329853342484,13.168536450409334,257.9467766541631,258.80032507449789,268.97473278282803,279.50258068153005,290.39543613549745,301.6652328137543,313.32428206424265,324.66554063879317,336.31325505215545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR59+AR43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- Poistot ",null,null,null,null,null,null,null,null,null,{"$f":"-IF(L236>L160,L160,L236)","v":0},{"$f":"-IF(M236>M160,M160,M236)","v":0},{"$f":"-IF(N236>N160,N160,N236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.509531082284269,-56.333318578824546,-56.134532759099478]
[null," Kirja-arvo EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L160:L162)","v":10.572750207583727},{"$f":"SUM(M160:M162)","v":22.499899391087737},34.665591558261831,47.074597568779403,59.731783699507332,72.642113552849821,85.810650003259155,343.75742665742223,602.55775173192012,871.53248451474815,1151.0350651962781,1441.4305013317755,1743.0957341455298,2056.4200162097723,2381.0855568485654,2717.3988119007208,2660.8892808184364,2604.379749736152,2547.8702186538676,2491.3606875715832,2434.8511564892988,2378.3416254070144,2321.83209432473,2265.3225632424455,2208.8130321601611,2152.3035010778767,2095.7939699955923,2039.2844389133081,1982.7749078310239,1926.2653767487398,1869.7558456664556,1813.2463145841714,{"$f":"SUM(AR160:AR162)","v":1756.7367835018872},1700.227252419603,1643.7177213373188,1587.2081902550347,1530.6986591727505,1474.1891280904663,1417.6795970081821,1361.1700659258979,1304.6605348436137,1248.1510037613295,1191.6414726790454,1135.1319415967612,1078.622410514477,1022.1128794321927,965.6033483499084,909.0938172676241,852.58428618533981,796.07475510305551,739.56522402077121,683.05569293848691,626.54616185620262,570.03663077391832,513.52709969163402,457.01756860934972,400.50803752706543,343.99850644478113,287.48897536249683,230.97944428021256,174.64612570138803,118.51159294228856]
[]
[]
[null,null,"Kalenterivuosi","Vuosi","Investointi"]
[null,null,{"$f":"TRANSPOSE(L5:BU5)","v":"2019-12-31"},{"$f":"TRANSPOSE(L11:BU11)","v":0},{"$f":"TRANSPOSE(L49:BU49)","v":10.572750207583727},null,null,null,null,null,null,{"$f":"IF(L$11>=$D167,IF($D167+$D$82>L$11,$E167/$D$82,0),0)","v":0.17621250345972878},0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,{"$f":"IF(V$11>=$D167,IF($D167+$D$82>V$11,$E167/$D$82,0),0)","v":0.17621250345972878},0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,{"$f":"IF(AF$11>=$D167,IF($D167+$D$82>AF$11,$E167/$D$82,0),0)","v":0.17621250345972878},0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,{"$f":"IF(AP$11>=$D167,IF($D167+$D$82>AP$11,$E167/$D$82,0),0)","v":0.17621250345972878},0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,{"$f":"IF(AZ$11>=$D167,IF($D167+$D$82>AZ$11,$E167/$D$82,0),0)","v":0.17621250345972878},0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,{"$f":"IF(BJ$11>=$D167,IF($D167+$D$82>BJ$11,$E167/$D$82,0),0)","v":0.17621250345972878},0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0.17621250345972878,0,0]
[null,null,"2020-12-31",1,11.927149183504012,null,null,null,null,null,null,0,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0.19878581972506687,0]
[null,null,"2021-12-31",2,12.165692167174093,null,null,null,null,null,null,0,0,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821,0.20276153611956821]
[null,null,"2022-12-31",3,12.409006010517574,null,null,null,null,null,null,0,0,0,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957,0.20681676684195957]
[null,null,"2023-12-31",4,12.657186130727927,null,null,null,null,null,null,0,0,0,0,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878,0.21095310217879878]
[null,null,"2024-12-31",5,12.910329853342484,null,null,null,null,null,null,0,0,0,0,0,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473,0.21517216422237473]
[null,null,"2025-12-31",6,13.168536450409334,null,null,null,null,null,null,0,0,0,0,0,0,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224,0.21947560750682224]
[null,null,"2026-12-31",7,317.16415080132043,null,null,null,null,null,null,0,0,0,0,0,0,0,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074,5.2860691800220074]
[null,null,"2027-12-31",8,317.1576258020051,null,null,null,null,null,null,0,0,0,0,0,0,0,0,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418,5.285960430033418]
[null,null,"2028-12-31",9,323.50077831804521,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868,5.3916796386340868]
[null,null,"2029-12-31",10,329.97079388440613,null,null,null,null,null,null,{"$f":"IF(L$11>=$D177,IF($D177+$D$82>L$11,$E177/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D177,IF($D177+$D$82>V$11,$E177/$D$82,0),0)","v":5.4995132314067687},5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,{"$f":"IF(AF$11>=$D177,IF($D177+$D$82>AF$11,$E177/$D$82,0),0)","v":5.4995132314067687},5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,{"$f":"IF(AP$11>=$D177,IF($D177+$D$82>AP$11,$E177/$D$82,0),0)","v":5.4995132314067687},5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,{"$f":"IF(AZ$11>=$D177,IF($D177+$D$82>AZ$11,$E177/$D$82,0),0)","v":5.4995132314067687},5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,{"$f":"IF(BJ$11>=$D177,IF($D177+$D$82>BJ$11,$E177/$D$82,0),0)","v":5.4995132314067687},5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687,5.4995132314067687]
[null,null,"2030-12-31",11,336.57020976209424,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039,5.6095034960349039]
[null,null,"2031-12-31",12,343.30161395733614,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025,5.7216935659556025]
[null,null,"2032-12-31",13,350.16764623648288,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145,5.8361274372747145]
[null,null,"2033-12-31",14,357.17099916121254,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091,5.9528499860202091]
[null,null,"2034-12-31",15,364.31441914443673,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121,6.0719069857406121]
[null,null,"2035-12-31",16,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2036-12-31",17,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2037-12-31",18,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2038-12-31",19,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2039-12-31",20,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D187,IF($D187+$D$82>L$11,$E187/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D187,IF($D187+$D$82>V$11,$E187/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D187,IF($D187+$D$82>AF$11,$E187/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D187,IF($D187+$D$82>AP$11,$E187/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D187,IF($D187+$D$82>AZ$11,$E187/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D187,IF($D187+$D$82>BJ$11,$E187/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2040-12-31",21,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2041-12-31",22,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2042-12-31",23,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2043-12-31",24,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2044-12-31",25,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2045-12-31",26,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2046-12-31",27,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2047-12-31",28,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2048-12-31",29,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2049-12-31",30,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D197,IF($D197+$D$82>L$11,$E197/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D197,IF($D197+$D$82>V$11,$E197/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D197,IF($D197+$D$82>AF$11,$E197/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D197,IF($D197+$D$82>AP$11,$E197/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D197,IF($D197+$D$82>AZ$11,$E197/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D197,IF($D197+$D$82>BJ$11,$E197/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2050-12-31",31,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2051-12-31",32,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2052-12-31",33,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2053-12-31",34,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2054-12-31",35,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2055-12-31",36,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2056-12-31",37,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2057-12-31",38,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2058-12-31",39,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2059-12-31",40,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D207,IF($D207+$D$82>L$11,$E207/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D207,IF($D207+$D$82>V$11,$E207/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D207,IF($D207+$D$82>AF$11,$E207/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D207,IF($D207+$D$82>AP$11,$E207/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D207,IF($D207+$D$82>AZ$11,$E207/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D207,IF($D207+$D$82>BJ$11,$E207/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2060-12-31",41,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2061-12-31",42,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2062-12-31",43,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2063-12-31",44,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2064-12-31",45,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2065-12-31",46,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2066-12-31",47,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2067-12-31",48,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2068-12-31",49,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2069-12-31",50,0,null,null,null,null,null,null,{"$f":"IF(L$11>=$D217,IF($D217+$D$82>L$11,$E217/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(V$11>=$D217,IF($D217+$D$82>V$11,$E217/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11>=$D217,IF($D217+$D$82>AF$11,$E217/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$11>=$D217,IF($D217+$D$82>AP$11,$E217/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AZ$11>=$D217,IF($D217+$D$82>AZ$11,$E217/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BJ$11>=$D217,IF($D217+$D$82>BJ$11,$E217/$D$82,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2070-12-31",51,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2071-12-31",52,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2072-12-31",53,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2073-12-31",54,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2074-12-31",55,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2075-12-31",56,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2076-12-31",57,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2077-12-31",58,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2078-12-31",59,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2079-12-31",60,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2080-12-31",61,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Laskennalliset poistot yhteensä",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L167:L227)","v":0.17621250345972878},{"$f":"IF(SUM(M167:M227)>M160,M160,SUM(M167:M227))","v":0.37499832318479565},{"$f":"IF(SUM(N167:N227)>N160,N160,SUM(N167:N227))","v":0.5777598593043638},0.7845766261463234,0.99552972832512221,1.210701892547497,1.4301775000543193,6.7162466800763267,12.002207110109744,17.393886748743832,22.893399980150601,28.502903476185505,34.224597042141106,40.060724479415818,46.013574465436029,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,52.085481451176641,51.909268947716917,51.71048312799185]
[]
[null,"Rakennusaikana kertyneet poistot p.a.",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$36,L230,0)","v":0.17621250345972878},{"$f":"IF(M$5<$D$36,M230,0)","v":0.37499832318479565},0.5777598593043638,0.7845766261463234,0.99552972832512221,1.210701892547497,1.4301775000543193,6.7162466800763267,12.002207110109744,17.393886748743832,22.893399980150601,28.502903476185505,34.224597042141106,40.060724479415818,46.013574465436029,52.085481451176641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$5<$D$36,AS230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rakennusaikana kertyneet kumulatiiviset poistot",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$36,L232+K233,K233)","v":0.17621250345972878},0.55121082664452437,1.1289706859488882,1.9135473120952116,2.9090770404203337,4.1197789329678312,5.5499564330221505,12.266203113098477,24.268410223208221,41.662296971952053,64.55569695210265,93.058600428288159,127.28319747042926,167.34392194984508,213.3574964152811,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,{"$f":"IF(AS$5<$D$36,AS232+AR233,AR233)","v":265.44297786645774},265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774,265.44297786645774]
[null,"Rakennusaikana kertyneiden poistojen poistot",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$36,0,IF(SUM(K$234:$M234,)>=L233,0,L233/$D$161))","v":0},{"$f":"IF(M$5<$D$36,0,IF(SUM(L$234:$M234,)>=M233,0,M233/$D$161))","v":0},{"$f":"IF(N$5<$D$36,0,IF(SUM(M$234:$M234,)>=N233,0,N233/$D$161))","v":0},{"$f":"IF(O$5<$D$36,0,IF(SUM($M$234:N234,)>=O233,0,O233/$D$161))","v":0},{"$f":"IF(P$5<$D$36,0,IF(SUM($M$234:O234,)>=P233,0,P233/$D$161))","v":0},{"$f":"IF(Q$5<$D$36,0,IF(SUM($M$234:P234,)>=Q233,0,Q233/$D$161))","v":0},{"$f":"IF(R$5<$D$36,0,IF(SUM($M$234:Q234,)>=R233,0,R233/$D$161))","v":0},{"$f":"IF(S$5<$D$36,0,IF(SUM($M$234:R234,)>=S233,0,S233/$D$161))","v":0},{"$f":"IF(T$5<$D$36,0,IF(SUM($M$234:S234,)>=T233,0,T233/$D$161))","v":0},{"$f":"IF(U$5<$D$36,0,IF(SUM($M$234:T234,)>=U233,0,U233/$D$161))","v":0},{"$f":"IF(V$5<$D$36,0,IF(SUM($M$234:U234,)>=V233,0,V233/$D$161))","v":0},{"$f":"IF(W$5<$D$36,0,IF(SUM($M$234:V234,)>=W233,0,W233/$D$161))","v":0},{"$f":"IF(X$5<$D$36,0,IF(SUM($M$234:W234,)>=X233,0,X233/$D$161))","v":0},{"$f":"IF(Y$5<$D$36,0,IF(SUM($M$234:X234,)>=Y233,0,Y233/$D$161))","v":0},{"$f":"IF(Z$5<$D$36,0,IF(SUM($M$234:Y234,)>=Z233,0,Z233/$D$161))","v":0},{"$f":"IF(AA$5<$D$36,0,IF(SUM($M$234:Z234,)>=AA233,0,AA233/$D$161))","v":0},{"$f":"IF(AB$5<$D$36,0,IF(SUM($M$234:AA234,)>=AB233,0,AB233/$D$161))","v":4.4240496311076294},{"$f":"IF(AC$5<$D$36,0,IF(SUM($M$234:AB234,)>=AC233,0,AC233/$D$161))","v":4.4240496311076294},{"$f":"IF(AD$5<$D$36,0,IF(SUM($M$234:AC234,)>=AD233,0,AD233/$D$161))","v":4.4240496311076294},{"$f":"IF(AE$5<$D$36,0,IF(SUM($M$234:AD234,)>=AE233,0,AE233/$D$161))","v":4.4240496311076294},{"$f":"IF(AF$5<$D$36,0,IF(SUM($M$234:AE234,)>=AF233,0,AF233/$D$161))","v":4.4240496311076294},{"$f":"IF(AG$5<$D$36,0,IF(SUM($M$234:AF234,)>=AG233,0,AG233/$D$161))","v":4.4240496311076294},{"$f":"IF(AH$5<$D$36,0,IF(SUM($M$234:AG234,)>=AH233,0,AH233/$D$161))","v":4.4240496311076294},{"$f":"IF(AI$5<$D$36,0,IF(SUM($M$234:AH234,)>=AI233,0,AI233/$D$161))","v":4.4240496311076294},{"$f":"IF(AJ$5<$D$36,0,IF(SUM($M$234:AI234,)>=AJ233,0,AJ233/$D$161))","v":4.4240496311076294},{"$f":"IF(AK$5<$D$36,0,IF(SUM($M$234:AJ234,)>=AK233,0,AK233/$D$161))","v":4.4240496311076294},{"$f":"IF(AL$5<$D$36,0,IF(SUM($M$234:AK234,)>=AL233,0,AL233/$D$161))","v":4.4240496311076294},{"$f":"IF(AM$5<$D$36,0,IF(SUM($M$234:AL234,)>=AM233,0,AM233/$D$161))","v":4.4240496311076294},{"$f":"IF(AN$5<$D$36,0,IF(SUM($M$234:AM234,)>=AN233,0,AN233/$D$161))","v":4.4240496311076294},{"$f":"IF(AO$5<$D$36,0,IF(SUM($M$234:AN234,)>=AO233,0,AO233/$D$161))","v":4.4240496311076294},{"$f":"IF(AP$5<$D$36,0,IF(SUM($M$234:AO234,)>=AP233,0,AP233/$D$161))","v":4.4240496311076294},{"$f":"IF(AQ$5<$D$36,0,IF(SUM($M$234:AP234,)>=AQ233,0,AQ233/$D$161))","v":4.4240496311076294},{"$f":"IF(AR$5<$D$36,0,IF(SUM($M$234:AQ234,)>=AR233,0,AR233/$D$161))","v":4.4240496311076294},{"$f":"IF(AS$5<$D$36,0,IF(SUM($M$234:AR234,)>=AS233,0,AS233/$D$161))","v":4.4240496311076294},{"$f":"IF(AT$5<$D$36,0,IF(SUM($M$234:AS234,)>=AT233,0,AT233/$D$161))","v":4.4240496311076294},{"$f":"IF(AU$5<$D$36,0,IF(SUM($M$234:AT234,)>=AU233,0,AU233/$D$161))","v":4.4240496311076294},{"$f":"IF(AV$5<$D$36,0,IF(SUM($M$234:AU234,)>=AV233,0,AV233/$D$161))","v":4.4240496311076294},{"$f":"IF(AW$5<$D$36,0,IF(SUM($M$234:AV234,)>=AW233,0,AW233/$D$161))","v":4.4240496311076294},{"$f":"IF(AX$5<$D$36,0,IF(SUM($M$234:AW234,)>=AX233,0,AX233/$D$161))","v":4.4240496311076294},{"$f":"IF(AY$5<$D$36,0,IF(SUM($M$234:AX234,)>=AY233,0,AY233/$D$161))","v":4.4240496311076294},{"$f":"IF(AZ$5<$D$36,0,IF(SUM($M$234:AY234,)>=AZ233,0,AZ233/$D$161))","v":4.4240496311076294},{"$f":"IF(BA$5<$D$36,0,IF(SUM($M$234:AZ234,)>=BA233,0,BA233/$D$161))","v":4.4240496311076294},{"$f":"IF(BB$5<$D$36,0,IF(SUM($M$234:BA234,)>=BB233,0,BB233/$D$161))","v":4.4240496311076294},{"$f":"IF(BC$5<$D$36,0,IF(SUM($M$234:BB234,)>=BC233,0,BC233/$D$161))","v":4.4240496311076294},{"$f":"IF(BD$5<$D$36,0,IF(SUM($M$234:BC234,)>=BD233,0,BD233/$D$161))","v":4.4240496311076294},{"$f":"IF(BE$5<$D$36,0,IF(SUM($M$234:BD234,)>=BE233,0,BE233/$D$161))","v":4.4240496311076294},{"$f":"IF(BF$5<$D$36,0,IF(SUM($M$234:BE234,)>=BF233,0,BF233/$D$161))","v":4.4240496311076294},{"$f":"IF(BG$5<$D$36,0,IF(SUM($M$234:BF234,)>=BG233,0,BG233/$D$161))","v":4.4240496311076294},{"$f":"IF(BH$5<$D$36,0,IF(SUM($M$234:BG234,)>=BH233,0,BH233/$D$161))","v":4.4240496311076294},{"$f":"IF(BI$5<$D$36,0,IF(SUM($M$234:BH234,)>=BI233,0,BI233/$D$161))","v":4.4240496311076294},{"$f":"IF(BJ$5<$D$36,0,IF(SUM($M$234:BI234,)>=BJ233,0,BJ233/$D$161))","v":4.4240496311076294},{"$f":"IF(BK$5<$D$36,0,IF(SUM($M$234:BJ234,)>=BK233,0,BK233/$D$161))","v":4.4240496311076294},{"$f":"IF(BL$5<$D$36,0,IF(SUM($M$234:BK234,)>=BL233,0,BL233/$D$161))","v":4.4240496311076294},{"$f":"IF(BM$5<$D$36,0,IF(SUM($M$234:BL234,)>=BM233,0,BM233/$D$161))","v":4.4240496311076294},{"$f":"IF(BN$5<$D$36,0,IF(SUM($M$234:BM234,)>=BN233,0,BN233/$D$161))","v":4.4240496311076294},{"$f":"IF(BO$5<$D$36,0,IF(SUM($M$234:BN234,)>=BO233,0,BO233/$D$161))","v":4.4240496311076294},{"$f":"IF(BP$5<$D$36,0,IF(SUM($M$234:BO234,)>=BP233,0,BP233/$D$161))","v":4.4240496311076294},{"$f":"IF(BQ$5<$D$36,0,IF(SUM($M$234:BP234,)>=BQ233,0,BQ233/$D$161))","v":4.4240496311076294},{"$f":"IF(BR$5<$D$36,0,IF(SUM($M$234:BQ234,)>=BR233,0,BR233/$D$161))","v":4.4240496311076294},{"$f":"IF(BS$5<$D$36,0,IF(SUM($M$234:BR234,)>=BS233,0,BS233/$D$161))","v":4.4240496311076294},{"$f":"IF(BT$5<$D$36,0,IF(SUM($M$234:BS234,)>=BT233,0,BT233/$D$161))","v":4.4240496311076294},{"$f":"IF(BU$5<$D$36,0,IF(SUM($M$234:BT234,)>=BU233,0,BU233/$D$161))","v":4.4240496311076294}]
[]
[null,"Poistot - Kerava-Tampere -rata",null,null,null,null,null,null,null,null,null,{"$f":"IF(L$5<$D$36,0,L234+L230)","v":0},{"$f":"IF(M$5<$D$36,0,M234+M230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,{"$f":"IF(AS$5<$D$36,0,AS234+AS230)","v":56.509531082284269},56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.509531082284269,56.333318578824546,56.134532759099478]
[]
[null,3,"Poistoerolaskelmat"]
[]
[null,"Ylipoistot BoY",null,null,null,null,null,null,null,null,null,{"$f":"+K242","v":0},0,{"$f":"+M242","v":0},{"$f":"+N242","v":0},{"$f":"+O242","v":0},{"$f":"+P242","v":0},{"$f":"+Q242","v":0},{"$f":"+R242","v":0},0,{"$f":"+T242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BK242","v":0},{"$f":"+BL242","v":0},{"$f":"+BM242","v":0},{"$f":"+BN242","v":0},{"$f":"+BO242","v":0},{"$f":"+BP242","v":0},{"$f":"+BQ242","v":0},{"$f":"+BR242","v":0},{"$f":"+BS242","v":0},{"$f":"+BT242","v":0}]
[null,"Poistoeron muutos",null,null,null,null,null,null,null,null,null,{"$f":"L242-L240","v":0},{"$f":"-(M251-M252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(AT251-AT252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(BL251-BL252)","v":0},0,0,0,0,0,0,0,{"$f":"-(BT251-BT252)","v":0},0]
[null,"Ylipoistot EoY",null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,{"$f":"T240+T241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL240+BL241","v":0},0,0,0,0,0,0,0,{"$f":"BT240+BT241","v":0},0]
[]
[null,"Pääomien verotusarvo BoY",null,null,null,null,null,null,null,null,null,{"$f":"K247","v":0},16.105249792416274,{"$f":"M247","v":50.051751314696929},84.677182867423198,119.99512305120399,357.82480569439474,600.58007640255209,851.94574877493119,1356.7879128506506,1873.8432306891411,2410.8182817198194,2968.3450878299141,3547.0742455294667,4147.5608053397036,4417.290943462529,4698.3623401599052,4991.0814512706429,4890.9777762469412,4790.8741012232394,4690.7704261995377,4590.666751175836,4490.5630761521343,4390.4594011284325,4290.3557261047308,4190.2520510810291,4090.1483760573278,3990.0447010336266,3889.9410260099253,3789.837350986224,3689.7336759625227,3589.6300009388215,3489.5263259151202,3389.4226508914189,3289.3189758677177,{"$f":"AS247","v":3189.2153008440164},3089.1116258203151,2989.0079507966138,2888.9042757729126,2788.8006007492113,2688.69692572551,2588.5932507018088,2488.4895756781075,2388.3859006544062,2288.2822256307049,2188.1785506070037,2088.0748755833024,1987.9712005596011,1887.8675255358999,1787.7638505121986,1687.6601754884973,1587.556500464796,1487.4528254410948,{"$f":"BK247","v":1387.3491504173935},{"$f":"BL247","v":1287.2454753936922},{"$f":"BM247","v":1187.141800369991},{"$f":"BN247","v":1087.0381253462897},{"$f":"BO247","v":986.93445032258842},{"$f":"BP247","v":886.83077529888715},{"$f":"BQ247","v":786.72710027518588},{"$f":"BR247","v":686.6234252514846},{"$f":"BS247","v":586.51975022778333},{"$f":"BT247","v":486.86070853741535}]
[null,"Investoinnit",null,null,null,null,null,null,null,null,null,{"$f":"L70","v":26.678000000000001},{"$f":"M70","v":33.946501522280656},{"$f":"N70","v":34.625431552726269},{"$f":"O70","v":35.317940183780792},237.82968264319078,242.7552707081573,251.36567237237912,504.84216407571955,517.05531783849051,536.97505103067829,557.52680611009475,578.7291576995525,600.48655981023671,313.32428206424265,324.66554063879317,336.31325505215545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Verotuksen poistot",null,{"$f":"Kontrolli!E231","v":0.2},null,"Menojäännöspoisto",null,null,null,null,null,{"$f":"MAX(IF(Kontrolli!$E$230,L252,-(L245+L244)*$D$246),L253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,M252,-(M245+M244)*$D$246),M253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,N252,-(N245+N244)*$D$246),N253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,O252,-(O245+O244)*$D$246),O253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,P252,-(P245+P244)*$D$246),P253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,Q252,-(Q245+Q244)*$D$246),Q253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,R252,-(R245+R244)*$D$246),R253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,S252,-(S245+S244)*$D$246),S253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,T252,-(T245+T244)*$D$246),T253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,U252,-(U245+U244)*$D$246),U253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,V252,-(V245+V244)*$D$246),V253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,W252,-(W245+W244)*$D$246),W253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,X252,-(X245+X244)*$D$246),X253)","v":0},{"$f":"MAX(IF(Kontrolli!$E$230,Y252,-(Y245+Y244)*$D$246),Y253)","v":-43.594143941417038},{"$f":"MAX(IF(Kontrolli!$E$230,Z252,-(Z245+Z244)*$D$246),Z253)","v":-43.594143941417038},{"$f":"MAX(IF(Kontrolli!$E$230,AA252,-(AA245+AA244)*$D$246),AA253)","v":-43.594143941417038},{"$f":"MAX(IF(Kontrolli!$E$230,AB252,-(AB245+AB244)*$D$246),AB253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AC252,-(AC245+AC244)*$D$246),AC253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AD252,-(AD245+AD244)*$D$246),AD253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AE252,-(AE245+AE244)*$D$246),AE253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AF252,-(AF245+AF244)*$D$246),AF253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AG252,-(AG245+AG244)*$D$246),AG253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AH252,-(AH245+AH244)*$D$246),AH253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AI252,-(AI245+AI244)*$D$246),AI253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AJ252,-(AJ245+AJ244)*$D$246),AJ253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AK252,-(AK245+AK244)*$D$246),AK253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AL252,-(AL245+AL244)*$D$246),AL253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AM252,-(AM245+AM244)*$D$246),AM253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AN252,-(AN245+AN244)*$D$246),AN253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AO252,-(AO245+AO244)*$D$246),AO253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AP252,-(AP245+AP244)*$D$246),AP253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AQ252,-(AQ245+AQ244)*$D$246),AQ253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AR252,-(AR245+AR244)*$D$246),AR253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AS252,-(AS245+AS244)*$D$246),AS253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AT252,-(AT245+AT244)*$D$246),AT253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AU252,-(AU245+AU244)*$D$246),AU253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AV252,-(AV245+AV244)*$D$246),AV253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AW252,-(AW245+AW244)*$D$246),AW253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AX252,-(AX245+AX244)*$D$246),AX253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AY252,-(AY245+AY244)*$D$246),AY253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,AZ252,-(AZ245+AZ244)*$D$246),AZ253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BA252,-(BA245+BA244)*$D$246),BA253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BB252,-(BB245+BB244)*$D$246),BB253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BC252,-(BC245+BC244)*$D$246),BC253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BD252,-(BD245+BD244)*$D$246),BD253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BE252,-(BE245+BE244)*$D$246),BE253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BF252,-(BF245+BF244)*$D$246),BF253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BG252,-(BG245+BG244)*$D$246),BG253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BH252,-(BH245+BH244)*$D$246),BH253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BI252,-(BI245+BI244)*$D$246),BI253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BJ252,-(BJ245+BJ244)*$D$246),BJ253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BK252,-(BK245+BK244)*$D$246),BK253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BL252,-(BL245+BL244)*$D$246),BL253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BM252,-(BM245+BM244)*$D$246),BM253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BN252,-(BN245+BN244)*$D$246),BN253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BO252,-(BO245+BO244)*$D$246),BO253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BP252,-(BP245+BP244)*$D$246),BP253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BQ252,-(BQ245+BQ244)*$D$246),BQ253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BR252,-(BR245+BR244)*$D$246),BR253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BS252,-(BS245+BS244)*$D$246),BS253)","v":-100.1036750237013},{"$f":"MAX(IF(Kontrolli!$E$230,BT252,-(BT245+BT244)*$D$246),BT253)","v":-99.659041690367985},{"$f":"MAX(IF(Kontrolli!$E$230,BU252,-(BU245+BU244)*$D$246),BU253)","v":-99.093266664996634}]
[null,"Pääomien verotusarvo EoY",null,null,null,null,null,null,null,null,{"$f":"K84-K242","v":0},{"$f":"L84-L242","v":16.105249792416274},{"$f":"SUM(M244:M246)","v":50.051751314696929},84.677182867423198,119.99512305120399,357.82480569439474,600.58007640255209,851.94574877493119,1356.7879128506506,1873.8432306891411,2410.8182817198194,2968.3450878299141,3547.0742455294667,4147.5608053397036,4417.290943462529,4698.3623401599052,4991.0814512706429,4890.9777762469412,4790.8741012232394,4690.7704261995377,4590.666751175836,4490.5630761521343,4390.4594011284325,4290.3557261047308,4190.2520510810291,4090.1483760573278,3990.0447010336266,3889.9410260099253,3789.837350986224,3689.7336759625227,3589.6300009388215,3489.5263259151202,3389.4226508914189,3289.3189758677177,3189.2153008440164,{"$f":"SUM(AT244:AT246)","v":3089.1116258203151},2989.0079507966138,2888.9042757729126,2788.8006007492113,2688.69692572551,2588.5932507018088,2488.4895756781075,2388.3859006544062,2288.2822256307049,2188.1785506070037,2088.0748755833024,1987.9712005596011,1887.8675255358999,1787.7638505121986,1687.6601754884973,1587.556500464796,1487.4528254410948,1387.3491504173935,{"$f":"SUM(BL244:BL246)","v":1287.2454753936922},1187.141800369991,1087.0381253462897,986.93445032258842,886.83077529888715,786.72710027518588,686.6234252514846,586.51975022778333,{"$f":"SUM(BT244:BT246)","v":486.86070853741535},387.76744187241871]
[]
[null,"Maksimiylipoisto (EURm)",null,{"$f":"Kontrolli!E224","v":1.5}]
[]
[null,"Verotuksen poistot",null,null,null,null,null,null,null,null,null,{"$f":"+L71","v":0},{"$f":"+M71","v":0},{"$f":"+N71","v":0},{"$f":"+O71","v":0},0,0,0,0,0,0,0,0,0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-99.659041690367985,-99.093266664996634]
[null,"Kirjanpidon poistot",null,null,null,null,null,null,null,null,null,{"$f":"+L71","v":0},{"$f":"+M71","v":0},{"$f":"+N71","v":0},{"$f":"+O71","v":0},0,0,0,0,0,0,0,{"$f":"+W71","v":0},0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-99.659041690367985,-99.093266664996634]
[null,"Verotuksen maksimipoistot",null,null,null,null,null,null,null,null,null,{"$f":"+L252-$D$249","v":-1.5},{"$f":"+M252-$D$249","v":-1.5},{"$f":"+N252-$D$249","v":-1.5},-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,{"$f":"+W252-$D$249","v":-1.5},-1.5,-45.094143941417038,-45.094143941417038,-45.094143941417038,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,{"$f":"+AT252-$D$249","v":-101.6036750237013},-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,{"$f":"+BL252-$D$249","v":-101.6036750237013},-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,-101.6036750237013,{"$f":"+BT252-$D$249","v":-101.15904169036799},-100.59326666499663]

{"sheet":"Velat->","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Velkalaskelmat","index":14,"n_rows":359,"n_cols":73,"rows_kept":359,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,{"$f":"Kontrolli!$B$2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG8,12)","v":"2041-12-31"},{"$f":"EOMONTH(AH8,12)","v":"2042-12-31"},"2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31",{"$f":"EOMONTH(BH8,12)","v":"2068-12-31"},{"$f":"EOMONTH(BI8,12)","v":"2069-12-31"},{"$f":"EOMONTH(BJ8,12)","v":"2070-12-31"},{"$f":"EOMONTH(BK8,12)","v":"2071-12-31"},{"$f":"EOMONTH(BL8,12)","v":"2072-12-31"},{"$f":"EOMONTH(BM8,12)","v":"2073-12-31"},{"$f":"EOMONTH(BN8,12)","v":"2074-12-31"},{"$f":"EOMONTH(BO8,12)","v":"2075-12-31"},{"$f":"EOMONTH(BP8,12)","v":"2076-12-31"},{"$f":"EOMONTH(BQ8,12)","v":"2077-12-31"},{"$f":"EOMONTH(BR8,12)","v":"2078-12-31"},{"$f":"EOMONTH(BS8,12)","v":"2079-12-31"},{"$f":"EOMONTH(BT8,12)","v":"2080-12-31"}]
[null,"Päiviä vuodessa",null,null,null,null,null,null,{"$f":"DATE( YEAR( I$8 ) + 1, 1, 1 ) - DATE( YEAR( I$8 ), 1, 1 )","v":366},365,{"$f":"DATE( YEAR( K$8 ) + 1, 1, 1 ) - DATE( YEAR( K$8 ), 1, 1 )","v":365},{"$f":"DATE( YEAR( L$8 ) + 1, 1, 1 ) - DATE( YEAR( L$8 ), 1, 1 )","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[]
[]
[null,1,"Rakennusajan laina - Lentorata (Hankeyhtiö)"]
[]
[null,null,"Velan nosto - flag",null,null,null,null,null,null,null,null,{"$f":"IF(L31>0,1,0)","v":0},{"$f":"IF(M31>0,1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BI31>0,1,0)","v":0},0,0,{"$f":"IF(BL31>0,1,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(BT31>0,1,0)","v":0},0]
[null,null,"Fasiliteetti aktiivinen - flag",null,null,null,null,null,null,null,null,{"$f":"+$F21*(AND(YEAR(L$8)>=YEAR($F23),YEAR(L$8)<=YEAR($F26)))","v":0},{"$f":"+$F21*(AND(YEAR(M$8)>=YEAR($F23),YEAR(M$8)<=YEAR($F26)))","v":0},{"$f":"+$F21*(AND(YEAR(N$8)>=YEAR($F23),YEAR(N$8)<=YEAR($F26)))","v":0},0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lyhennysperiodi - flag",null,null,null,null,null,null,null,null,{"$f":"L16*(EOMONTH($F23,12-1)+1<=L$8)*$F28+L18*(1-$F28)","v":0},{"$f":"M16*(EOMONTH($F23,12-1)+1<=M$8)*$F28+M18*(1-$F28)","v":0},{"$f":"N16*(EOMONTH($F23,12-1)+1<=N$8)*$F28+N18*(1-$F28)","v":0},0,0,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Takaisinmaksu - flag",null,null,null,null,null,null,null,null,{"$f":"L16*($F26<=L$8)","v":0},{"$f":"M16*($F26<=M$8)","v":0},0,0,0,0,{"$f":"R16*($F26<=R$8)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX16*($F26<=AX$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Velkavuosi",null,null,null,null,null,null,null,null,{"$f":"+IF(L$8=$F23,0,IF(L16=1,K19+1,0))","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS$8=$F23,0,IF(AS16=1,AR19+1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkopäiviä",null,null,null,null,null,null,null,null,{"$f":"IF(IF(L15=1,IF(K15=1,L8-K8,IF(L8<=$F$24,L$8-$F23,L8-K8)),IF(L16=1,L$8-K$8,0))<0,0,(IF(L15=1,IF(K15=1,L8-K8,IF(L8<=$F$24,L$8-$F23,L8-K8)),IF(L16=1,L$8-K$8,0))))","v":0},{"$f":"IF(IF(M15=1,IF(L15=1,M8-L8,IF(M8<=$F$24,M$8-$F23,M8-L8)),IF(M16=1,M$8-L$8,0))<0,0,(IF(M15=1,IF(L15=1,M8-L8,IF(M8<=$F$24,M$8-$F23,M8-L8)),IF(M16=1,M$8-L$8,0))))","v":0},{"$f":"IF(IF(N15=1,IF(M15=1,N8-M8,IF(N8<=$F$24,N$8-$F23,N8-M8)),IF(N16=1,N$8-M$8,0))<0,0,(IF(N15=1,IF(M15=1,N8-M8,IF(N8<=$F$24,N$8-$F23,N8-M8)),IF(N16=1,N$8-M$8,0))))","v":0},0,364,366,365,365,365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF(AS15=1,IF(AR15=1,AS8-AR8,IF(AS8<=$F$24,AS$8-$F23,AS8-AR8)),IF(AS16=1,AS$8-AR$8,0))<0,0,(IF(AS15=1,IF(AR15=1,AS8-AR8,IF(AS8<=$F$24,AS$8-$F23,AS8-AR8)),IF(AS16=1,AS$8-AR$8,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kontrolli",null,null,{"$f":"Kontrolli!E55","v":1}]
[null,null,"Fasiliteetin koko",null,"EURm",{"$f":"F21*'S&U'!D34","v":1407.1027210600723}]
[null,null,"Velan 1. nostoajankohta",null,"Pvm",{"$f":"Kontrolli!E56","v":"2023-01-01"}]
[null,null,"Viimeisen erän nosto",null,"Pvm",{"$f":"EOMONTH(F23,(F25-1)*12-1)+1","v":"2031-01-01"}]
[null,null,"Laina-aika",null,"Vuotta",{"$f":"Kontrolli!$E$57","v":9}]
[null,null,"Takaisinmaksu",null,null,{"$f":"EOMONTH(F23,F25*12-1)+1","v":"2032-01-01"}]
[null,null,"Korkojen kapitalisointi",null,null,{"$f":"Kontrolli!E60","v":1}]
[null,null,"Osittainen lyhentäminen rakennusaikana",null,null,{"$f":"Kontrolli!E63","v":1}]
[]
[null,null,"Velkabalanssi - BoY",null,null,null,null,null,null,null,null,{"$f":"K34","v":0},0,{"$f":"M34","v":0},0,0,145.36112077850501,292.13025419009455,443.88516922479096,600.86700063270246,765.55852826461376,936.33305935515409,1113.3601081062238,1296.8132982066545,1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS34","v":0},0,{"$f":"AU34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK34","v":0},{"$f":"BL34","v":0},0,0,0,0,0,{"$f":"BR34","v":0},{"$f":"BS34","v":0},{"$f":"BT34","v":0}]
[null,null,"Nostot",null,null,null,null,null,null,null,null,{"$f":"'S&U'!P56","v":0},{"$f":"'S&U'!Q56","v":0},{"$f":"'S&U'!R56","v":0},{"$f":"'S&U'!S56","v":0},{"$f":"'S&U'!T56","v":144.2573904901879},{"$f":"'S&U'!U56","v":147.14253829999166},{"$f":"'S&U'!V56","v":150.08538906599148},{"$f":"'S&U'!W56","v":153.0870968473113},{"$f":"'S&U'!X56","v":156.14883878425755},{"$f":"'S&U'!Y56","v":159.27181555994272},{"$f":"'S&U'!Z56","v":162.45725187114158},{"$f":"'S&U'!AA56","v":165.70639690856441},{"$f":"'S&U'!AB56","v":168.94600323268381},{"$f":"'S&U'!AC56","v":0},{"$f":"'S&U'!AD56","v":0},{"$f":"'S&U'!AE56","v":0},{"$f":"'S&U'!AF56","v":0},{"$f":"'S&U'!AG48","v":0},{"$f":"'S&U'!AH48","v":0},{"$f":"'S&U'!AI48","v":0},{"$f":"'S&U'!AJ48","v":0},{"$f":"'S&U'!AK48","v":0},{"$f":"'S&U'!AL48","v":0},{"$f":"'S&U'!AM48","v":0},{"$f":"'S&U'!AN48","v":0},{"$f":"'S&U'!AO48","v":0},{"$f":"'S&U'!AP48","v":0},{"$f":"'S&U'!AQ48","v":0},{"$f":"'S&U'!AR48","v":0},{"$f":"'S&U'!AS48","v":0},{"$f":"'S&U'!AT48","v":0},{"$f":"'S&U'!AU48","v":0},{"$f":"'S&U'!AV48","v":0},{"$f":"'S&U'!AW48","v":0},{"$f":"'S&U'!AX48","v":0},{"$f":"'S&U'!AY48","v":0},{"$f":"'S&U'!AZ48","v":0},{"$f":"'S&U'!BA48","v":0},{"$f":"'S&U'!BB48","v":0},{"$f":"'S&U'!BC48","v":0},{"$f":"'S&U'!BD48","v":0},{"$f":"'S&U'!BE48","v":0},{"$f":"'S&U'!BF48","v":0},{"$f":"'S&U'!BG48","v":0},{"$f":"'S&U'!BH48","v":0},{"$f":"'S&U'!BI48","v":0},{"$f":"'S&U'!BJ48","v":0},{"$f":"'S&U'!BK48","v":0},{"$f":"'S&U'!BL48","v":0},{"$f":"'S&U'!BM48","v":0},{"$f":"'S&U'!BN48","v":0},{"$f":"'S&U'!BO48","v":0},{"$f":"'S&U'!BP48","v":0},{"$f":"'S&U'!BQ48","v":0},{"$f":"'S&U'!BR48","v":0},{"$f":"'S&U'!BS48","v":0},{"$f":"'S&U'!BT48","v":0},{"$f":"'S&U'!BU48","v":0},{"$f":"'S&U'!BV48","v":0},{"$f":"'S&U'!BW48","v":0},{"$f":"'S&U'!BX48","v":0},{"$f":"'S&U'!BY48","v":0}]
[null,null,"Korkojen kapitalisointi",null,null,null,null,null,null,null,null,{"$f":"IF(L$8<=$F26,(L45+L47)*$F27,0)","v":0},{"$f":"IF(M$8<=$F26,(M45+M47)*$F27,0)","v":0},0,0,3.238049604481497,3.4718050086738139,7.2965373589059919,11.376776887231394,18.026010018981076,22.966755847938416,28.089991780654625,{"$f":"IF(W$8<=$F26,(W45+W47)*$F27,0)","v":33.400803243186715},38.904398946199642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lyhennykset",null,null,null,null,null,null,null,null,{"$f":"IF(L8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(L$8)-YEAR($F$23-1),$F$25)=0)*L30*L18*$F$21,SUM(L30:L32)),(L18-M18)*SUM(L30:L32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!L81+'Hankeyhtiö - Talous'!L83+'Hankeyhtiö - Talous'!L82+'Hankeyhtiö - Talous'!L84-L90),-MAX(MIN((MOD(YEAR(L$8)-YEAR($F$23-1),$F$25)=0)*L30*L18*$F$21,SUM(L30:L32)),(L18-M18)*SUM(L30:L32,0)))*$F$21*L16","v":0},{"$f":"IF(M8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(M$8)-YEAR($F$23-1),$F$25)=0)*M30*M18*$F$21,SUM(M30:M32)),(M18-N18)*SUM(M30:M32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!M81+'Hankeyhtiö - Talous'!M83+'Hankeyhtiö - Talous'!M82+'Hankeyhtiö - Talous'!M84-M90),-MAX(MIN((MOD(YEAR(M$8)-YEAR($F$23-1),$F$25)=0)*M30*M18*$F$21,SUM(M30:M32)),(M18-N18)*SUM(M30:M32,0)))*$F$21*M16","v":0},{"$f":"IF(N8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(N$8)-YEAR($F$23-1),$F$25)=0)*N30*N18*$F$21,SUM(N30:N32)),(N18-O18)*SUM(N30:N32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!N81+'Hankeyhtiö - Talous'!N83+'Hankeyhtiö - Talous'!N82+'Hankeyhtiö - Talous'!N84-N90),-MAX(MIN((MOD(YEAR(N$8)-YEAR($F$23-1),$F$25)=0)*N30*N18*$F$21,SUM(N30:N32)),(N18-O18)*SUM(N30:N32,0)))*$F$21*N16","v":0},{"$f":"IF(O8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(O$8)-YEAR($F$23-1),$F$25)=0)*O30*O18*$F$21,SUM(O30:O32)),(O18-P18)*SUM(O30:O32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!O81+'Hankeyhtiö - Talous'!O83+'Hankeyhtiö - Talous'!O82+'Hankeyhtiö - Talous'!O84-O90),-MAX(MIN((MOD(YEAR(O$8)-YEAR($F$23-1),$F$25)=0)*O30*O18*$F$21,SUM(O30:O32)),(O18-P18)*SUM(O30:O32,0)))*$F$21*O16","v":0},{"$f":"IF(P8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(P$8)-YEAR($F$23-1),$F$25)=0)*P30*P18*$F$21,SUM(P30:P32)),(P18-Q18)*SUM(P30:P32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!P81+'Hankeyhtiö - Talous'!P83+'Hankeyhtiö - Talous'!P82+'Hankeyhtiö - Talous'!P84-P90),-MAX(MIN((MOD(YEAR(P$8)-YEAR($F$23-1),$F$25)=0)*P30*P18*$F$21,SUM(P30:P32)),(P18-Q18)*SUM(P30:P32,0)))*$F$21*P16","v":-2.1343193161643832},{"$f":"IF(Q8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(Q$8)-YEAR($F$23-1),$F$25)=0)*Q30*Q18*$F$21,SUM(Q30:Q32)),(Q18-R18)*SUM(Q30:Q32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!Q81+'Hankeyhtiö - Talous'!Q83+'Hankeyhtiö - Talous'!Q82+'Hankeyhtiö - Talous'!Q84-Q90),-MAX(MIN((MOD(YEAR(Q$8)-YEAR($F$23-1),$F$25)=0)*Q30*Q18*$F$21,SUM(Q30:Q32)),(Q18-R18)*SUM(Q30:Q32,0)))*$F$21*Q16","v":-3.8452098970759088},{"$f":"IF(R8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(R$8)-YEAR($F$23-1),$F$25)=0)*R30*R18*$F$21,SUM(R30:R32)),(R18-S18)*SUM(R30:R32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!R81+'Hankeyhtiö - Talous'!R83+'Hankeyhtiö - Talous'!R82+'Hankeyhtiö - Talous'!R84-R90),-MAX(MIN((MOD(YEAR(R$8)-YEAR($F$23-1),$F$25)=0)*R30*R18*$F$21,SUM(R30:R32)),(R18-S18)*SUM(R30:R32,0)))*$F$21*R16","v":-5.6270113902010479},{"$f":"IF(S8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(S$8)-YEAR($F$23-1),$F$25)=0)*S30*S18*$F$21,SUM(S30:S32)),(S18-T18)*SUM(S30:S32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!S81+'Hankeyhtiö - Talous'!S83+'Hankeyhtiö - Talous'!S82+'Hankeyhtiö - Talous'!S84-S90),-MAX(MIN((MOD(YEAR(S$8)-YEAR($F$23-1),$F$25)=0)*S30*S18*$F$21,SUM(S30:S32)),(S18-T18)*SUM(S30:S32,0)))*$F$21*S16","v":-7.4820423266311638},{"$f":"IF(T8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(T$8)-YEAR($F$23-1),$F$25)=0)*T30*T18*$F$21,SUM(T30:T32)),(T18-U18)*SUM(T30:T32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!T81+'Hankeyhtiö - Talous'!T83+'Hankeyhtiö - Talous'!T82+'Hankeyhtiö - Talous'!T84-T90),-MAX(MIN((MOD(YEAR(T$8)-YEAR($F$23-1),$F$25)=0)*T30*T18*$F$21,SUM(T30:T32)),(T18-U18)*SUM(T30:T32,0)))*$F$21*T16","v":-9.4833211713274093},{"$f":"IF(U8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(U$8)-YEAR($F$23-1),$F$25)=0)*U30*U18*$F$21,SUM(U30:U32)),(U18-V18)*SUM(U30:U32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!U81+'Hankeyhtiö - Talous'!U83+'Hankeyhtiö - Talous'!U82+'Hankeyhtiö - Talous'!U84-U90),-MAX(MIN((MOD(YEAR(U$8)-YEAR($F$23-1),$F$25)=0)*U30*U18*$F$21,SUM(U30:U32)),(U18-V18)*SUM(U30:U32,0)))*$F$21*U16","v":-11.46404031734086},{"$f":"IF(V8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(V$8)-YEAR($F$23-1),$F$25)=0)*V30*V18*$F$21,SUM(V30:V32)),(V18-W18)*SUM(V30:V32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!V81+'Hankeyhtiö - Talous'!V83+'Hankeyhtiö - Talous'!V82+'Hankeyhtiö - Talous'!V84-V90),-MAX(MIN((MOD(YEAR(V$8)-YEAR($F$23-1),$F$25)=0)*V30*V18*$F$21,SUM(V30:V32)),(V18-W18)*SUM(V30:V32,0)))*$F$21*V16","v":-13.520194900726324},{"$f":"IF(W8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(W$8)-YEAR($F$23-1),$F$25)=0)*W30*W18*$F$21,SUM(W30:W32)),(W18-X18)*SUM(W30:W32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!W81+'Hankeyhtiö - Talous'!W83+'Hankeyhtiö - Talous'!W82+'Hankeyhtiö - Talous'!W84-W90),-MAX(MIN((MOD(YEAR(W$8)-YEAR($F$23-1),$F$25)=0)*W30*W18*$F$21,SUM(W30:W32)),(W18-X18)*SUM(W30:W32,0)))*$F$21*W16","v":-15.65401005132026},{"$f":"IF(X8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(X$8)-YEAR($F$23-1),$F$25)=0)*X30*X18*$F$21,SUM(X30:X32)),(X18-Y18)*SUM(X30:X32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!X81+'Hankeyhtiö - Talous'!X83+'Hankeyhtiö - Talous'!X82+'Hankeyhtiö - Talous'!X84-X90),-MAX(MIN((MOD(YEAR(X$8)-YEAR($F$23-1),$F$25)=0)*X30*X18*$F$21,SUM(X30:X32)),(X18-Y18)*SUM(X30:X32,0)))*$F$21*X16","v":-17.867769729977667},{"$f":"IF(Y8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(Y$8)-YEAR($F$23-1),$F$25)=0)*Y30*Y18*$F$21,SUM(Y30:Y32)),(Y18-Z18)*SUM(Y30:Y32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!Y81+'Hankeyhtiö - Talous'!Y83+'Hankeyhtiö - Talous'!Y82+'Hankeyhtiö - Talous'!Y84-Y90),-MAX(MIN((MOD(YEAR(Y$8)-YEAR($F$23-1),$F$25)=0)*Y30*Y18*$F$21,SUM(Y30:Y32)),(Y18-Z18)*SUM(Y30:Y32,0)))*$F$21*Y16","v":-1486.7959306555601},{"$f":"IF(Z8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(Z$8)-YEAR($F$23-1),$F$25)=0)*Z30*Z18*$F$21,SUM(Z30:Z32)),(Z18-AA18)*SUM(Z30:Z32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!Z81+'Hankeyhtiö - Talous'!Z83+'Hankeyhtiö - Talous'!Z82+'Hankeyhtiö - Talous'!Z84-Z90),-MAX(MIN((MOD(YEAR(Z$8)-YEAR($F$23-1),$F$25)=0)*Z30*Z18*$F$21,SUM(Z30:Z32)),(Z18-AA18)*SUM(Z30:Z32,0)))*$F$21*Z16","v":0},{"$f":"IF(AA8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AA$8)-YEAR($F$23-1),$F$25)=0)*AA30*AA18*$F$21,SUM(AA30:AA32)),(AA18-AB18)*SUM(AA30:AA32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AA81+'Hankeyhtiö - Talous'!AA83+'Hankeyhtiö - Talous'!AA82+'Hankeyhtiö - Talous'!AA84-AA90),-MAX(MIN((MOD(YEAR(AA$8)-YEAR($F$23-1),$F$25)=0)*AA30*AA18*$F$21,SUM(AA30:AA32)),(AA18-AB18)*SUM(AA30:AA32,0)))*$F$21*AA16","v":0},{"$f":"IF(AB8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AB$8)-YEAR($F$23-1),$F$25)=0)*AB30*AB18*$F$21,SUM(AB30:AB32)),(AB18-AC18)*SUM(AB30:AB32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AB81+'Hankeyhtiö - Talous'!AB83+'Hankeyhtiö - Talous'!AB82+'Hankeyhtiö - Talous'!AB84-AB90),-MAX(MIN((MOD(YEAR(AB$8)-YEAR($F$23-1),$F$25)=0)*AB30*AB18*$F$21,SUM(AB30:AB32)),(AB18-AC18)*SUM(AB30:AB32,0)))*$F$21*AB16","v":0},{"$f":"IF(AC8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AC$8)-YEAR($F$23-1),$F$25)=0)*AC30*AC18*$F$21,SUM(AC30:AC32)),(AC18-AD18)*SUM(AC30:AC32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AC81+'Hankeyhtiö - Talous'!AC83+'Hankeyhtiö - Talous'!AC82+'Hankeyhtiö - Talous'!AC84-AC90),-MAX(MIN((MOD(YEAR(AC$8)-YEAR($F$23-1),$F$25)=0)*AC30*AC18*$F$21,SUM(AC30:AC32)),(AC18-AD18)*SUM(AC30:AC32,0)))*$F$21*AC16","v":0},{"$f":"IF(AD8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AD$8)-YEAR($F$23-1),$F$25)=0)*AD30*AD18*$F$21,SUM(AD30:AD32)),(AD18-AE18)*SUM(AD30:AD32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AD81+'Hankeyhtiö - Talous'!AD83+'Hankeyhtiö - Talous'!AD82+'Hankeyhtiö - Talous'!AD84-AD90),-MAX(MIN((MOD(YEAR(AD$8)-YEAR($F$23-1),$F$25)=0)*AD30*AD18*$F$21,SUM(AD30:AD32)),(AD18-AE18)*SUM(AD30:AD32,0)))*$F$21*AD16","v":0},{"$f":"IF(AE8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AE$8)-YEAR($F$23-1),$F$25)=0)*AE30*AE18*$F$21,SUM(AE30:AE32)),(AE18-AF18)*SUM(AE30:AE32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AE81+'Hankeyhtiö - Talous'!AE83+'Hankeyhtiö - Talous'!AE82+'Hankeyhtiö - Talous'!AE84-AE90),-MAX(MIN((MOD(YEAR(AE$8)-YEAR($F$23-1),$F$25)=0)*AE30*AE18*$F$21,SUM(AE30:AE32)),(AE18-AF18)*SUM(AE30:AE32,0)))*$F$21*AE16","v":0},{"$f":"IF(AF8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AF$8)-YEAR($F$23-1),$F$25)=0)*AF30*AF18*$F$21,SUM(AF30:AF32)),(AF18-AG18)*SUM(AF30:AF32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AF81+'Hankeyhtiö - Talous'!AF83+'Hankeyhtiö - Talous'!AF82+'Hankeyhtiö - Talous'!AF84-AF90),-MAX(MIN((MOD(YEAR(AF$8)-YEAR($F$23-1),$F$25)=0)*AF30*AF18*$F$21,SUM(AF30:AF32)),(AF18-AG18)*SUM(AF30:AF32,0)))*$F$21*AF16","v":0},{"$f":"IF(AG8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AG$8)-YEAR($F$23-1),$F$25)=0)*AG30*AG18*$F$21,SUM(AG30:AG32)),(AG18-AH18)*SUM(AG30:AG32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AG81+'Hankeyhtiö - Talous'!AG83+'Hankeyhtiö - Talous'!AG82+'Hankeyhtiö - Talous'!AG84-AG90),-MAX(MIN((MOD(YEAR(AG$8)-YEAR($F$23-1),$F$25)=0)*AG30*AG18*$F$21,SUM(AG30:AG32)),(AG18-AH18)*SUM(AG30:AG32,0)))*$F$21*AG16","v":0},{"$f":"IF(AH8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AH$8)-YEAR($F$23-1),$F$25)=0)*AH30*AH18*$F$21,SUM(AH30:AH32)),(AH18-AI18)*SUM(AH30:AH32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AH81+'Hankeyhtiö - Talous'!AH83+'Hankeyhtiö - Talous'!AH82+'Hankeyhtiö - Talous'!AH84-AH90),-MAX(MIN((MOD(YEAR(AH$8)-YEAR($F$23-1),$F$25)=0)*AH30*AH18*$F$21,SUM(AH30:AH32)),(AH18-AI18)*SUM(AH30:AH32,0)))*$F$21*AH16","v":0},{"$f":"IF(AI8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AI$8)-YEAR($F$23-1),$F$25)=0)*AI30*AI18*$F$21,SUM(AI30:AI32)),(AI18-AJ18)*SUM(AI30:AI32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AI81+'Hankeyhtiö - Talous'!AI83+'Hankeyhtiö - Talous'!AI82+'Hankeyhtiö - Talous'!AI84-AI90),-MAX(MIN((MOD(YEAR(AI$8)-YEAR($F$23-1),$F$25)=0)*AI30*AI18*$F$21,SUM(AI30:AI32)),(AI18-AJ18)*SUM(AI30:AI32,0)))*$F$21*AI16","v":0},{"$f":"IF(AJ8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AJ$8)-YEAR($F$23-1),$F$25)=0)*AJ30*AJ18*$F$21,SUM(AJ30:AJ32)),(AJ18-AK18)*SUM(AJ30:AJ32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AJ81+'Hankeyhtiö - Talous'!AJ83+'Hankeyhtiö - Talous'!AJ82+'Hankeyhtiö - Talous'!AJ84-AJ90),-MAX(MIN((MOD(YEAR(AJ$8)-YEAR($F$23-1),$F$25)=0)*AJ30*AJ18*$F$21,SUM(AJ30:AJ32)),(AJ18-AK18)*SUM(AJ30:AJ32,0)))*$F$21*AJ16","v":0},{"$f":"IF(AK8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AK$8)-YEAR($F$23-1),$F$25)=0)*AK30*AK18*$F$21,SUM(AK30:AK32)),(AK18-AL18)*SUM(AK30:AK32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AK81+'Hankeyhtiö - Talous'!AK83+'Hankeyhtiö - Talous'!AK82+'Hankeyhtiö - Talous'!AK84-AK90),-MAX(MIN((MOD(YEAR(AK$8)-YEAR($F$23-1),$F$25)=0)*AK30*AK18*$F$21,SUM(AK30:AK32)),(AK18-AL18)*SUM(AK30:AK32,0)))*$F$21*AK16","v":0},{"$f":"IF(AL8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AL$8)-YEAR($F$23-1),$F$25)=0)*AL30*AL18*$F$21,SUM(AL30:AL32)),(AL18-AM18)*SUM(AL30:AL32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AL81+'Hankeyhtiö - Talous'!AL83+'Hankeyhtiö - Talous'!AL82+'Hankeyhtiö - Talous'!AL84-AL90),-MAX(MIN((MOD(YEAR(AL$8)-YEAR($F$23-1),$F$25)=0)*AL30*AL18*$F$21,SUM(AL30:AL32)),(AL18-AM18)*SUM(AL30:AL32,0)))*$F$21*AL16","v":0},{"$f":"IF(AM8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AM$8)-YEAR($F$23-1),$F$25)=0)*AM30*AM18*$F$21,SUM(AM30:AM32)),(AM18-AN18)*SUM(AM30:AM32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AM81+'Hankeyhtiö - Talous'!AM83+'Hankeyhtiö - Talous'!AM82+'Hankeyhtiö - Talous'!AM84-AM90),-MAX(MIN((MOD(YEAR(AM$8)-YEAR($F$23-1),$F$25)=0)*AM30*AM18*$F$21,SUM(AM30:AM32)),(AM18-AN18)*SUM(AM30:AM32,0)))*$F$21*AM16","v":0},{"$f":"IF(AN8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AN$8)-YEAR($F$23-1),$F$25)=0)*AN30*AN18*$F$21,SUM(AN30:AN32)),(AN18-AO18)*SUM(AN30:AN32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AN81+'Hankeyhtiö - Talous'!AN83+'Hankeyhtiö - Talous'!AN82+'Hankeyhtiö - Talous'!AN84-AN90),-MAX(MIN((MOD(YEAR(AN$8)-YEAR($F$23-1),$F$25)=0)*AN30*AN18*$F$21,SUM(AN30:AN32)),(AN18-AO18)*SUM(AN30:AN32,0)))*$F$21*AN16","v":0},{"$f":"IF(AO8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AO$8)-YEAR($F$23-1),$F$25)=0)*AO30*AO18*$F$21,SUM(AO30:AO32)),(AO18-AP18)*SUM(AO30:AO32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AO81+'Hankeyhtiö - Talous'!AO83+'Hankeyhtiö - Talous'!AO82+'Hankeyhtiö - Talous'!AO84-AO90),-MAX(MIN((MOD(YEAR(AO$8)-YEAR($F$23-1),$F$25)=0)*AO30*AO18*$F$21,SUM(AO30:AO32)),(AO18-AP18)*SUM(AO30:AO32,0)))*$F$21*AO16","v":0},{"$f":"IF(AP8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AP$8)-YEAR($F$23-1),$F$25)=0)*AP30*AP18*$F$21,SUM(AP30:AP32)),(AP18-AQ18)*SUM(AP30:AP32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AP81+'Hankeyhtiö - Talous'!AP83+'Hankeyhtiö - Talous'!AP82+'Hankeyhtiö - Talous'!AP84-AP90),-MAX(MIN((MOD(YEAR(AP$8)-YEAR($F$23-1),$F$25)=0)*AP30*AP18*$F$21,SUM(AP30:AP32)),(AP18-AQ18)*SUM(AP30:AP32,0)))*$F$21*AP16","v":0},{"$f":"IF(AQ8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AQ$8)-YEAR($F$23-1),$F$25)=0)*AQ30*AQ18*$F$21,SUM(AQ30:AQ32)),(AQ18-AR18)*SUM(AQ30:AQ32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AQ81+'Hankeyhtiö - Talous'!AQ83+'Hankeyhtiö - Talous'!AQ82+'Hankeyhtiö - Talous'!AQ84-AQ90),-MAX(MIN((MOD(YEAR(AQ$8)-YEAR($F$23-1),$F$25)=0)*AQ30*AQ18*$F$21,SUM(AQ30:AQ32)),(AQ18-AR18)*SUM(AQ30:AQ32,0)))*$F$21*AQ16","v":0},{"$f":"IF(AR8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AR$8)-YEAR($F$23-1),$F$25)=0)*AR30*AR18*$F$21,SUM(AR30:AR32)),(AR18-AS18)*SUM(AR30:AR32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AR81+'Hankeyhtiö - Talous'!AR83+'Hankeyhtiö - Talous'!AR82+'Hankeyhtiö - Talous'!AR84-AR90),-MAX(MIN((MOD(YEAR(AR$8)-YEAR($F$23-1),$F$25)=0)*AR30*AR18*$F$21,SUM(AR30:AR32)),(AR18-AS18)*SUM(AR30:AR32,0)))*$F$21*AR16","v":0},{"$f":"IF(AS8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AS$8)-YEAR($F$23-1),$F$25)=0)*AS30*AS18*$F$21,SUM(AS30:AS32)),(AS18-AT18)*SUM(AS30:AS32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AS81+'Hankeyhtiö - Talous'!AS83+'Hankeyhtiö - Talous'!AS82+'Hankeyhtiö - Talous'!AS84-AS90),-MAX(MIN((MOD(YEAR(AS$8)-YEAR($F$23-1),$F$25)=0)*AS30*AS18*$F$21,SUM(AS30:AS32)),(AS18-AT18)*SUM(AS30:AS32,0)))*$F$21*AS16","v":0},{"$f":"IF(AT8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AT$8)-YEAR($F$23-1),$F$25)=0)*AT30*AT18*$F$21,SUM(AT30:AT32)),(AT18-AU18)*SUM(AT30:AT32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AT81+'Hankeyhtiö - Talous'!AT83+'Hankeyhtiö - Talous'!AT82+'Hankeyhtiö - Talous'!AT84-AT90),-MAX(MIN((MOD(YEAR(AT$8)-YEAR($F$23-1),$F$25)=0)*AT30*AT18*$F$21,SUM(AT30:AT32)),(AT18-AU18)*SUM(AT30:AT32,0)))*$F$21*AT16","v":0},{"$f":"IF(AU8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AU$8)-YEAR($F$23-1),$F$25)=0)*AU30*AU18*$F$21,SUM(AU30:AU32)),(AU18-AV18)*SUM(AU30:AU32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AU81+'Hankeyhtiö - Talous'!AU83+'Hankeyhtiö - Talous'!AU82+'Hankeyhtiö - Talous'!AU84-AU90),-MAX(MIN((MOD(YEAR(AU$8)-YEAR($F$23-1),$F$25)=0)*AU30*AU18*$F$21,SUM(AU30:AU32)),(AU18-AV18)*SUM(AU30:AU32,0)))*$F$21*AU16","v":0},{"$f":"IF(AV8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AV$8)-YEAR($F$23-1),$F$25)=0)*AV30*AV18*$F$21,SUM(AV30:AV32)),(AV18-AW18)*SUM(AV30:AV32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AV81+'Hankeyhtiö - Talous'!AV83+'Hankeyhtiö - Talous'!AV82+'Hankeyhtiö - Talous'!AV84-AV90),-MAX(MIN((MOD(YEAR(AV$8)-YEAR($F$23-1),$F$25)=0)*AV30*AV18*$F$21,SUM(AV30:AV32)),(AV18-AW18)*SUM(AV30:AV32,0)))*$F$21*AV16","v":0},{"$f":"IF(AW8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AW$8)-YEAR($F$23-1),$F$25)=0)*AW30*AW18*$F$21,SUM(AW30:AW32)),(AW18-AX18)*SUM(AW30:AW32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AW81+'Hankeyhtiö - Talous'!AW83+'Hankeyhtiö - Talous'!AW82+'Hankeyhtiö - Talous'!AW84-AW90),-MAX(MIN((MOD(YEAR(AW$8)-YEAR($F$23-1),$F$25)=0)*AW30*AW18*$F$21,SUM(AW30:AW32)),(AW18-AX18)*SUM(AW30:AW32,0)))*$F$21*AW16","v":0},{"$f":"IF(AX8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AX$8)-YEAR($F$23-1),$F$25)=0)*AX30*AX18*$F$21,SUM(AX30:AX32)),(AX18-AY18)*SUM(AX30:AX32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AX81+'Hankeyhtiö - Talous'!AX83+'Hankeyhtiö - Talous'!AX82+'Hankeyhtiö - Talous'!AX84-AX90),-MAX(MIN((MOD(YEAR(AX$8)-YEAR($F$23-1),$F$25)=0)*AX30*AX18*$F$21,SUM(AX30:AX32)),(AX18-AY18)*SUM(AX30:AX32,0)))*$F$21*AX16","v":0},{"$f":"IF(AY8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AY$8)-YEAR($F$23-1),$F$25)=0)*AY30*AY18*$F$21,SUM(AY30:AY32)),(AY18-AZ18)*SUM(AY30:AY32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AY81+'Hankeyhtiö - Talous'!AY83+'Hankeyhtiö - Talous'!AY82+'Hankeyhtiö - Talous'!AY84-AY90),-MAX(MIN((MOD(YEAR(AY$8)-YEAR($F$23-1),$F$25)=0)*AY30*AY18*$F$21,SUM(AY30:AY32)),(AY18-AZ18)*SUM(AY30:AY32,0)))*$F$21*AY16","v":0},{"$f":"IF(AZ8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(AZ$8)-YEAR($F$23-1),$F$25)=0)*AZ30*AZ18*$F$21,SUM(AZ30:AZ32)),(AZ18-BA18)*SUM(AZ30:AZ32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!AZ81+'Hankeyhtiö - Talous'!AZ83+'Hankeyhtiö - Talous'!AZ82+'Hankeyhtiö - Talous'!AZ84-AZ90),-MAX(MIN((MOD(YEAR(AZ$8)-YEAR($F$23-1),$F$25)=0)*AZ30*AZ18*$F$21,SUM(AZ30:AZ32)),(AZ18-BA18)*SUM(AZ30:AZ32,0)))*$F$21*AZ16","v":0},{"$f":"IF(BA8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BA$8)-YEAR($F$23-1),$F$25)=0)*BA30*BA18*$F$21,SUM(BA30:BA32)),(BA18-BB18)*SUM(BA30:BA32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BA81+'Hankeyhtiö - Talous'!BA83+'Hankeyhtiö - Talous'!BA82+'Hankeyhtiö - Talous'!BA84-BA90),-MAX(MIN((MOD(YEAR(BA$8)-YEAR($F$23-1),$F$25)=0)*BA30*BA18*$F$21,SUM(BA30:BA32)),(BA18-BB18)*SUM(BA30:BA32,0)))*$F$21*BA16","v":0},{"$f":"IF(BB8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BB$8)-YEAR($F$23-1),$F$25)=0)*BB30*BB18*$F$21,SUM(BB30:BB32)),(BB18-BC18)*SUM(BB30:BB32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BB81+'Hankeyhtiö - Talous'!BB83+'Hankeyhtiö - Talous'!BB82+'Hankeyhtiö - Talous'!BB84-BB90),-MAX(MIN((MOD(YEAR(BB$8)-YEAR($F$23-1),$F$25)=0)*BB30*BB18*$F$21,SUM(BB30:BB32)),(BB18-BC18)*SUM(BB30:BB32,0)))*$F$21*BB16","v":0},{"$f":"IF(BC8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BC$8)-YEAR($F$23-1),$F$25)=0)*BC30*BC18*$F$21,SUM(BC30:BC32)),(BC18-BD18)*SUM(BC30:BC32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BC81+'Hankeyhtiö - Talous'!BC83+'Hankeyhtiö - Talous'!BC82+'Hankeyhtiö - Talous'!BC84-BC90),-MAX(MIN((MOD(YEAR(BC$8)-YEAR($F$23-1),$F$25)=0)*BC30*BC18*$F$21,SUM(BC30:BC32)),(BC18-BD18)*SUM(BC30:BC32,0)))*$F$21*BC16","v":0},{"$f":"IF(BD8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BD$8)-YEAR($F$23-1),$F$25)=0)*BD30*BD18*$F$21,SUM(BD30:BD32)),(BD18-BE18)*SUM(BD30:BD32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BD81+'Hankeyhtiö - Talous'!BD83+'Hankeyhtiö - Talous'!BD82+'Hankeyhtiö - Talous'!BD84-BD90),-MAX(MIN((MOD(YEAR(BD$8)-YEAR($F$23-1),$F$25)=0)*BD30*BD18*$F$21,SUM(BD30:BD32)),(BD18-BE18)*SUM(BD30:BD32,0)))*$F$21*BD16","v":0},{"$f":"IF(BE8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BE$8)-YEAR($F$23-1),$F$25)=0)*BE30*BE18*$F$21,SUM(BE30:BE32)),(BE18-BF18)*SUM(BE30:BE32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BE81+'Hankeyhtiö - Talous'!BE83+'Hankeyhtiö - Talous'!BE82+'Hankeyhtiö - Talous'!BE84-BE90),-MAX(MIN((MOD(YEAR(BE$8)-YEAR($F$23-1),$F$25)=0)*BE30*BE18*$F$21,SUM(BE30:BE32)),(BE18-BF18)*SUM(BE30:BE32,0)))*$F$21*BE16","v":0},{"$f":"IF(BF8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BF$8)-YEAR($F$23-1),$F$25)=0)*BF30*BF18*$F$21,SUM(BF30:BF32)),(BF18-BG18)*SUM(BF30:BF32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BF81+'Hankeyhtiö - Talous'!BF83+'Hankeyhtiö - Talous'!BF82+'Hankeyhtiö - Talous'!BF84-BF90),-MAX(MIN((MOD(YEAR(BF$8)-YEAR($F$23-1),$F$25)=0)*BF30*BF18*$F$21,SUM(BF30:BF32)),(BF18-BG18)*SUM(BF30:BF32,0)))*$F$21*BF16","v":0},{"$f":"IF(BG8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BG$8)-YEAR($F$23-1),$F$25)=0)*BG30*BG18*$F$21,SUM(BG30:BG32)),(BG18-BH18)*SUM(BG30:BG32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BG81+'Hankeyhtiö - Talous'!BG83+'Hankeyhtiö - Talous'!BG82+'Hankeyhtiö - Talous'!BG84-BG90),-MAX(MIN((MOD(YEAR(BG$8)-YEAR($F$23-1),$F$25)=0)*BG30*BG18*$F$21,SUM(BG30:BG32)),(BG18-BH18)*SUM(BG30:BG32,0)))*$F$21*BG16","v":0},{"$f":"IF(BH8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BH$8)-YEAR($F$23-1),$F$25)=0)*BH30*BH18*$F$21,SUM(BH30:BH32)),(BH18-BI18)*SUM(BH30:BH32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BH81+'Hankeyhtiö - Talous'!BH83+'Hankeyhtiö - Talous'!BH82+'Hankeyhtiö - Talous'!BH84-BH90),-MAX(MIN((MOD(YEAR(BH$8)-YEAR($F$23-1),$F$25)=0)*BH30*BH18*$F$21,SUM(BH30:BH32)),(BH18-BI18)*SUM(BH30:BH32,0)))*$F$21*BH16","v":0},{"$f":"IF(BI8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BI$8)-YEAR($F$23-1),$F$25)=0)*BI30*BI18*$F$21,SUM(BI30:BI32)),(BI18-BJ18)*SUM(BI30:BI32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BI81+'Hankeyhtiö - Talous'!BI83+'Hankeyhtiö - Talous'!BI82+'Hankeyhtiö - Talous'!BI84-BI90),-MAX(MIN((MOD(YEAR(BI$8)-YEAR($F$23-1),$F$25)=0)*BI30*BI18*$F$21,SUM(BI30:BI32)),(BI18-BJ18)*SUM(BI30:BI32,0)))*$F$21*BI16","v":0},{"$f":"IF(BJ8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BJ$8)-YEAR($F$23-1),$F$25)=0)*BJ30*BJ18*$F$21,SUM(BJ30:BJ32)),(BJ18-BK18)*SUM(BJ30:BJ32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BJ81+'Hankeyhtiö - Talous'!BJ83+'Hankeyhtiö - Talous'!BJ82+'Hankeyhtiö - Talous'!BJ84-BJ90),-MAX(MIN((MOD(YEAR(BJ$8)-YEAR($F$23-1),$F$25)=0)*BJ30*BJ18*$F$21,SUM(BJ30:BJ32)),(BJ18-BK18)*SUM(BJ30:BJ32,0)))*$F$21*BJ16","v":0},{"$f":"IF(BK8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BK$8)-YEAR($F$23-1),$F$25)=0)*BK30*BK18*$F$21,SUM(BK30:BK32)),(BK18-BL18)*SUM(BK30:BK32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BK81+'Hankeyhtiö - Talous'!BK83+'Hankeyhtiö - Talous'!BK82+'Hankeyhtiö - Talous'!BK84-BK90),-MAX(MIN((MOD(YEAR(BK$8)-YEAR($F$23-1),$F$25)=0)*BK30*BK18*$F$21,SUM(BK30:BK32)),(BK18-BL18)*SUM(BK30:BK32,0)))*$F$21*BK16","v":0},{"$f":"IF(BL8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BL$8)-YEAR($F$23-1),$F$25)=0)*BL30*BL18*$F$21,SUM(BL30:BL32)),(BL18-BM18)*SUM(BL30:BL32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BL81+'Hankeyhtiö - Talous'!BL83+'Hankeyhtiö - Talous'!BL82+'Hankeyhtiö - Talous'!BL84-BL90),-MAX(MIN((MOD(YEAR(BL$8)-YEAR($F$23-1),$F$25)=0)*BL30*BL18*$F$21,SUM(BL30:BL32)),(BL18-BM18)*SUM(BL30:BL32,0)))*$F$21*BL16","v":0},{"$f":"IF(BM8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BM$8)-YEAR($F$23-1),$F$25)=0)*BM30*BM18*$F$21,SUM(BM30:BM32)),(BM18-BN18)*SUM(BM30:BM32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BM81+'Hankeyhtiö - Talous'!BM83+'Hankeyhtiö - Talous'!BM82+'Hankeyhtiö - Talous'!BM84-BM90),-MAX(MIN((MOD(YEAR(BM$8)-YEAR($F$23-1),$F$25)=0)*BM30*BM18*$F$21,SUM(BM30:BM32)),(BM18-BN18)*SUM(BM30:BM32,0)))*$F$21*BM16","v":0},{"$f":"IF(BN8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BN$8)-YEAR($F$23-1),$F$25)=0)*BN30*BN18*$F$21,SUM(BN30:BN32)),(BN18-BO18)*SUM(BN30:BN32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BN81+'Hankeyhtiö - Talous'!BN83+'Hankeyhtiö - Talous'!BN82+'Hankeyhtiö - Talous'!BN84-BN90),-MAX(MIN((MOD(YEAR(BN$8)-YEAR($F$23-1),$F$25)=0)*BN30*BN18*$F$21,SUM(BN30:BN32)),(BN18-BO18)*SUM(BN30:BN32,0)))*$F$21*BN16","v":0},{"$f":"IF(BO8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BO$8)-YEAR($F$23-1),$F$25)=0)*BO30*BO18*$F$21,SUM(BO30:BO32)),(BO18-BP18)*SUM(BO30:BO32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BO81+'Hankeyhtiö - Talous'!BO83+'Hankeyhtiö - Talous'!BO82+'Hankeyhtiö - Talous'!BO84-BO90),-MAX(MIN((MOD(YEAR(BO$8)-YEAR($F$23-1),$F$25)=0)*BO30*BO18*$F$21,SUM(BO30:BO32)),(BO18-BP18)*SUM(BO30:BO32,0)))*$F$21*BO16","v":0},{"$f":"IF(BP8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BP$8)-YEAR($F$23-1),$F$25)=0)*BP30*BP18*$F$21,SUM(BP30:BP32)),(BP18-BQ18)*SUM(BP30:BP32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BP81+'Hankeyhtiö - Talous'!BP83+'Hankeyhtiö - Talous'!BP82+'Hankeyhtiö - Talous'!BP84-BP90),-MAX(MIN((MOD(YEAR(BP$8)-YEAR($F$23-1),$F$25)=0)*BP30*BP18*$F$21,SUM(BP30:BP32)),(BP18-BQ18)*SUM(BP30:BP32,0)))*$F$21*BP16","v":0},{"$f":"IF(BQ8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BQ$8)-YEAR($F$23-1),$F$25)=0)*BQ30*BQ18*$F$21,SUM(BQ30:BQ32)),(BQ18-BR18)*SUM(BQ30:BQ32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BQ81+'Hankeyhtiö - Talous'!BQ83+'Hankeyhtiö - Talous'!BQ82+'Hankeyhtiö - Talous'!BQ84-BQ90),-MAX(MIN((MOD(YEAR(BQ$8)-YEAR($F$23-1),$F$25)=0)*BQ30*BQ18*$F$21,SUM(BQ30:BQ32)),(BQ18-BR18)*SUM(BQ30:BQ32,0)))*$F$21*BQ16","v":0},{"$f":"IF(BR8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BR$8)-YEAR($F$23-1),$F$25)=0)*BR30*BR18*$F$21,SUM(BR30:BR32)),(BR18-BS18)*SUM(BR30:BR32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BR81+'Hankeyhtiö - Talous'!BR83+'Hankeyhtiö - Talous'!BR82+'Hankeyhtiö - Talous'!BR84-BR90),-MAX(MIN((MOD(YEAR(BR$8)-YEAR($F$23-1),$F$25)=0)*BR30*BR18*$F$21,SUM(BR30:BR32)),(BR18-BS18)*SUM(BR30:BR32,0)))*$F$21*BR16","v":0},{"$f":"IF(BS8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BS$8)-YEAR($F$23-1),$F$25)=0)*BS30*BS18*$F$21,SUM(BS30:BS32)),(BS18-BT18)*SUM(BS30:BS32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BS81+'Hankeyhtiö - Talous'!BS83+'Hankeyhtiö - Talous'!BS82+'Hankeyhtiö - Talous'!BS84-BS90),-MAX(MIN((MOD(YEAR(BS$8)-YEAR($F$23-1),$F$25)=0)*BS30*BS18*$F$21,SUM(BS30:BS32)),(BS18-BT18)*SUM(BS30:BS32,0)))*$F$21*BS16","v":0},{"$f":"IF(BT8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BT$8)-YEAR($F$23-1),$F$25)=0)*BT30*BT18*$F$21,SUM(BT30:BT32)),(BT18-BU18)*SUM(BT30:BT32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BT81+'Hankeyhtiö - Talous'!BT83+'Hankeyhtiö - Talous'!BT82+'Hankeyhtiö - Talous'!BT84-BT90),-MAX(MIN((MOD(YEAR(BT$8)-YEAR($F$23-1),$F$25)=0)*BT30*BT18*$F$21,SUM(BT30:BT32)),(BT18-BU18)*SUM(BT30:BT32,0)))*$F$21*BT16","v":0},{"$f":"IF(BU8<=EOMONTH($F$24,12-1),-MAX(MIN((MOD(YEAR(BU$8)-YEAR($F$23-1),$F$25)=0)*BU30*BU18*$F$21,SUM(BU30:BU32)),(BU18-BV18)*SUM(BU30:BU32,0))*(1-$F$28)+$F$28*-('Hankeyhtiö - Talous'!BU81+'Hankeyhtiö - Talous'!BU83+'Hankeyhtiö - Talous'!BU82+'Hankeyhtiö - Talous'!BU84-BU90),-MAX(MIN((MOD(YEAR(BU$8)-YEAR($F$23-1),$F$25)=0)*BU30*BU18*$F$21,SUM(BU30:BU32)),(BU18-BV18)*SUM(BU30:BU32,0)))*$F$21*BU16","v":0}]
[null,null,"Velkabalanssi - EoY",null,null,null,null,null,null,null,null,{"$f":"SUM(L30:L33)","v":0},{"$f":"SUM(M30:M33)","v":0},0,0,145.36112077850501,292.13025419009455,443.88516922479096,600.86700063270246,765.55852826461376,936.33305935515409,1113.3601081062238,1296.8132982066545,1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ30:AJ33)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AS30:AS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suojaussuhde (totaalibalanssista)",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$58*L16","v":0},{"$f":"Kontrolli!$E$58*M16","v":0},{"$f":"Kontrolli!$E$58*N16","v":0},{"$f":"Kontrolli!$E$58*O16","v":0},{"$f":"Kontrolli!$E$58*P16","v":0},{"$f":"Kontrolli!$E$58*Q16","v":0},{"$f":"Kontrolli!$E$58*R16","v":0},{"$f":"Kontrolli!$E$58*S16","v":0},{"$f":"Kontrolli!$E$58*T16","v":0},{"$f":"Kontrolli!$E$58*U16","v":0},{"$f":"Kontrolli!$E$58*V16","v":0},{"$f":"Kontrolli!$E$58*W16","v":0},{"$f":"Kontrolli!$E$58*X17","v":0},{"$f":"Kontrolli!$E$58*Y17","v":0},{"$f":"Kontrolli!$E$58*Z17","v":0},{"$f":"Kontrolli!$E$58*AA17","v":0},{"$f":"Kontrolli!$E$58*AB17","v":0},{"$f":"Kontrolli!$E$58*AC17","v":0},{"$f":"Kontrolli!$E$58*AD17","v":0},{"$f":"Kontrolli!$E$58*AE17","v":0},{"$f":"Kontrolli!$E$58*AF17","v":0},{"$f":"Kontrolli!$E$58*AG17","v":0},{"$f":"Kontrolli!$E$58*AH17","v":0},{"$f":"Kontrolli!$E$58*AI17","v":0},{"$f":"Kontrolli!$E$58*AJ17","v":0},{"$f":"Kontrolli!$E$58*AK17","v":0},{"$f":"Kontrolli!$E$58*AL17","v":0},{"$f":"Kontrolli!$E$58*AM17","v":0},{"$f":"Kontrolli!$E$58*AN17","v":0},{"$f":"Kontrolli!$E$58*AO17","v":0},{"$f":"Kontrolli!$E$58*AP17","v":0},{"$f":"Kontrolli!$E$58*AQ17","v":0},{"$f":"Kontrolli!$E$58*AR17","v":0},{"$f":"Kontrolli!$E$58*AS17","v":0},{"$f":"Kontrolli!$E$58*AT17","v":0},{"$f":"Kontrolli!$E$58*AU17","v":0},{"$f":"Kontrolli!$E$58*AV17","v":0},{"$f":"Kontrolli!$E$58*AW17","v":0},{"$f":"Kontrolli!$E$58*AX17","v":0},{"$f":"Kontrolli!$E$58*AY17","v":0},{"$f":"Kontrolli!$E$58*AZ17","v":0},{"$f":"Kontrolli!$E$58*BA17","v":0},{"$f":"Kontrolli!$E$58*BB17","v":0},{"$f":"Kontrolli!$E$58*BC17","v":0},{"$f":"Kontrolli!$E$58*BD17","v":0},{"$f":"Kontrolli!$E$58*BE17","v":0},{"$f":"Kontrolli!$E$58*BF17","v":0},{"$f":"Kontrolli!$E$58*BG17","v":0},{"$f":"Kontrolli!$E$58*BH17","v":0},{"$f":"Kontrolli!$E$58*BI17","v":0},{"$f":"Kontrolli!$E$58*BJ17","v":0},{"$f":"Kontrolli!$E$58*BK17","v":0},{"$f":"Kontrolli!$E$58*BL17","v":0},{"$f":"Kontrolli!$E$58*BM17","v":0},{"$f":"Kontrolli!$E$58*BN17","v":0},{"$f":"Kontrolli!$E$58*BO17","v":0},{"$f":"Kontrolli!$E$58*BP17","v":0},{"$f":"Kontrolli!$E$58*BQ17","v":0},{"$f":"Kontrolli!$E$58*BR17","v":0},{"$f":"Kontrolli!$E$58*BS17","v":0},{"$f":"Kontrolli!$E$58*BT17","v":0},{"$f":"Kontrolli!$E$58*BU17","v":0}]
[null,null,"Kiinteä balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L19=1,L31*L35,L30*L35)","v":0},{"$f":"IF(M19=1,M31*M35,M30*M35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS19=1,AS31*AS35,AS30*AS35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kelluva balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L19=1,L31*(1-L35),L30*(1-L35))","v":0},{"$f":"IF(M19=1,M31*(1-M35),M30*(1-M35))","v":0},0,0,144.2573904901879,145.36112077850501,292.13025419009455,443.88516922479096,600.86700063270246,765.55852826461376,936.33305935515409,1113.3601081062238,1296.8132982066545,1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS19=1,AS31*(1-AS35),AS30*(1-AS35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU19=1,BU31*(1-BU35),BU30*(1-BU35))","v":0}]
[]
[null,null,"Peruskorot"]
[null,null,"Marginaali",null,null,{"$f":"Kontrolli!E59","v":5.0000000000000001E-3},null,null,null,null,null,{"$f":"L16*$F40","v":0},{"$f":"M16*$F40","v":0},{"$f":"N16*$F40","v":0},0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kiinteä korko",null,null,null,null,null,null,null,null,{"$f":"L16*Kontrolli!$E$61","v":0},{"$f":"M16*Kontrolli!$E$61","v":0},{"$f":"N16*Kontrolli!$E$61","v":0},{"$f":"O16*Kontrolli!$E$61","v":0},{"$f":"P16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"Q16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"R16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"S16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"T16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"U16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"V16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"W16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"X16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"Y16*Kontrolli!$E$61","v":1.4999999999999999E-2},{"$f":"Z16*Kontrolli!$E$61","v":0},{"$f":"AA16*Kontrolli!$E$61","v":0},{"$f":"AB16*Kontrolli!$E$61","v":0},{"$f":"AC16*Kontrolli!$E$61","v":0},{"$f":"AD16*Kontrolli!$E$61","v":0},{"$f":"AE16*Kontrolli!$E$61","v":0},{"$f":"AF16*Kontrolli!$E$61","v":0},{"$f":"AG16*Kontrolli!$E$61","v":0},{"$f":"AH16*Kontrolli!$E$61","v":0},{"$f":"AI16*Kontrolli!$E$61","v":0},{"$f":"AJ16*Kontrolli!$E$61","v":0},{"$f":"AK16*Kontrolli!$E$61","v":0},{"$f":"AL16*Kontrolli!$E$61","v":0},{"$f":"AM16*Kontrolli!$E$61","v":0},{"$f":"AN16*Kontrolli!$E$61","v":0},{"$f":"AO16*Kontrolli!$E$61","v":0},{"$f":"AP16*Kontrolli!$E$61","v":0},{"$f":"AQ16*Kontrolli!$E$61","v":0},{"$f":"AR16*Kontrolli!$E$61","v":0},{"$f":"AS16*Kontrolli!$E$61","v":0},{"$f":"AT16*Kontrolli!$E$61","v":0},{"$f":"AU16*Kontrolli!$E$61","v":0},{"$f":"AV16*Kontrolli!$E$61","v":0},{"$f":"AW16*Kontrolli!$E$61","v":0},{"$f":"AX16*Kontrolli!$E$61","v":0},{"$f":"AY16*Kontrolli!$E$61","v":0},{"$f":"AZ16*Kontrolli!$E$61","v":0},{"$f":"BA16*Kontrolli!$E$61","v":0},{"$f":"BB16*Kontrolli!$E$61","v":0},{"$f":"BC16*Kontrolli!$E$61","v":0},{"$f":"BD16*Kontrolli!$E$61","v":0},{"$f":"BE16*Kontrolli!$E$61","v":0},{"$f":"BF16*Kontrolli!$E$61","v":0},{"$f":"BG16*Kontrolli!$E$61","v":0},{"$f":"BH16*Kontrolli!$E$61","v":0},{"$f":"BI16*Kontrolli!$E$61","v":0},{"$f":"BJ16*Kontrolli!$E$61","v":0},{"$f":"BK16*Kontrolli!$E$61","v":0},{"$f":"BL16*Kontrolli!$E$61","v":0},{"$f":"BM16*Kontrolli!$E$61","v":0},{"$f":"BN16*Kontrolli!$E$61","v":0},{"$f":"BO16*Kontrolli!$E$61","v":0},{"$f":"BP16*Kontrolli!$E$61","v":0},{"$f":"BQ16*Kontrolli!$E$61","v":0},{"$f":"BR16*Kontrolli!$E$61","v":0},{"$f":"BS16*Kontrolli!$E$61","v":0},{"$f":"BT16*Kontrolli!$E$61","v":0},{"$f":"BU16*Kontrolli!$E$61","v":0}]
[null,null,"Vaihtuva korko",null,null,"5v swap",null,null,null,null,null,{"$f":"L16*'Yleiset oletukset'!L25","v":0},{"$f":"M16*'Yleiset oletukset'!M25","v":0},{"$f":"N16*'Yleiset oletukset'!N25","v":0},{"$f":"O16*'Yleiset oletukset'!O25","v":0},{"$f":"P16*'Yleiset oletukset'!P25","v":1.7507999999999999E-2},{"$f":"Q16*'Yleiset oletukset'!Q25","v":1.8884000000000001E-2},{"$f":"R16*'Yleiset oletukset'!R25","v":1.9977000000000002E-2},{"$f":"S16*'Yleiset oletukset'!S25","v":2.0630000000000003E-2},{"$f":"T16*'Yleiset oletukset'!T25","v":2.5000000000000001E-2},{"$f":"U16*'Yleiset oletukset'!U25","v":2.5000000000000001E-2},{"$f":"V16*'Yleiset oletukset'!V25","v":2.5000000000000001E-2},{"$f":"W16*'Yleiset oletukset'!W25","v":2.5000000000000001E-2},{"$f":"X16*'Yleiset oletukset'!X25","v":2.5000000000000001E-2},{"$f":"Y16*'Yleiset oletukset'!Y25","v":2.5000000000000001E-2},{"$f":"Z16*'Yleiset oletukset'!Z25","v":0},{"$f":"AA16*'Yleiset oletukset'!AA25","v":0},{"$f":"AB16*'Yleiset oletukset'!AB25","v":0},{"$f":"AC16*'Yleiset oletukset'!AC25","v":0},{"$f":"AD16*'Yleiset oletukset'!AD25","v":0},{"$f":"AE16*'Yleiset oletukset'!AE25","v":0},{"$f":"AF16*'Yleiset oletukset'!AF25","v":0},{"$f":"AG16*'Yleiset oletukset'!AG25","v":0},{"$f":"AH16*'Yleiset oletukset'!AH25","v":0},{"$f":"AI16*'Yleiset oletukset'!AI25","v":0},{"$f":"AJ16*'Yleiset oletukset'!AJ25","v":0},{"$f":"AK16*'Yleiset oletukset'!AK25","v":0},{"$f":"AL16*'Yleiset oletukset'!AL25","v":0},{"$f":"AM16*'Yleiset oletukset'!AM25","v":0},{"$f":"AN16*'Yleiset oletukset'!AN25","v":0},{"$f":"AO16*'Yleiset oletukset'!AO25","v":0},{"$f":"AP16*'Yleiset oletukset'!AP25","v":0},{"$f":"AQ16*'Yleiset oletukset'!AQ25","v":0},{"$f":"AR16*'Yleiset oletukset'!AR25","v":0},{"$f":"AS16*'Yleiset oletukset'!AS25","v":0},{"$f":"AT16*'Yleiset oletukset'!AT25","v":0},{"$f":"AU16*'Yleiset oletukset'!AU25","v":0},{"$f":"AV16*'Yleiset oletukset'!AV25","v":0},{"$f":"AW16*'Yleiset oletukset'!AW25","v":0},{"$f":"AX16*'Yleiset oletukset'!AX25","v":0},{"$f":"AY16*'Yleiset oletukset'!AY25","v":0},{"$f":"AZ16*'Yleiset oletukset'!AZ25","v":0},{"$f":"BA16*'Yleiset oletukset'!BA25","v":0},{"$f":"BB16*'Yleiset oletukset'!BB25","v":0},{"$f":"BC16*'Yleiset oletukset'!BC25","v":0},{"$f":"BD16*'Yleiset oletukset'!BD25","v":0},{"$f":"BE16*'Yleiset oletukset'!BE25","v":0},{"$f":"BF16*'Yleiset oletukset'!BF25","v":0},{"$f":"BG16*'Yleiset oletukset'!BG25","v":0},{"$f":"BH16*'Yleiset oletukset'!BH25","v":0},{"$f":"BI16*'Yleiset oletukset'!BI25","v":0},{"$f":"BJ16*'Yleiset oletukset'!BJ25","v":0},{"$f":"BK16*'Yleiset oletukset'!BK25","v":0},{"$f":"BL16*'Yleiset oletukset'!BL25","v":0},{"$f":"BM16*'Yleiset oletukset'!BM25","v":0},{"$f":"BN16*'Yleiset oletukset'!BN25","v":0},{"$f":"BO16*'Yleiset oletukset'!BO25","v":0},{"$f":"BP16*'Yleiset oletukset'!BP25","v":0},{"$f":"BQ16*'Yleiset oletukset'!BQ25","v":0},{"$f":"BR16*'Yleiset oletukset'!BR25","v":0},{"$f":"BS16*'Yleiset oletukset'!BS25","v":0},{"$f":"BT16*'Yleiset oletukset'!BT25","v":0},{"$f":"BU16*'Yleiset oletukset'!BU25","v":0}]
[null,null,"Kiinteä korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(L$8)>YEAR($F24),0,L36*(L41+SUM(L40:L40))*(L20/L$9))","v":0},{"$f":"IF(YEAR(M$8)>YEAR($F24),0,M36*(M41+SUM(M40:M40))*(M20/M$9))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(W$8)>YEAR($F24),0,W36*(W41+SUM(W40:W40))*(W20/W$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vaihtuva korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(L$8)>=YEAR($F26),0,L37*(L42+SUM(L40:L40))*(L20/L$9))","v":0},{"$f":"IF(YEAR(M$8)>=YEAR($F26),0,M37*(M42+SUM(M40:M40))*(M20/M$9))","v":0},0,0,3.238049604481497,3.4718050086738139,7.2965373589059919,11.376776887231394,18.026010018981076,22.966755847938416,28.089991780654625,{"$f":"IF(YEAR(W$8)>=YEAR($F26),0,W37*(W42+SUM(W40:W40))*(W20/W$9))","v":33.400803243186715},38.904398946199642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"(L43+L44)","v":0},{"$f":"(M43+M44)","v":0},0,0,3.238049604481497,3.4718050086738139,7.2965373589059919,11.376776887231394,18.026010018981076,22.966755847938416,28.089991780654625,{"$f":"(W43+W44)","v":33.400803243186715},38.904398946199642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Järjestelykustannus",null,null,null,null,null,null,null,null,{"$f":"(Kontrolli!$E$62*L31)","v":0},{"$f":"(Kontrolli!$E$62*M31)","v":0},{"$f":"(Kontrolli!$E$62*N31)","v":0},{"$f":"(Kontrolli!$E$62*O31)","v":0},{"$f":"(Kontrolli!$E$62*P31)","v":0},{"$f":"(Kontrolli!$E$62*Q31)","v":0},{"$f":"(Kontrolli!$E$62*R31)","v":0},{"$f":"(Kontrolli!$E$62*S31)","v":0},{"$f":"(Kontrolli!$E$62*T31)","v":0},{"$f":"(Kontrolli!$E$62*U31)","v":0},{"$f":"(Kontrolli!$E$62*V31)","v":0},{"$f":"(Kontrolli!$E$62*W31)","v":0},{"$f":"(Kontrolli!$E$62*X31)","v":0},{"$f":"(Kontrolli!$E$62*Y31)","v":0},{"$f":"(Kontrolli!$E$62*Z31)","v":0},{"$f":"(Kontrolli!$E$62*AA31)","v":0},{"$f":"(Kontrolli!$E$62*AB31)","v":0},{"$f":"(Kontrolli!$E$62*AC31)","v":0},{"$f":"(Kontrolli!$E$62*AD31)","v":0},{"$f":"(Kontrolli!$E$62*AE31)","v":0},{"$f":"(Kontrolli!$E$62*AF31)","v":0},{"$f":"(Kontrolli!$E$62*AG31)","v":0},{"$f":"(Kontrolli!$E$62*AH31)","v":0},{"$f":"(Kontrolli!$E$62*AI31)","v":0},{"$f":"(Kontrolli!$E$62*AJ31)","v":0},{"$f":"(Kontrolli!$E$62*AK31)","v":0},{"$f":"(Kontrolli!$E$62*AL31)","v":0},{"$f":"(Kontrolli!$E$62*AM31)","v":0},{"$f":"(Kontrolli!$E$62*AN31)","v":0},{"$f":"(Kontrolli!$E$62*AO31)","v":0},{"$f":"(Kontrolli!$E$62*AP31)","v":0},{"$f":"(Kontrolli!$E$62*AQ31)","v":0},{"$f":"(Kontrolli!$E$62*AR31)","v":0},{"$f":"(Kontrolli!$E$62*AS31)","v":0},{"$f":"(Kontrolli!$E$62*AT31)","v":0},{"$f":"(Kontrolli!$E$62*AU31)","v":0},{"$f":"(Kontrolli!$E$62*AV31)","v":0},{"$f":"(Kontrolli!$E$62*AW31)","v":0},{"$f":"(Kontrolli!$E$62*AX31)","v":0},{"$f":"(Kontrolli!$E$62*AY31)","v":0},{"$f":"(Kontrolli!$E$62*AZ31)","v":0},{"$f":"(Kontrolli!$E$62*BA31)","v":0},{"$f":"(Kontrolli!$E$62*BB31)","v":0},{"$f":"(Kontrolli!$E$62*BC31)","v":0},{"$f":"(Kontrolli!$E$62*BD31)","v":0},{"$f":"(Kontrolli!$E$62*BE31)","v":0},{"$f":"(Kontrolli!$E$62*BF31)","v":0},{"$f":"(Kontrolli!$E$62*BG31)","v":0},{"$f":"(Kontrolli!$E$62*BH31)","v":0},{"$f":"(Kontrolli!$E$62*BI31)","v":0},{"$f":"(Kontrolli!$E$62*BJ31)","v":0},{"$f":"(Kontrolli!$E$62*BK31)","v":0},{"$f":"(Kontrolli!$E$62*BL31)","v":0},{"$f":"(Kontrolli!$E$62*BM31)","v":0},{"$f":"(Kontrolli!$E$62*BN31)","v":0},{"$f":"(Kontrolli!$E$62*BO31)","v":0},{"$f":"(Kontrolli!$E$62*BP31)","v":0},{"$f":"(Kontrolli!$E$62*BQ31)","v":0},{"$f":"(Kontrolli!$E$62*BR31)","v":0},{"$f":"(Kontrolli!$E$62*BS31)","v":0},{"$f":"(Kontrolli!$E$62*BT31)","v":0},{"$f":"(Kontrolli!$E$62*BU31)","v":0}]
[]
[null,null,"Lainanhoitokulut yhteensä"]
[null,null,"Lyhennys",null,null,null,null,null,null,null,null,{"$f":"L33","v":0},{"$f":"M33","v":0},0,0,-2.1343193161643832,-3.8452098970759088,-5.6270113902010479,-7.4820423266311638,-9.4833211713274093,-11.46404031734086,-13.520194900726324,-15.65401005132026,-17.867769729977667,-1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut",null,null,null,null,null,null,null,null,{"$f":"-L45*(1-$F$27)","v":0},{"$f":"-M45*(1-$F$27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-W45*(1-$F$27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BL45*(1-$F$27)","v":0},0,0,0,0,0,0,0,{"$f":"-BT45*(1-$F$27)","v":0},0]
[null,null,"Järjestelykustannukset",null,null,null,null,null,null,null,null,{"$f":"-L47*(1-$F$27)","v":0},{"$f":"-M47*(1-$F$27)","v":0},{"$f":"-N47*(1-$F$27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lainanhoitokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"SUM(L50:L52)","v":0},{"$f":"SUM(M50:M52)","v":0},0,0,-2.1343193161643832,-3.8452098970759088,-5.6270113902010479,-7.4820423266311638,-9.4833211713274093,-11.46404031734086,-13.520194900726324,-15.65401005132026,-17.867769729977667,-1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS50:AS52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tukilaskelma rakennusajan lyhennysten optimointiin"]
[]
[null,"Verotettavat tulot"]
[null,"Käyttökate",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L23","v":0},{"$f":"'Hankeyhtiö - Talous'!M23","v":0},{"$f":"'Hankeyhtiö - Talous'!N23","v":0},{"$f":"'Hankeyhtiö - Talous'!O23","v":0.83231999999999973},{"$f":"'Hankeyhtiö - Talous'!P23","v":2.7591407999999995},{"$f":"'Hankeyhtiö - Talous'!Q23","v":4.7627015040000007},{"$f":"'Hankeyhtiö - Talous'!R23","v":6.8453009798399993},{"$f":"'Hankeyhtiö - Talous'!S23","v":9.0092993541120006},{"$f":"'Hankeyhtiö - Talous'!T23","v":11.257119542962943},{"$f":"'Hankeyhtiö - Talous'!U23","v":13.59124881962628},{"$f":"'Hankeyhtiö - Talous'!V23","v":16.014240419538968},{"$f":"'Hankeyhtiö - Talous'!W23","v":18.528715183920305},{"$f":"'Hankeyhtiö - Talous'!X23","v":21.137363242709085},{"$f":"'Hankeyhtiö - Talous'!Y23","v":72.389404341748303},{"$f":"'Hankeyhtiö - Talous'!Z23","v":73.91826332380117},{"$f":"'Hankeyhtiö - Talous'!AA23","v":75.490814416199754},{"$f":"'Hankeyhtiö - Talous'!AB23","v":124.3849663677434},{"$f":"'Hankeyhtiö - Talous'!AC23","v":127.7919960554305},{"$f":"'Hankeyhtiö - Talous'!AD23","v":131.26634496983723},{"$f":"'Hankeyhtiö - Talous'!AE23","v":134.8615302601998},{"$f":"'Hankeyhtiö - Talous'!AF23","v":138.56413969869524},{"$f":"'Hankeyhtiö - Talous'!AG23","v":142.39577650317057},{"$f":"'Hankeyhtiö - Talous'!AH23","v":146.18286030118574},{"$f":"'Hankeyhtiö - Talous'!AI23","v":150.09758147140121},{"$f":"'Hankeyhtiö - Talous'!AJ23","v":153.82663217164608},{"$f":"'Hankeyhtiö - Talous'!AK23","v":157.67176515461324},{"$f":"'Hankeyhtiö - Talous'!AL23","v":161.57665834242835},{"$f":"'Hankeyhtiö - Talous'!AM23","v":165.60288270996159},{"$f":"'Hankeyhtiö - Talous'!AN23","v":169.73353545781055},{"$f":"'Hankeyhtiö - Talous'!AO23","v":173.99268214293457},{"$f":"'Hankeyhtiö - Talous'!AP23","v":178.31944396372606},{"$f":"'Hankeyhtiö - Talous'!AQ23","v":182.78055596010176},{"$f":"'Hankeyhtiö - Talous'!AR23","v":187.35781332412409},{"$f":"'Hankeyhtiö - Talous'!AS23","v":135.54114172218257},{"$f":"'Hankeyhtiö - Talous'!AT23","v":139.23849125234426},{"$f":"'Hankeyhtiö - Talous'!AU23","v":142.61178866877896},{"$f":"'Hankeyhtiö - Talous'!AV23","v":146.06765069328171},{"$f":"'Hankeyhtiö - Talous'!AW23","v":149.63428847551819},{"$f":"'Hankeyhtiö - Talous'!AX23","v":153.23527386855449},{"$f":"'Hankeyhtiö - Talous'!AY23","v":156.95126571591143},{"$f":"'Hankeyhtiö - Talous'!AZ23","v":160.75828613475437},{"$f":"'Hankeyhtiö - Talous'!BA23","v":164.68691431629858},{"$f":"'Hankeyhtiö - Talous'!BB23","v":168.65446560316886},{"$f":"'Hankeyhtiö - Talous'!BC23","v":172.74829246761976},{"$f":"'Hankeyhtiö - Talous'!BD23","v":176.94248637213994},{"$f":"'Hankeyhtiö - Talous'!BE23","v":181.27019428813475},{"$f":"'Hankeyhtiö - Talous'!BF23","v":185.64196396234536},{"$f":"'Hankeyhtiö - Talous'!BG23","v":190.15239803761528},{"$f":"'Hankeyhtiö - Talous'!BH23","v":194.77350306771683},{"$f":"'Hankeyhtiö - Talous'!BI23","v":199.54121049146349},{"$f":"'Hankeyhtiö - Talous'!BJ23","v":204.35874774049276},{"$f":"'Hankeyhtiö - Talous'!BK23","v":209.32857055586686},{"$f":"'Hankeyhtiö - Talous'!BL23","v":214.42043413498834},{"$f":"'Hankeyhtiö - Talous'!BM23","v":219.67328946856156},{"$f":"'Hankeyhtiö - Talous'!BN23","v":224.98244594106419},{"$f":"'Hankeyhtiö - Talous'!BO23","v":230.45886558311881},{"$f":"'Hankeyhtiö - Talous'!BP23","v":236.0698726449985},{"$f":"'Hankeyhtiö - Talous'!BQ23","v":241.85769272465214},{"$f":"'Hankeyhtiö - Talous'!BR23","v":247.70907076254116},{"$f":"'Hankeyhtiö - Talous'!BS23","v":253.74418273729711},{"$f":"'Hankeyhtiö - Talous'!BT23","v":259.9277281963677},{"$f":"'Hankeyhtiö - Talous'!BU23","v":266.30548408057905}]
[null,"Konserniavustukset",null,null,null,null,null,null,null,null,null,{"$f":"+'Hankeyhtiö - Talous'!L32","v":0},{"$f":"+'Hankeyhtiö - Talous'!M32","v":0},{"$f":"+'Hankeyhtiö - Talous'!N32","v":0},{"$f":"+'Hankeyhtiö - Talous'!O32","v":0},{"$f":"+'Hankeyhtiö - Talous'!P32","v":0},{"$f":"+'Hankeyhtiö - Talous'!Q32","v":0},{"$f":"+'Hankeyhtiö - Talous'!R32","v":0},{"$f":"+'Hankeyhtiö - Talous'!S32","v":0},{"$f":"+'Hankeyhtiö - Talous'!T32","v":0},{"$f":"+'Hankeyhtiö - Talous'!U32","v":0},{"$f":"+'Hankeyhtiö - Talous'!V32","v":0},{"$f":"+'Hankeyhtiö - Talous'!W32","v":0},{"$f":"+'Hankeyhtiö - Talous'!X32","v":0},{"$f":"+'Hankeyhtiö - Talous'!Y32","v":0},{"$f":"+'Hankeyhtiö - Talous'!Z32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AA32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AB32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AC32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AD32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AE32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AF32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AG32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AH32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AI32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AJ32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AK32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AL32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AM32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AN32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AO32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AP32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AQ32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AR32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AS32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AT32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AU32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AV32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AW32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AX32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AY32","v":0},{"$f":"+'Hankeyhtiö - Talous'!AZ32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BA32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BB32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BC32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BD32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BE32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BF32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BG32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BH32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BI32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BJ32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BK32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BL32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BM32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BN32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BO32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BP32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BQ32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BR32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BS32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BT32","v":0},{"$f":"+'Hankeyhtiö - Talous'!BU32","v":0}]
[null,"Poistoeron muutos",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L39","v":0},{"$f":"'Hankeyhtiö - Talous'!M39","v":0},{"$f":"'Hankeyhtiö - Talous'!N39","v":0},{"$f":"'Hankeyhtiö - Talous'!O39","v":0},{"$f":"'Hankeyhtiö - Talous'!P39","v":0},{"$f":"'Hankeyhtiö - Talous'!Q39","v":0},{"$f":"'Hankeyhtiö - Talous'!R39","v":0},{"$f":"'Hankeyhtiö - Talous'!S39","v":0},{"$f":"'Hankeyhtiö - Talous'!T39","v":0},{"$f":"'Hankeyhtiö - Talous'!U39","v":0},{"$f":"'Hankeyhtiö - Talous'!V39","v":0},{"$f":"'Hankeyhtiö - Talous'!W39","v":0},{"$f":"'Hankeyhtiö - Talous'!X39","v":0},{"$f":"'Hankeyhtiö - Talous'!Y39","v":0},{"$f":"'Hankeyhtiö - Talous'!Z39","v":0},{"$f":"'Hankeyhtiö - Talous'!AA39","v":0},{"$f":"'Hankeyhtiö - Talous'!AB39","v":0},{"$f":"'Hankeyhtiö - Talous'!AC39","v":0},{"$f":"'Hankeyhtiö - Talous'!AD39","v":0},{"$f":"'Hankeyhtiö - Talous'!AE39","v":0},{"$f":"'Hankeyhtiö - Talous'!AF39","v":0},{"$f":"'Hankeyhtiö - Talous'!AG39","v":0},{"$f":"'Hankeyhtiö - Talous'!AH39","v":0},{"$f":"'Hankeyhtiö - Talous'!AI39","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ39","v":0},{"$f":"'Hankeyhtiö - Talous'!AK39","v":0},{"$f":"'Hankeyhtiö - Talous'!AL39","v":0},{"$f":"'Hankeyhtiö - Talous'!AM39","v":0},{"$f":"'Hankeyhtiö - Talous'!AN39","v":0},{"$f":"'Hankeyhtiö - Talous'!AO39","v":0},{"$f":"'Hankeyhtiö - Talous'!AP39","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ39","v":0},{"$f":"'Hankeyhtiö - Talous'!AR39","v":0},{"$f":"'Hankeyhtiö - Talous'!AS39","v":0},{"$f":"'Hankeyhtiö - Talous'!AT39","v":0},{"$f":"'Hankeyhtiö - Talous'!AU39","v":0},{"$f":"'Hankeyhtiö - Talous'!AV39","v":0},{"$f":"'Hankeyhtiö - Talous'!AW39","v":0},{"$f":"'Hankeyhtiö - Talous'!AX39","v":0},{"$f":"'Hankeyhtiö - Talous'!AY39","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ39","v":0},{"$f":"'Hankeyhtiö - Talous'!BA39","v":0},{"$f":"'Hankeyhtiö - Talous'!BB39","v":0},{"$f":"'Hankeyhtiö - Talous'!BC39","v":0},{"$f":"'Hankeyhtiö - Talous'!BD39","v":0},{"$f":"'Hankeyhtiö - Talous'!BE39","v":0},{"$f":"'Hankeyhtiö - Talous'!BF39","v":0},{"$f":"'Hankeyhtiö - Talous'!BG39","v":0},{"$f":"'Hankeyhtiö - Talous'!BH39","v":0},{"$f":"'Hankeyhtiö - Talous'!BI39","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ39","v":0},{"$f":"'Hankeyhtiö - Talous'!BK39","v":0},{"$f":"'Hankeyhtiö - Talous'!BL39","v":0},{"$f":"'Hankeyhtiö - Talous'!BM39","v":0},{"$f":"'Hankeyhtiö - Talous'!BN39","v":0},{"$f":"'Hankeyhtiö - Talous'!BO39","v":0},{"$f":"'Hankeyhtiö - Talous'!BP39","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ39","v":0},{"$f":"'Hankeyhtiö - Talous'!BR39","v":0},{"$f":"'Hankeyhtiö - Talous'!BS39","v":0},{"$f":"'Hankeyhtiö - Talous'!BT39","v":0},{"$f":"'Hankeyhtiö - Talous'!BU39","v":0}]
[null,"Poistot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L27","v":0},{"$f":"'Hankeyhtiö - Talous'!M27","v":0},{"$f":"'Hankeyhtiö - Talous'!N27","v":0},{"$f":"'Hankeyhtiö - Talous'!O27","v":0},{"$f":"'Hankeyhtiö - Talous'!P27","v":0},{"$f":"'Hankeyhtiö - Talous'!Q27","v":0},{"$f":"'Hankeyhtiö - Talous'!R27","v":0},{"$f":"'Hankeyhtiö - Talous'!S27","v":0},{"$f":"'Hankeyhtiö - Talous'!T27","v":0},{"$f":"'Hankeyhtiö - Talous'!U27","v":0},{"$f":"'Hankeyhtiö - Talous'!V27","v":0},{"$f":"'Hankeyhtiö - Talous'!W27","v":0},{"$f":"'Hankeyhtiö - Talous'!X27","v":0},{"$f":"'Hankeyhtiö - Talous'!Y27","v":-43.594143941417038},{"$f":"'Hankeyhtiö - Talous'!Z27","v":-43.594143941417038},{"$f":"'Hankeyhtiö - Talous'!AA27","v":-43.594143941417038},{"$f":"'Hankeyhtiö - Talous'!AB27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AC27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AD27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AE27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AF27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AG27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AH27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AI27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AJ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AK27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AL27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AM27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AN27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AO27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AP27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AQ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AR27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AS27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AT27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AU27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AV27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AW27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AX27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AY27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!AZ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BA27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BB27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BC27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BD27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BE27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BF27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BG27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BH27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BI27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BJ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BK27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BL27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BM27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BN27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BO27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BP27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BQ27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BR27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BS27","v":-100.1036750237013},{"$f":"'Hankeyhtiö - Talous'!BT27","v":-99.659041690367985},{"$f":"'Hankeyhtiö - Talous'!BU27","v":-99.093266664996634}]
[null,"Korkotuotot"]
[null,"Ulkoisen velan korkokustannukset"]
[null,"Pääomalainan korkokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!L186","v":0},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!M186","v":0},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!N186","v":0},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!O186","v":0},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!P186","v":0},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!Q186","v":-0.55483611726995308},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!R186","v":-1.1485107627488029},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!S186","v":-1.7831877972939023},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!T186","v":-3.0954720150970503},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!U186","v":-4.4851333243184408},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!V186","v":-5.9689754531702324},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!W186","v":-7.5522013977173303},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!X186","v":-9.240284182929555},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!Y186","v":-11.038693940116412},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!Z186","v":-12.290963929595199},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AA186","v":-13.619854124397381},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AB186","v":-15.029475668906123},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AC186","v":-14.65373877718347},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AD186","v":-14.278001885460817},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AE186","v":-13.902264993738164},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AF186","v":-13.526528102015511},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AG186","v":-13.150791210292859},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AH186","v":-12.775054318570206},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AI186","v":-12.399317426847553},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AJ186","v":-12.0235805351249},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AK186","v":-11.647843643402247},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AL186","v":-11.272106751679594},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AM186","v":-10.896369859956941},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AN186","v":-10.520632968234288},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AO186","v":-10.144896076511635},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AP186","v":-9.7691591847889825},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AQ186","v":-9.3934222930663278},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AR186","v":-9.0176854013436749},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AS186","v":-8.641948509621022},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AT186","v":-8.2662116178983691},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AU186","v":-7.8904747261757171},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AV186","v":-7.5147378344530642},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AW186","v":-7.1390009427304113},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AX186","v":-6.7632640510077584},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AY186","v":-6.3875271592851055},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!AZ186","v":-6.0117902675624526},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BA186","v":-5.6360533758397997},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BB186","v":-5.2603164841171468},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BC186","v":-4.8845795923944939},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BD186","v":-4.508842700671841},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BE186","v":-4.1331058089491881},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BF186","v":-3.7573689172265348},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BG186","v":-3.3816320255038819},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BH186","v":-3.0058951337812285},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BI186","v":-2.6301582420585756},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BJ186","v":-2.2544213503359223},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BK186","v":-1.8786844586132689},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BL186","v":-1.5029475668906158},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BM186","v":-1.1272106751679627},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BN186","v":-0.75147378344530957},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BO186","v":-0.37573689172265645},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BP186","v":-3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BQ186","v":-3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BR186","v":-3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BS186","v":-3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BT186","v":-3.2862601528904635E-15},{"$f":"-'Hankeyhtiö - Talous'!$D$192*'Hankeyhtiö - Talous'!BU186","v":-3.2862601528904635E-15}]
[null,"Voitto (tappio) ennen veroja",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L58:L64)","v":0},0,{"$f":"SUM(N58:N64)","v":0},0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.1616475278658935,9.10611549530784,10.045264966368736,10.976513786202975,11.89707905977953,17.756566460214856,18.033155452788932,18.276816350385335,9.2518156751359797,13.034582254545732,16.884668060675118,20.855590242760336,24.933936572978432,29.141310269176408,33.304130958914236,37.594589020852361,41.699376612819883,45.920246487509694,50.200876567047452,54.60283782630335,59.109227465874959,63.744111042721634,68.446609755235784,73.283458643334143,78.236452899079126,26.79551818886025,{"$f":"SUM(AT58:AT64)","v":30.86860461074459},34.617638918901939,38.449237835127342,42.391612509086478,46.368334793845428,50.460063532925027,54.642820843490618,58.947185916757483,63.290474095350412,67.760037851523975,72.329968647766805,77.033413455484265,81.780920021417529,86.667090988410109,91.663932910234308,96.807377225703618,102.00065136645554,107.3462110735523,112.81381154439643,118.44240376969231,124.12729713391758,129.97945366769486,135.9661976212972,141.75401770095084,147.60539573883986,153.64050771359581,160.26868650599971,167.21221741558242]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L263","v":0},{"$f":"'Hankeyhtiö - Talous'!M263","v":0},{"$f":"'Hankeyhtiö - Talous'!N263","v":0},{"$f":"'Hankeyhtiö - Talous'!O263","v":0},{"$f":"'Hankeyhtiö - Talous'!P263","v":0},{"$f":"'Hankeyhtiö - Talous'!Q263","v":0},{"$f":"'Hankeyhtiö - Talous'!R263","v":0},{"$f":"'Hankeyhtiö - Talous'!S263","v":0},{"$f":"'Hankeyhtiö - Talous'!T263","v":0},{"$f":"'Hankeyhtiö - Talous'!U263","v":0},{"$f":"'Hankeyhtiö - Talous'!V263","v":0},{"$f":"'Hankeyhtiö - Talous'!W263","v":0},{"$f":"'Hankeyhtiö - Talous'!X263","v":0},{"$f":"'Hankeyhtiö - Talous'!Y263","v":0},{"$f":"'Hankeyhtiö - Talous'!Z263","v":0},{"$f":"'Hankeyhtiö - Talous'!AA263","v":0},{"$f":"'Hankeyhtiö - Talous'!AB263","v":0},{"$f":"'Hankeyhtiö - Talous'!AC263","v":0},{"$f":"'Hankeyhtiö - Talous'!AD263","v":0},{"$f":"'Hankeyhtiö - Talous'!AE263","v":0},{"$f":"'Hankeyhtiö - Talous'!AF263","v":0},{"$f":"'Hankeyhtiö - Talous'!AG263","v":0},{"$f":"'Hankeyhtiö - Talous'!AH263","v":0},{"$f":"'Hankeyhtiö - Talous'!AI263","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ263","v":0},{"$f":"'Hankeyhtiö - Talous'!AK263","v":0},{"$f":"'Hankeyhtiö - Talous'!AL263","v":0},{"$f":"'Hankeyhtiö - Talous'!AM263","v":0},{"$f":"'Hankeyhtiö - Talous'!AN263","v":0},{"$f":"'Hankeyhtiö - Talous'!AO263","v":0},{"$f":"'Hankeyhtiö - Talous'!AP263","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ263","v":0},{"$f":"'Hankeyhtiö - Talous'!AR263","v":0},{"$f":"'Hankeyhtiö - Talous'!AS263","v":0},{"$f":"'Hankeyhtiö - Talous'!AT263","v":0},{"$f":"'Hankeyhtiö - Talous'!AU263","v":0},{"$f":"'Hankeyhtiö - Talous'!AV263","v":0},{"$f":"'Hankeyhtiö - Talous'!AW263","v":0},{"$f":"'Hankeyhtiö - Talous'!AX263","v":0},{"$f":"'Hankeyhtiö - Talous'!AY263","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ263","v":0},{"$f":"'Hankeyhtiö - Talous'!BA263","v":0},{"$f":"'Hankeyhtiö - Talous'!BB263","v":0},{"$f":"'Hankeyhtiö - Talous'!BC263","v":0},{"$f":"'Hankeyhtiö - Talous'!BD263","v":0},{"$f":"'Hankeyhtiö - Talous'!BE263","v":0},{"$f":"'Hankeyhtiö - Talous'!BF263","v":0},{"$f":"'Hankeyhtiö - Talous'!BG263","v":0},{"$f":"'Hankeyhtiö - Talous'!BH263","v":0},{"$f":"'Hankeyhtiö - Talous'!BI263","v":-1.1594271429812384},{"$f":"'Hankeyhtiö - Talous'!BJ263","v":-6.3527012837331629},{"$f":"'Hankeyhtiö - Talous'!BK263","v":-5.2164160996311431},{"$f":"'Hankeyhtiö - Talous'!BL263","v":0},{"$f":"'Hankeyhtiö - Talous'!BM263","v":0},{"$f":"'Hankeyhtiö - Talous'!BN263","v":0},{"$f":"'Hankeyhtiö - Talous'!BO263","v":0},{"$f":"'Hankeyhtiö - Talous'!BP263","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ263","v":0},{"$f":"'Hankeyhtiö - Talous'!BR263","v":0},{"$f":"'Hankeyhtiö - Talous'!BS263","v":0},{"$f":"'Hankeyhtiö - Talous'!BT263","v":0},{"$f":"'Hankeyhtiö - Talous'!BU263","v":0}]
[]
[null,"Korkovähennyssääntö"]
[null,"Pääomalainan nettokorkokulut",null,null,null,null,null,null,null,null,null,{"$f":"-L64","v":0},{"$f":"-M64","v":0},0,0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,11.038693940116412,12.290963929595199,13.619854124397381,15.029475668906123,14.65373877718347,14.278001885460817,13.902264993738164,13.526528102015511,13.150791210292859,12.775054318570206,12.399317426847553,12.0235805351249,11.647843643402247,11.272106751679594,10.896369859956941,10.520632968234288,10.144896076511635,9.7691591847889825,9.3934222930663278,9.0176854013436749,{"$f":"-AS64","v":8.641948509621022},8.2662116178983691,7.8904747261757171,7.5147378344530642,7.1390009427304113,6.7632640510077584,6.3875271592851055,6.0117902675624526,5.6360533758397997,5.2603164841171468,4.8845795923944939,4.508842700671841,4.1331058089491881,3.7573689172265348,3.3816320255038819,3.0058951337812285,2.6301582420585756,2.2544213503359223,1.8786844586132689,1.5029475668906158,1.1272106751679627,0.75147378344530957,0.37573689172265645,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[null,"Muut nettokorkokulut"]
[null,"Nettokorkokulut yhteensä",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L69:L70)","v":0},0,{"$f":"SUM(N69:N70)","v":0},0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,11.038693940116412,12.290963929595199,13.619854124397381,15.029475668906123,14.65373877718347,14.278001885460817,13.902264993738164,13.526528102015511,13.150791210292859,12.775054318570206,12.399317426847553,12.0235805351249,11.647843643402247,11.272106751679594,10.896369859956941,10.520632968234288,10.144896076511635,9.7691591847889825,9.3934222930663278,9.0176854013436749,8.641948509621022,{"$f":"SUM(AT69:AT70)","v":8.2662116178983691},7.8904747261757171,7.5147378344530642,7.1390009427304113,6.7632640510077584,6.3875271592851055,6.0117902675624526,5.6360533758397997,5.2603164841171468,4.8845795923944939,4.508842700671841,4.1331058089491881,3.7573689172265348,3.3816320255038819,3.0058951337812285,2.6301582420585756,2.2544213503359223,1.8786844586132689,1.5029475668906158,1.1272106751679627,0.75147378344530957,0.37573689172265645,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[]
[null,"Korkovähennysrajoitus käytössä? (1= Kyllä, 0=Ei)",null,null,null,null,null,null,null,null,null,{"$f":"(IF(AND('Hankeyhtiö - Talous'!L236>0,'Hankeyhtiö - Talous'!L238>(Kontrolli!$E$237)),1,0))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!M236>0,'Hankeyhtiö - Talous'!M238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!M238>0,'Hankeyhtiö - Talous'!M238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!N236>0,'Hankeyhtiö - Talous'!N238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!N238>0,'Hankeyhtiö - Talous'!N238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!O236>0,'Hankeyhtiö - Talous'!O238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!O238>0,'Hankeyhtiö - Talous'!O238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!P236>0,'Hankeyhtiö - Talous'!P238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!P238>0,'Hankeyhtiö - Talous'!P238>(Kontrolli!$E$237)),1,0)))","v":0},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!Q236>0,'Hankeyhtiö - Talous'!Q238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!Q238>0,'Hankeyhtiö - Talous'!Q238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!R236>0,'Hankeyhtiö - Talous'!R238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!R238>0,'Hankeyhtiö - Talous'!R238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!S236>0,'Hankeyhtiö - Talous'!S238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!S238>0,'Hankeyhtiö - Talous'!S238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!T236>0,'Hankeyhtiö - Talous'!T238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!T238>0,'Hankeyhtiö - Talous'!T238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!U236>0,'Hankeyhtiö - Talous'!U238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!U238>0,'Hankeyhtiö - Talous'!U238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!V236>0,'Hankeyhtiö - Talous'!V238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!V238>0,'Hankeyhtiö - Talous'!V238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!W236>0,'Hankeyhtiö - Talous'!W238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!W238>0,'Hankeyhtiö - Talous'!W238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!X236>0,'Hankeyhtiö - Talous'!X238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!X238>0,'Hankeyhtiö - Talous'!X238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!Y236>0,'Hankeyhtiö - Talous'!Y238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!Y238>0,'Hankeyhtiö - Talous'!Y238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!Z236>0,'Hankeyhtiö - Talous'!Z238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!Z238>0,'Hankeyhtiö - Talous'!Z238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AA236>0,'Hankeyhtiö - Talous'!AA238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AA238>0,'Hankeyhtiö - Talous'!AA238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AB236>0,'Hankeyhtiö - Talous'!AB238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AB238>0,'Hankeyhtiö - Talous'!AB238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AC236>0,'Hankeyhtiö - Talous'!AC238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AC238>0,'Hankeyhtiö - Talous'!AC238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AD236>0,'Hankeyhtiö - Talous'!AD238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AD238>0,'Hankeyhtiö - Talous'!AD238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AE236>0,'Hankeyhtiö - Talous'!AE238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AE238>0,'Hankeyhtiö - Talous'!AE238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AF236>0,'Hankeyhtiö - Talous'!AF238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AF238>0,'Hankeyhtiö - Talous'!AF238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AG236>0,'Hankeyhtiö - Talous'!AG238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AG238>0,'Hankeyhtiö - Talous'!AG238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AH236>0,'Hankeyhtiö - Talous'!AH238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AH238>0,'Hankeyhtiö - Talous'!AH238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AI236>0,'Hankeyhtiö - Talous'!AI238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AI238>0,'Hankeyhtiö - Talous'!AI238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AJ236>0,'Hankeyhtiö - Talous'!AJ238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AJ238>0,'Hankeyhtiö - Talous'!AJ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AK236>0,'Hankeyhtiö - Talous'!AK238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AK238>0,'Hankeyhtiö - Talous'!AK238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AL236>0,'Hankeyhtiö - Talous'!AL238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AL238>0,'Hankeyhtiö - Talous'!AL238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AM236>0,'Hankeyhtiö - Talous'!AM238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AM238>0,'Hankeyhtiö - Talous'!AM238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AN236>0,'Hankeyhtiö - Talous'!AN238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AN238>0,'Hankeyhtiö - Talous'!AN238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AO236>0,'Hankeyhtiö - Talous'!AO238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AO238>0,'Hankeyhtiö - Talous'!AO238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AP236>0,'Hankeyhtiö - Talous'!AP238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AP238>0,'Hankeyhtiö - Talous'!AP238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AQ236>0,'Hankeyhtiö - Talous'!AQ238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AQ238>0,'Hankeyhtiö - Talous'!AQ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AR236>0,'Hankeyhtiö - Talous'!AR238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AR238>0,'Hankeyhtiö - Talous'!AR238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AS236>0,'Hankeyhtiö - Talous'!AS238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AS238>0,'Hankeyhtiö - Talous'!AS238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AT236>0,'Hankeyhtiö - Talous'!AT238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AT238>0,'Hankeyhtiö - Talous'!AT238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AU236>0,'Hankeyhtiö - Talous'!AU238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AU238>0,'Hankeyhtiö - Talous'!AU238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AV236>0,'Hankeyhtiö - Talous'!AV238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AV238>0,'Hankeyhtiö - Talous'!AV238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AW236>0,'Hankeyhtiö - Talous'!AW238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AW238>0,'Hankeyhtiö - Talous'!AW238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AX236>0,'Hankeyhtiö - Talous'!AX238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AX238>0,'Hankeyhtiö - Talous'!AX238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AY236>0,'Hankeyhtiö - Talous'!AY238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AY238>0,'Hankeyhtiö - Talous'!AY238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!AZ236>0,'Hankeyhtiö - Talous'!AZ238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!AZ238>0,'Hankeyhtiö - Talous'!AZ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BA236>0,'Hankeyhtiö - Talous'!BA238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BA238>0,'Hankeyhtiö - Talous'!BA238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BB236>0,'Hankeyhtiö - Talous'!BB238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BB238>0,'Hankeyhtiö - Talous'!BB238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BC236>0,'Hankeyhtiö - Talous'!BC238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BC238>0,'Hankeyhtiö - Talous'!BC238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BD236>0,'Hankeyhtiö - Talous'!BD238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BD238>0,'Hankeyhtiö - Talous'!BD238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BE236>0,'Hankeyhtiö - Talous'!BE238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BE238>0,'Hankeyhtiö - Talous'!BE238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BF236>0,'Hankeyhtiö - Talous'!BF238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BF238>0,'Hankeyhtiö - Talous'!BF238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BG236>0,'Hankeyhtiö - Talous'!BG238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BG238>0,'Hankeyhtiö - Talous'!BG238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BH236>0,'Hankeyhtiö - Talous'!BH238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BH238>0,'Hankeyhtiö - Talous'!BH238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BI236>0,'Hankeyhtiö - Talous'!BI238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BI238>0,'Hankeyhtiö - Talous'!BI238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BJ236>0,'Hankeyhtiö - Talous'!BJ238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BJ238>0,'Hankeyhtiö - Talous'!BJ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BK236>0,'Hankeyhtiö - Talous'!BK238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BK238>0,'Hankeyhtiö - Talous'!BK238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BL236>0,'Hankeyhtiö - Talous'!BL238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BL238>0,'Hankeyhtiö - Talous'!BL238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BM236>0,'Hankeyhtiö - Talous'!BM238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BM238>0,'Hankeyhtiö - Talous'!BM238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BN236>0,'Hankeyhtiö - Talous'!BN238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BN238>0,'Hankeyhtiö - Talous'!BN238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BO236>0,'Hankeyhtiö - Talous'!BO238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BO238>0,'Hankeyhtiö - Talous'!BO238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BP236>0,'Hankeyhtiö - Talous'!BP238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BP238>0,'Hankeyhtiö - Talous'!BP238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BQ236>0,'Hankeyhtiö - Talous'!BQ238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BQ238>0,'Hankeyhtiö - Talous'!BQ238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BR236>0,'Hankeyhtiö - Talous'!BR238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BR238>0,'Hankeyhtiö - Talous'!BR238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BS236>0,'Hankeyhtiö - Talous'!BS238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BS238>0,'Hankeyhtiö - Talous'!BS238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BT236>0,'Hankeyhtiö - Talous'!BT238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BT238>0,'Hankeyhtiö - Talous'!BT238>(Kontrolli!$E$237)),1,0)))","v":1},{"$f":"IF(Kontrolli!$E$236=0,(IF(AND('Hankeyhtiö - Talous'!BU236>0,'Hankeyhtiö - Talous'!BU238>(Kontrolli!$E$237)),1,0)),(IF(AND('Hankeyhtiö - Talous'!BU238>0,'Hankeyhtiö - Talous'!BU238>(Kontrolli!$E$237)),1,0)))","v":1}]
[null,"Korkovähennyssäännön asettama raja",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L242*Kontrolli!$E$235*'Hankeyhtiö - Talous'!L240","v":0},{"$f":"'Hankeyhtiö - Talous'!M242*Kontrolli!$E$235*'Hankeyhtiö - Talous'!M240","v":0},{"$f":"N75*Kontrolli!$E$235*N73","v":0},{"$f":"O75*Kontrolli!$E$235*O73","v":0},{"$f":"P75*Kontrolli!$E$235*P73","v":0},{"$f":"Q75*Kontrolli!$E$235*Q73","v":1.1906753760000002},{"$f":"R75*Kontrolli!$E$235*R73","v":1.7113252449599998},{"$f":"S75*Kontrolli!$E$235*S73","v":2.2523248385280001},{"$f":"T75*Kontrolli!$E$235*T73","v":2.8142798857407358},{"$f":"U75*Kontrolli!$E$235*U73","v":3.39781220490657},{"$f":"V75*Kontrolli!$E$235*V73","v":4.003560104884742},{"$f":"W75*Kontrolli!$E$235*W73","v":4.6321787959800762},{"$f":"X75*Kontrolli!$E$235*X73","v":5.2843408106772713},{"$f":"Y75*Kontrolli!$E$235*Y73","v":18.097351085437076},{"$f":"Z75*Kontrolli!$E$235*Z73","v":18.479565830950293},{"$f":"AA75*Kontrolli!$E$235*AA73","v":18.872703604049939},{"$f":"AB75*Kontrolli!$E$235*AB73","v":31.096241591935851},{"$f":"AC75*Kontrolli!$E$235*AC73","v":31.947999013857626},{"$f":"AD75*Kontrolli!$E$235*AD73","v":32.816586242459309},{"$f":"AE75*Kontrolli!$E$235*AE73","v":33.71538256504995},{"$f":"AF75*Kontrolli!$E$235*AF73","v":34.641034924673811},{"$f":"AG75*Kontrolli!$E$235*AG73","v":35.598944125792642},{"$f":"AH75*Kontrolli!$E$235*AH73","v":36.545715075296435},{"$f":"AI75*Kontrolli!$E$235*AI73","v":37.524395367850303},{"$f":"AJ75*Kontrolli!$E$235*AJ73","v":38.456658042911521},{"$f":"AK75*Kontrolli!$E$235*AK73","v":39.41794128865331},{"$f":"AL75*Kontrolli!$E$235*AL73","v":40.394164585607086},{"$f":"AM75*Kontrolli!$E$235*AM73","v":41.400720677490398},{"$f":"AN75*Kontrolli!$E$235*AN73","v":42.433383864452637},{"$f":"AO75*Kontrolli!$E$235*AO73","v":43.498170535733642},{"$f":"AP75*Kontrolli!$E$235*AP73","v":44.579860990931515},{"$f":"AQ75*Kontrolli!$E$235*AQ73","v":45.695138990025441},{"$f":"AR75*Kontrolli!$E$235*AR73","v":46.839453331031024},{"$f":"AS75*Kontrolli!$E$235*AS73","v":33.885285430545643},{"$f":"AT75*Kontrolli!$E$235*AT73","v":34.809622813086065},{"$f":"AU75*Kontrolli!$E$235*AU73","v":35.652947167194739},{"$f":"AV75*Kontrolli!$E$235*AV73","v":36.516912673320427},{"$f":"AW75*Kontrolli!$E$235*AW73","v":37.408572118879547},{"$f":"AX75*Kontrolli!$E$235*AX73","v":38.308818467138622},{"$f":"AY75*Kontrolli!$E$235*AY73","v":39.237816428977858},{"$f":"AZ75*Kontrolli!$E$235*AZ73","v":40.189571533688593},{"$f":"BA75*Kontrolli!$E$235*BA73","v":41.171728579074646},{"$f":"BB75*Kontrolli!$E$235*BB73","v":42.163616400792215},{"$f":"BC75*Kontrolli!$E$235*BC73","v":43.187073116904941},{"$f":"BD75*Kontrolli!$E$235*BD73","v":44.235621593034985},{"$f":"BE75*Kontrolli!$E$235*BE73","v":45.317548572033687},{"$f":"BF75*Kontrolli!$E$235*BF73","v":46.410490990586339},{"$f":"BG75*Kontrolli!$E$235*BG73","v":47.538099509403821},{"$f":"BH75*Kontrolli!$E$235*BH73","v":48.693375766929208},{"$f":"BI75*Kontrolli!$E$235*BI73","v":49.885302622865872},{"$f":"BJ75*Kontrolli!$E$235*BJ73","v":51.08968693512319},{"$f":"BK75*Kontrolli!$E$235*BK73","v":52.332142638966715},{"$f":"BL75*Kontrolli!$E$235*BL73","v":53.605108533747085},{"$f":"BM75*Kontrolli!$E$235*BM73","v":54.918322367140391},{"$f":"BN75*Kontrolli!$E$235*BN73","v":56.245611485266046},{"$f":"BO75*Kontrolli!$E$235*BO73","v":57.614716395779702},{"$f":"BP75*Kontrolli!$E$235*BP73","v":59.017468161249624},{"$f":"BQ75*Kontrolli!$E$235*BQ73","v":60.464423181163035},{"$f":"BR75*Kontrolli!$E$235*BR73","v":61.92726769063529},{"$f":"BS75*Kontrolli!$E$235*BS73","v":63.436045684324277},{"$f":"BT75*Kontrolli!$E$235*BT73","v":64.981932049091924},{"$f":"BU75*Kontrolli!$E$235*BU73","v":66.576371020144762}]
[null,"Verotuksen käyttökate (rajoituksen laskemiseen)",null,null,null,null,null,null,null,null,null,{"$f":"+L65-L63-L64-L61","v":0},0,{"$f":"+N65-N63-N64-N61","v":0},0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,135.54114172218257,{"$f":"+AT65-AT63-AT64-AT61","v":139.23849125234426},142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[null,"Takaisin lisättävän koron määrä (rajoituksen ylittävä osuus)",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L240*((Kontrolli!$E$234=1)*(('Hankeyhtiö - Talous'!L241>=0)*('Hankeyhtiö - Talous'!L236>0)*('Hankeyhtiö - Talous'!L241<'Hankeyhtiö - Talous'!L236)*('Hankeyhtiö - Talous'!L236-'Hankeyhtiö - Talous'!L241)+('Hankeyhtiö - Talous'!L241<0)*'Hankeyhtiö - Talous'!L236))","v":0},{"$f":"'Hankeyhtiö - Talous'!M240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!M241>=0)*('Hankeyhtiö - Talous'!M236>0)*('Hankeyhtiö - Talous'!M241<'Hankeyhtiö - Talous'!M236)*('Hankeyhtiö - Talous'!M236-'Hankeyhtiö - Talous'!M241)+('Hankeyhtiö - Talous'!M241<0)*'Hankeyhtiö - Talous'!M236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!M241>=0)*('Hankeyhtiö - Talous'!M238>0)*('Hankeyhtiö - Talous'!M241<'Hankeyhtiö - Talous'!M238)*('Hankeyhtiö - Talous'!M238-'Hankeyhtiö - Talous'!M241)+('Hankeyhtiö - Talous'!M241<0)*'Hankeyhtiö - Talous'!M238))","v":0},{"$f":"'Hankeyhtiö - Talous'!N240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!N241>=0)*('Hankeyhtiö - Talous'!N236>0)*('Hankeyhtiö - Talous'!N241<'Hankeyhtiö - Talous'!N236)*('Hankeyhtiö - Talous'!N236-'Hankeyhtiö - Talous'!N241)+('Hankeyhtiö - Talous'!N241<0)*'Hankeyhtiö - Talous'!N236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!N241>=0)*('Hankeyhtiö - Talous'!N238>0)*('Hankeyhtiö - Talous'!N241<'Hankeyhtiö - Talous'!N238)*('Hankeyhtiö - Talous'!N238-'Hankeyhtiö - Talous'!N241)+('Hankeyhtiö - Talous'!N241<0)*'Hankeyhtiö - Talous'!N238))","v":0},{"$f":"'Hankeyhtiö - Talous'!O240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!O241>=0)*('Hankeyhtiö - Talous'!O236>0)*('Hankeyhtiö - Talous'!O241<'Hankeyhtiö - Talous'!O236)*('Hankeyhtiö - Talous'!O236-'Hankeyhtiö - Talous'!O241)+('Hankeyhtiö - Talous'!O241<0)*'Hankeyhtiö - Talous'!O236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!O241>=0)*('Hankeyhtiö - Talous'!O238>0)*('Hankeyhtiö - Talous'!O241<'Hankeyhtiö - Talous'!O238)*('Hankeyhtiö - Talous'!O238-'Hankeyhtiö - Talous'!O241)+('Hankeyhtiö - Talous'!O241<0)*'Hankeyhtiö - Talous'!O238))","v":0},{"$f":"'Hankeyhtiö - Talous'!P240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!P241>=0)*('Hankeyhtiö - Talous'!P236>0)*('Hankeyhtiö - Talous'!P241<'Hankeyhtiö - Talous'!P236)*('Hankeyhtiö - Talous'!P236-'Hankeyhtiö - Talous'!P241)+('Hankeyhtiö - Talous'!P241<0)*'Hankeyhtiö - Talous'!P236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!P241>=0)*('Hankeyhtiö - Talous'!P238>0)*('Hankeyhtiö - Talous'!P241<'Hankeyhtiö - Talous'!P238)*('Hankeyhtiö - Talous'!P238-'Hankeyhtiö - Talous'!P241)+('Hankeyhtiö - Talous'!P241<0)*'Hankeyhtiö - Talous'!P238))","v":0},{"$f":"'Hankeyhtiö - Talous'!Q240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!Q241>=0)*('Hankeyhtiö - Talous'!Q236>0)*('Hankeyhtiö - Talous'!Q241<'Hankeyhtiö - Talous'!Q236)*('Hankeyhtiö - Talous'!Q236-'Hankeyhtiö - Talous'!Q241)+('Hankeyhtiö - Talous'!Q241<0)*'Hankeyhtiö - Talous'!Q236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!Q241>=0)*('Hankeyhtiö - Talous'!Q238>0)*('Hankeyhtiö - Talous'!Q241<'Hankeyhtiö - Talous'!Q238)*('Hankeyhtiö - Talous'!Q238-'Hankeyhtiö - Talous'!Q241)+('Hankeyhtiö - Talous'!Q241<0)*'Hankeyhtiö - Talous'!Q238))","v":0},{"$f":"'Hankeyhtiö - Talous'!R240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!R241>=0)*('Hankeyhtiö - Talous'!R236>0)*('Hankeyhtiö - Talous'!R241<'Hankeyhtiö - Talous'!R236)*('Hankeyhtiö - Talous'!R236-'Hankeyhtiö - Talous'!R241)+('Hankeyhtiö - Talous'!R241<0)*'Hankeyhtiö - Talous'!R236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!R241>=0)*('Hankeyhtiö - Talous'!R238>0)*('Hankeyhtiö - Talous'!R241<'Hankeyhtiö - Talous'!R238)*('Hankeyhtiö - Talous'!R238-'Hankeyhtiö - Talous'!R241)+('Hankeyhtiö - Talous'!R241<0)*'Hankeyhtiö - Talous'!R238))","v":0},{"$f":"'Hankeyhtiö - Talous'!S240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!S241>=0)*('Hankeyhtiö - Talous'!S236>0)*('Hankeyhtiö - Talous'!S241<'Hankeyhtiö - Talous'!S236)*('Hankeyhtiö - Talous'!S236-'Hankeyhtiö - Talous'!S241)+('Hankeyhtiö - Talous'!S241<0)*'Hankeyhtiö - Talous'!S236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!S241>=0)*('Hankeyhtiö - Talous'!S238>0)*('Hankeyhtiö - Talous'!S241<'Hankeyhtiö - Talous'!S238)*('Hankeyhtiö - Talous'!S238-'Hankeyhtiö - Talous'!S241)+('Hankeyhtiö - Talous'!S241<0)*'Hankeyhtiö - Talous'!S238))","v":0},{"$f":"'Hankeyhtiö - Talous'!T240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!T241>=0)*('Hankeyhtiö - Talous'!T236>0)*('Hankeyhtiö - Talous'!T241<'Hankeyhtiö - Talous'!T236)*('Hankeyhtiö - Talous'!T236-'Hankeyhtiö - Talous'!T241)+('Hankeyhtiö - Talous'!T241<0)*'Hankeyhtiö - Talous'!T236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!T241>=0)*('Hankeyhtiö - Talous'!T238>0)*('Hankeyhtiö - Talous'!T241<'Hankeyhtiö - Talous'!T238)*('Hankeyhtiö - Talous'!T238-'Hankeyhtiö - Talous'!T241)+('Hankeyhtiö - Talous'!T241<0)*'Hankeyhtiö - Talous'!T238))","v":0.28119212935631444},{"$f":"'Hankeyhtiö - Talous'!U240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!U241>=0)*('Hankeyhtiö - Talous'!U236>0)*('Hankeyhtiö - Talous'!U241<'Hankeyhtiö - Talous'!U236)*('Hankeyhtiö - Talous'!U236-'Hankeyhtiö - Talous'!U241)+('Hankeyhtiö - Talous'!U241<0)*'Hankeyhtiö - Talous'!U236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!U241>=0)*('Hankeyhtiö - Talous'!U238>0)*('Hankeyhtiö - Talous'!U241<'Hankeyhtiö - Talous'!U238)*('Hankeyhtiö - Talous'!U238-'Hankeyhtiö - Talous'!U241)+('Hankeyhtiö - Talous'!U241<0)*'Hankeyhtiö - Talous'!U238))","v":1.0873211194118708},{"$f":"'Hankeyhtiö - Talous'!V240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!V241>=0)*('Hankeyhtiö - Talous'!V236>0)*('Hankeyhtiö - Talous'!V241<'Hankeyhtiö - Talous'!V236)*('Hankeyhtiö - Talous'!V236-'Hankeyhtiö - Talous'!V241)+('Hankeyhtiö - Talous'!V241<0)*'Hankeyhtiö - Talous'!V236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!V241>=0)*('Hankeyhtiö - Talous'!V238>0)*('Hankeyhtiö - Talous'!V241<'Hankeyhtiö - Talous'!V238)*('Hankeyhtiö - Talous'!V238-'Hankeyhtiö - Talous'!V241)+('Hankeyhtiö - Talous'!V241<0)*'Hankeyhtiö - Talous'!V238))","v":1.9654153482854904},{"$f":"'Hankeyhtiö - Talous'!W240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!W241>=0)*('Hankeyhtiö - Talous'!W236>0)*('Hankeyhtiö - Talous'!W241<'Hankeyhtiö - Talous'!W236)*('Hankeyhtiö - Talous'!W236-'Hankeyhtiö - Talous'!W241)+('Hankeyhtiö - Talous'!W241<0)*'Hankeyhtiö - Talous'!W236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!W241>=0)*('Hankeyhtiö - Talous'!W238>0)*('Hankeyhtiö - Talous'!W241<'Hankeyhtiö - Talous'!W238)*('Hankeyhtiö - Talous'!W238-'Hankeyhtiö - Talous'!W241)+('Hankeyhtiö - Talous'!W241<0)*'Hankeyhtiö - Talous'!W238))","v":2.9200226017372541},{"$f":"'Hankeyhtiö - Talous'!X240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!X241>=0)*('Hankeyhtiö - Talous'!X236>0)*('Hankeyhtiö - Talous'!X241<'Hankeyhtiö - Talous'!X236)*('Hankeyhtiö - Talous'!X236-'Hankeyhtiö - Talous'!X241)+('Hankeyhtiö - Talous'!X241<0)*'Hankeyhtiö - Talous'!X236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!X241>=0)*('Hankeyhtiö - Talous'!X238>0)*('Hankeyhtiö - Talous'!X241<'Hankeyhtiö - Talous'!X238)*('Hankeyhtiö - Talous'!X238-'Hankeyhtiö - Talous'!X241)+('Hankeyhtiö - Talous'!X241<0)*'Hankeyhtiö - Talous'!X238))","v":3.9559433722522837},{"$f":"'Hankeyhtiö - Talous'!Y240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!Y241>=0)*('Hankeyhtiö - Talous'!Y236>0)*('Hankeyhtiö - Talous'!Y241<'Hankeyhtiö - Talous'!Y236)*('Hankeyhtiö - Talous'!Y236-'Hankeyhtiö - Talous'!Y241)+('Hankeyhtiö - Talous'!Y241<0)*'Hankeyhtiö - Talous'!Y236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!Y241>=0)*('Hankeyhtiö - Talous'!Y238>0)*('Hankeyhtiö - Talous'!Y241<'Hankeyhtiö - Talous'!Y238)*('Hankeyhtiö - Talous'!Y238-'Hankeyhtiö - Talous'!Y241)+('Hankeyhtiö - Talous'!Y241<0)*'Hankeyhtiö - Talous'!Y238))","v":37.423352255439951},{"$f":"'Hankeyhtiö - Talous'!Z240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!Z241>=0)*('Hankeyhtiö - Talous'!Z236>0)*('Hankeyhtiö - Talous'!Z241<'Hankeyhtiö - Talous'!Z236)*('Hankeyhtiö - Talous'!Z236-'Hankeyhtiö - Talous'!Z241)+('Hankeyhtiö - Talous'!Z241<0)*'Hankeyhtiö - Talous'!Z236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!Z241>=0)*('Hankeyhtiö - Talous'!Z238>0)*('Hankeyhtiö - Talous'!Z241<'Hankeyhtiö - Talous'!Z238)*('Hankeyhtiö - Talous'!Z238-'Hankeyhtiö - Talous'!Z241)+('Hankeyhtiö - Talous'!Z241<0)*'Hankeyhtiö - Talous'!Z238))","v":38.415276018311715},{"$f":"'Hankeyhtiö - Talous'!AA240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AA241>=0)*('Hankeyhtiö - Talous'!AA236>0)*('Hankeyhtiö - Talous'!AA241<'Hankeyhtiö - Talous'!AA236)*('Hankeyhtiö - Talous'!AA236-'Hankeyhtiö - Talous'!AA241)+('Hankeyhtiö - Talous'!AA241<0)*'Hankeyhtiö - Talous'!AA236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AA241>=0)*('Hankeyhtiö - Talous'!AA238>0)*('Hankeyhtiö - Talous'!AA241<'Hankeyhtiö - Talous'!AA238)*('Hankeyhtiö - Talous'!AA238-'Hankeyhtiö - Talous'!AA241)+('Hankeyhtiö - Talous'!AA241<0)*'Hankeyhtiö - Talous'!AA238))","v":39.351028440014254},{"$f":"'Hankeyhtiö - Talous'!AB240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AB241>=0)*('Hankeyhtiö - Talous'!AB236>0)*('Hankeyhtiö - Talous'!AB241<'Hankeyhtiö - Talous'!AB236)*('Hankeyhtiö - Talous'!AB236-'Hankeyhtiö - Talous'!AB241)+('Hankeyhtiö - Talous'!AB241<0)*'Hankeyhtiö - Talous'!AB236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AB241>=0)*('Hankeyhtiö - Talous'!AB238>0)*('Hankeyhtiö - Talous'!AB241<'Hankeyhtiö - Talous'!AB238)*('Hankeyhtiö - Talous'!AB238-'Hankeyhtiö - Talous'!AB241)+('Hankeyhtiö - Talous'!AB241<0)*'Hankeyhtiö - Talous'!AB238))","v":79.441337386643184},{"$f":"'Hankeyhtiö - Talous'!AC240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AC241>=0)*('Hankeyhtiö - Talous'!AC236>0)*('Hankeyhtiö - Talous'!AC241<'Hankeyhtiö - Talous'!AC236)*('Hankeyhtiö - Talous'!AC236-'Hankeyhtiö - Talous'!AC241)+('Hankeyhtiö - Talous'!AC241<0)*'Hankeyhtiö - Talous'!AC236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AC241>=0)*('Hankeyhtiö - Talous'!AC238>0)*('Hankeyhtiö - Talous'!AC241<'Hankeyhtiö - Talous'!AC238)*('Hankeyhtiö - Talous'!AC238-'Hankeyhtiö - Talous'!AC241)+('Hankeyhtiö - Talous'!AC241<0)*'Hankeyhtiö - Talous'!AC238))","v":78.353689846048226},{"$f":"'Hankeyhtiö - Talous'!AD240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AD241>=0)*('Hankeyhtiö - Talous'!AD236>0)*('Hankeyhtiö - Talous'!AD241<'Hankeyhtiö - Talous'!AD236)*('Hankeyhtiö - Talous'!AD236-'Hankeyhtiö - Talous'!AD241)+('Hankeyhtiö - Talous'!AD241<0)*'Hankeyhtiö - Talous'!AD236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AD241>=0)*('Hankeyhtiö - Talous'!AD238>0)*('Hankeyhtiö - Talous'!AD241<'Hankeyhtiö - Talous'!AD238)*('Hankeyhtiö - Talous'!AD238-'Hankeyhtiö - Talous'!AD241)+('Hankeyhtiö - Talous'!AD241<0)*'Hankeyhtiö - Talous'!AD238))","v":77.10936572572389},{"$f":"'Hankeyhtiö - Talous'!AE240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AE241>=0)*('Hankeyhtiö - Talous'!AE236>0)*('Hankeyhtiö - Talous'!AE241<'Hankeyhtiö - Talous'!AE236)*('Hankeyhtiö - Talous'!AE236-'Hankeyhtiö - Talous'!AE241)+('Hankeyhtiö - Talous'!AE241<0)*'Hankeyhtiö - Talous'!AE236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AE241>=0)*('Hankeyhtiö - Talous'!AE238>0)*('Hankeyhtiö - Talous'!AE241<'Hankeyhtiö - Talous'!AE238)*('Hankeyhtiö - Talous'!AE238-'Hankeyhtiö - Talous'!AE241)+('Hankeyhtiö - Talous'!AE241<0)*'Hankeyhtiö - Talous'!AE238))","v":75.834832511410596},{"$f":"'Hankeyhtiö - Talous'!AF240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AF241>=0)*('Hankeyhtiö - Talous'!AF236>0)*('Hankeyhtiö - Talous'!AF241<'Hankeyhtiö - Talous'!AF236)*('Hankeyhtiö - Talous'!AF236-'Hankeyhtiö - Talous'!AF241)+('Hankeyhtiö - Talous'!AF241<0)*'Hankeyhtiö - Talous'!AF236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AF241>=0)*('Hankeyhtiö - Talous'!AF238>0)*('Hankeyhtiö - Talous'!AF241<'Hankeyhtiö - Talous'!AF238)*('Hankeyhtiö - Talous'!AF238-'Hankeyhtiö - Talous'!AF241)+('Hankeyhtiö - Talous'!AF241<0)*'Hankeyhtiö - Talous'!AF238))","v":74.533443260064075},{"$f":"'Hankeyhtiö - Talous'!AG240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AG241>=0)*('Hankeyhtiö - Talous'!AG236>0)*('Hankeyhtiö - Talous'!AG241<'Hankeyhtiö - Talous'!AG236)*('Hankeyhtiö - Talous'!AG236-'Hankeyhtiö - Talous'!AG241)+('Hankeyhtiö - Talous'!AG241<0)*'Hankeyhtiö - Talous'!AG236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AG241>=0)*('Hankeyhtiö - Talous'!AG238>0)*('Hankeyhtiö - Talous'!AG241<'Hankeyhtiö - Talous'!AG238)*('Hankeyhtiö - Talous'!AG238-'Hankeyhtiö - Talous'!AG241)+('Hankeyhtiö - Talous'!AG241<0)*'Hankeyhtiö - Talous'!AG238))","v":73.199797167222599},{"$f":"'Hankeyhtiö - Talous'!AH240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AH241>=0)*('Hankeyhtiö - Talous'!AH236>0)*('Hankeyhtiö - Talous'!AH241<'Hankeyhtiö - Talous'!AH236)*('Hankeyhtiö - Talous'!AH236-'Hankeyhtiö - Talous'!AH241)+('Hankeyhtiö - Talous'!AH241<0)*'Hankeyhtiö - Talous'!AH236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AH241>=0)*('Hankeyhtiö - Talous'!AH238>0)*('Hankeyhtiö - Talous'!AH241<'Hankeyhtiö - Talous'!AH238)*('Hankeyhtiö - Talous'!AH238-'Hankeyhtiö - Talous'!AH241)+('Hankeyhtiö - Talous'!AH241<0)*'Hankeyhtiö - Talous'!AH238))","v":71.877289325996145},{"$f":"'Hankeyhtiö - Talous'!AI240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AI241>=0)*('Hankeyhtiö - Talous'!AI236>0)*('Hankeyhtiö - Talous'!AI241<'Hankeyhtiö - Talous'!AI236)*('Hankeyhtiö - Talous'!AI236-'Hankeyhtiö - Talous'!AI241)+('Hankeyhtiö - Talous'!AI241<0)*'Hankeyhtiö - Talous'!AI236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AI241>=0)*('Hankeyhtiö - Talous'!AI238>0)*('Hankeyhtiö - Talous'!AI241<'Hankeyhtiö - Talous'!AI238)*('Hankeyhtiö - Talous'!AI238-'Hankeyhtiö - Talous'!AI241)+('Hankeyhtiö - Talous'!AI241<0)*'Hankeyhtiö - Talous'!AI238))","v":70.522872141719631},{"$f":"'Hankeyhtiö - Talous'!AJ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AJ241>=0)*('Hankeyhtiö - Talous'!AJ236>0)*('Hankeyhtiö - Talous'!AJ241<'Hankeyhtiö - Talous'!AJ236)*('Hankeyhtiö - Talous'!AJ236-'Hankeyhtiö - Talous'!AJ241)+('Hankeyhtiö - Talous'!AJ241<0)*'Hankeyhtiö - Talous'!AJ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AJ241>=0)*('Hankeyhtiö - Talous'!AJ238>0)*('Hankeyhtiö - Talous'!AJ241<'Hankeyhtiö - Talous'!AJ238)*('Hankeyhtiö - Talous'!AJ238-'Hankeyhtiö - Talous'!AJ241)+('Hankeyhtiö - Talous'!AJ241<0)*'Hankeyhtiö - Talous'!AJ238))","v":69.214872574935754},{"$f":"'Hankeyhtiö - Talous'!AK240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AK241>=0)*('Hankeyhtiö - Talous'!AK236>0)*('Hankeyhtiö - Talous'!AK241<'Hankeyhtiö - Talous'!AK236)*('Hankeyhtiö - Talous'!AK236-'Hankeyhtiö - Talous'!AK241)+('Hankeyhtiö - Talous'!AK241<0)*'Hankeyhtiö - Talous'!AK236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AK241>=0)*('Hankeyhtiö - Talous'!AK238>0)*('Hankeyhtiö - Talous'!AK241<'Hankeyhtiö - Talous'!AK238)*('Hankeyhtiö - Talous'!AK238-'Hankeyhtiö - Talous'!AK241)+('Hankeyhtiö - Talous'!AK241<0)*'Hankeyhtiö - Talous'!AK238))","v":67.877852437471319},{"$f":"'Hankeyhtiö - Talous'!AL240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AL241>=0)*('Hankeyhtiö - Talous'!AL236>0)*('Hankeyhtiö - Talous'!AL241<'Hankeyhtiö - Talous'!AL236)*('Hankeyhtiö - Talous'!AL236-'Hankeyhtiö - Talous'!AL241)+('Hankeyhtiö - Talous'!AL241<0)*'Hankeyhtiö - Talous'!AL236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AL241>=0)*('Hankeyhtiö - Talous'!AL238>0)*('Hankeyhtiö - Talous'!AL241<'Hankeyhtiö - Talous'!AL238)*('Hankeyhtiö - Talous'!AL238-'Hankeyhtiö - Talous'!AL241)+('Hankeyhtiö - Talous'!AL241<0)*'Hankeyhtiö - Talous'!AL238))","v":66.525892248794889},{"$f":"'Hankeyhtiö - Talous'!AM240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AM241>=0)*('Hankeyhtiö - Talous'!AM236>0)*('Hankeyhtiö - Talous'!AM241<'Hankeyhtiö - Talous'!AM236)*('Hankeyhtiö - Talous'!AM236-'Hankeyhtiö - Talous'!AM241)+('Hankeyhtiö - Talous'!AM241<0)*'Hankeyhtiö - Talous'!AM236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AM241>=0)*('Hankeyhtiö - Talous'!AM238>0)*('Hankeyhtiö - Talous'!AM241<'Hankeyhtiö - Talous'!AM238)*('Hankeyhtiö - Talous'!AM238-'Hankeyhtiö - Talous'!AM241)+('Hankeyhtiö - Talous'!AM241<0)*'Hankeyhtiö - Talous'!AM238))","v":65.143599265188925},{"$f":"'Hankeyhtiö - Talous'!AN240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AN241>=0)*('Hankeyhtiö - Talous'!AN236>0)*('Hankeyhtiö - Talous'!AN241<'Hankeyhtiö - Talous'!AN236)*('Hankeyhtiö - Talous'!AN236-'Hankeyhtiö - Talous'!AN241)+('Hankeyhtiö - Talous'!AN241<0)*'Hankeyhtiö - Talous'!AN236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AN241>=0)*('Hankeyhtiö - Talous'!AN238>0)*('Hankeyhtiö - Talous'!AN241<'Hankeyhtiö - Talous'!AN238)*('Hankeyhtiö - Talous'!AN238-'Hankeyhtiö - Talous'!AN241)+('Hankeyhtiö - Talous'!AN241<0)*'Hankeyhtiö - Talous'!AN238))","v":63.735199186504033},{"$f":"'Hankeyhtiö - Talous'!AO240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AO241>=0)*('Hankeyhtiö - Talous'!AO236>0)*('Hankeyhtiö - Talous'!AO241<'Hankeyhtiö - Talous'!AO236)*('Hankeyhtiö - Talous'!AO236-'Hankeyhtiö - Talous'!AO241)+('Hankeyhtiö - Talous'!AO241<0)*'Hankeyhtiö - Talous'!AO236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AO241>=0)*('Hankeyhtiö - Talous'!AO238>0)*('Hankeyhtiö - Talous'!AO241<'Hankeyhtiö - Talous'!AO238)*('Hankeyhtiö - Talous'!AO238-'Hankeyhtiö - Talous'!AO241)+('Hankeyhtiö - Talous'!AO241<0)*'Hankeyhtiö - Talous'!AO238))","v":62.294675623500375},{"$f":"'Hankeyhtiö - Talous'!AP240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AP241>=0)*('Hankeyhtiö - Talous'!AP236>0)*('Hankeyhtiö - Talous'!AP241<'Hankeyhtiö - Talous'!AP236)*('Hankeyhtiö - Talous'!AP236-'Hankeyhtiö - Talous'!AP241)+('Hankeyhtiö - Talous'!AP241<0)*'Hankeyhtiö - Talous'!AP236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AP241>=0)*('Hankeyhtiö - Talous'!AP238>0)*('Hankeyhtiö - Talous'!AP241<'Hankeyhtiö - Talous'!AP238)*('Hankeyhtiö - Talous'!AP238-'Hankeyhtiö - Talous'!AP241)+('Hankeyhtiö - Talous'!AP241<0)*'Hankeyhtiö - Talous'!AP238))","v":60.837248276579849},{"$f":"'Hankeyhtiö - Talous'!AQ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AQ241>=0)*('Hankeyhtiö - Talous'!AQ236>0)*('Hankeyhtiö - Talous'!AQ241<'Hankeyhtiö - Talous'!AQ236)*('Hankeyhtiö - Talous'!AQ236-'Hankeyhtiö - Talous'!AQ241)+('Hankeyhtiö - Talous'!AQ241<0)*'Hankeyhtiö - Talous'!AQ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AQ241>=0)*('Hankeyhtiö - Talous'!AQ238>0)*('Hankeyhtiö - Talous'!AQ241<'Hankeyhtiö - Talous'!AQ238)*('Hankeyhtiö - Talous'!AQ238-'Hankeyhtiö - Talous'!AQ241)+('Hankeyhtiö - Talous'!AQ241<0)*'Hankeyhtiö - Talous'!AQ238))","v":59.346233385763256},{"$f":"'Hankeyhtiö - Talous'!AR240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AR241>=0)*('Hankeyhtiö - Talous'!AR236>0)*('Hankeyhtiö - Talous'!AR241<'Hankeyhtiö - Talous'!AR236)*('Hankeyhtiö - Talous'!AR236-'Hankeyhtiö - Talous'!AR241)+('Hankeyhtiö - Talous'!AR241<0)*'Hankeyhtiö - Talous'!AR236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AR241>=0)*('Hankeyhtiö - Talous'!AR238>0)*('Hankeyhtiö - Talous'!AR241<'Hankeyhtiö - Talous'!AR238)*('Hankeyhtiö - Talous'!AR238-'Hankeyhtiö - Talous'!AR241)+('Hankeyhtiö - Talous'!AR241<0)*'Hankeyhtiö - Talous'!AR238))","v":57.82618215303502},{"$f":"'Hankeyhtiö - Talous'!AS240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AS241>=0)*('Hankeyhtiö - Talous'!AS236>0)*('Hankeyhtiö - Talous'!AS241<'Hankeyhtiö - Talous'!AS236)*('Hankeyhtiö - Talous'!AS236-'Hankeyhtiö - Talous'!AS241)+('Hankeyhtiö - Talous'!AS241<0)*'Hankeyhtiö - Talous'!AS236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AS241>=0)*('Hankeyhtiö - Talous'!AS238>0)*('Hankeyhtiö - Talous'!AS241<'Hankeyhtiö - Talous'!AS238)*('Hankeyhtiö - Talous'!AS238-'Hankeyhtiö - Talous'!AS241)+('Hankeyhtiö - Talous'!AS241<0)*'Hankeyhtiö - Talous'!AS238))","v":70.404613161797755},{"$f":"'Hankeyhtiö - Talous'!AT240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AT241>=0)*('Hankeyhtiö - Talous'!AT236>0)*('Hankeyhtiö - Talous'!AT241<'Hankeyhtiö - Talous'!AT236)*('Hankeyhtiö - Talous'!AT236-'Hankeyhtiö - Talous'!AT241)+('Hankeyhtiö - Talous'!AT241<0)*'Hankeyhtiö - Talous'!AT236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AT241>=0)*('Hankeyhtiö - Talous'!AT238>0)*('Hankeyhtiö - Talous'!AT241<'Hankeyhtiö - Talous'!AT238)*('Hankeyhtiö - Talous'!AT238-'Hankeyhtiö - Talous'!AT241)+('Hankeyhtiö - Talous'!AT241<0)*'Hankeyhtiö - Talous'!AT238))","v":69.104538887534673},{"$f":"'Hankeyhtiö - Talous'!AU240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AU241>=0)*('Hankeyhtiö - Talous'!AU236>0)*('Hankeyhtiö - Talous'!AU241<'Hankeyhtiö - Talous'!AU236)*('Hankeyhtiö - Talous'!AU236-'Hankeyhtiö - Talous'!AU241)+('Hankeyhtiö - Talous'!AU241<0)*'Hankeyhtiö - Talous'!AU236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AU241>=0)*('Hankeyhtiö - Talous'!AU238>0)*('Hankeyhtiö - Talous'!AU241<'Hankeyhtiö - Talous'!AU238)*('Hankeyhtiö - Talous'!AU238-'Hankeyhtiö - Talous'!AU241)+('Hankeyhtiö - Talous'!AU241<0)*'Hankeyhtiö - Talous'!AU238))","v":67.885477641703346},{"$f":"'Hankeyhtiö - Talous'!AV240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AV241>=0)*('Hankeyhtiö - Talous'!AV236>0)*('Hankeyhtiö - Talous'!AV241<'Hankeyhtiö - Talous'!AV236)*('Hankeyhtiö - Talous'!AV236-'Hankeyhtiö - Talous'!AV241)+('Hankeyhtiö - Talous'!AV241<0)*'Hankeyhtiö - Talous'!AV236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AV241>=0)*('Hankeyhtiö - Talous'!AV238>0)*('Hankeyhtiö - Talous'!AV241<'Hankeyhtiö - Talous'!AV238)*('Hankeyhtiö - Talous'!AV238-'Hankeyhtiö - Talous'!AV241)+('Hankeyhtiö - Talous'!AV241<0)*'Hankeyhtiö - Talous'!AV238))","v":66.645775243855013},{"$f":"'Hankeyhtiö - Talous'!AW240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AW241>=0)*('Hankeyhtiö - Talous'!AW236>0)*('Hankeyhtiö - Talous'!AW241<'Hankeyhtiö - Talous'!AW236)*('Hankeyhtiö - Talous'!AW236-'Hankeyhtiö - Talous'!AW241)+('Hankeyhtiö - Talous'!AW241<0)*'Hankeyhtiö - Talous'!AW236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AW241>=0)*('Hankeyhtiö - Talous'!AW238>0)*('Hankeyhtiö - Talous'!AW241<'Hankeyhtiö - Talous'!AW238)*('Hankeyhtiö - Talous'!AW238-'Hankeyhtiö - Talous'!AW241)+('Hankeyhtiö - Talous'!AW241<0)*'Hankeyhtiö - Talous'!AW238))","v":65.378378906573232},{"$f":"'Hankeyhtiö - Talous'!AX240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AX241>=0)*('Hankeyhtiö - Talous'!AX236>0)*('Hankeyhtiö - Talous'!AX241<'Hankeyhtiö - Talous'!AX236)*('Hankeyhtiö - Talous'!AX236-'Hankeyhtiö - Talous'!AX241)+('Hankeyhtiö - Talous'!AX241<0)*'Hankeyhtiö - Talous'!AX236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AX241>=0)*('Hankeyhtiö - Talous'!AX238>0)*('Hankeyhtiö - Talous'!AX241<'Hankeyhtiö - Talous'!AX238)*('Hankeyhtiö - Talous'!AX238-'Hankeyhtiö - Talous'!AX241)+('Hankeyhtiö - Talous'!AX241<0)*'Hankeyhtiö - Talous'!AX238))","v":64.102395666591505},{"$f":"'Hankeyhtiö - Talous'!AY240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AY241>=0)*('Hankeyhtiö - Talous'!AY236>0)*('Hankeyhtiö - Talous'!AY241<'Hankeyhtiö - Talous'!AY236)*('Hankeyhtiö - Talous'!AY236-'Hankeyhtiö - Talous'!AY241)+('Hankeyhtiö - Talous'!AY241<0)*'Hankeyhtiö - Talous'!AY236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AY241>=0)*('Hankeyhtiö - Talous'!AY238>0)*('Hankeyhtiö - Talous'!AY241<'Hankeyhtiö - Talous'!AY238)*('Hankeyhtiö - Talous'!AY238-'Hankeyhtiö - Talous'!AY241)+('Hankeyhtiö - Talous'!AY241<0)*'Hankeyhtiö - Talous'!AY238))","v":62.797660813029616},{"$f":"'Hankeyhtiö - Talous'!AZ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AZ241>=0)*('Hankeyhtiö - Talous'!AZ236>0)*('Hankeyhtiö - Talous'!AZ241<'Hankeyhtiö - Talous'!AZ236)*('Hankeyhtiö - Talous'!AZ236-'Hankeyhtiö - Talous'!AZ241)+('Hankeyhtiö - Talous'!AZ241<0)*'Hankeyhtiö - Talous'!AZ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AZ241>=0)*('Hankeyhtiö - Talous'!AZ238>0)*('Hankeyhtiö - Talous'!AZ241<'Hankeyhtiö - Talous'!AZ238)*('Hankeyhtiö - Talous'!AZ238-'Hankeyhtiö - Talous'!AZ241)+('Hankeyhtiö - Talous'!AZ241<0)*'Hankeyhtiö - Talous'!AZ238))","v":61.470168816596228},{"$f":"'Hankeyhtiö - Talous'!BA240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BA241>=0)*('Hankeyhtiö - Talous'!BA236>0)*('Hankeyhtiö - Talous'!BA241<'Hankeyhtiö - Talous'!BA236)*('Hankeyhtiö - Talous'!BA236-'Hankeyhtiö - Talous'!BA241)+('Hankeyhtiö - Talous'!BA241<0)*'Hankeyhtiö - Talous'!BA236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BA241>=0)*('Hankeyhtiö - Talous'!BA238>0)*('Hankeyhtiö - Talous'!BA241<'Hankeyhtiö - Talous'!BA238)*('Hankeyhtiö - Talous'!BA238-'Hankeyhtiö - Talous'!BA241)+('Hankeyhtiö - Talous'!BA241<0)*'Hankeyhtiö - Talous'!BA238))","v":60.112274879487522},{"$f":"'Hankeyhtiö - Talous'!BB240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BB241>=0)*('Hankeyhtiö - Talous'!BB236>0)*('Hankeyhtiö - Talous'!BB241<'Hankeyhtiö - Talous'!BB236)*('Hankeyhtiö - Talous'!BB236-'Hankeyhtiö - Talous'!BB241)+('Hankeyhtiö - Talous'!BB241<0)*'Hankeyhtiö - Talous'!BB236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BB241>=0)*('Hankeyhtiö - Talous'!BB238>0)*('Hankeyhtiö - Talous'!BB241<'Hankeyhtiö - Talous'!BB238)*('Hankeyhtiö - Talous'!BB238-'Hankeyhtiö - Talous'!BB241)+('Hankeyhtiö - Talous'!BB241<0)*'Hankeyhtiö - Talous'!BB238))","v":58.7446501660473},{"$f":"'Hankeyhtiö - Talous'!BC240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BC241>=0)*('Hankeyhtiö - Talous'!BC236>0)*('Hankeyhtiö - Talous'!BC241<'Hankeyhtiö - Talous'!BC236)*('Hankeyhtiö - Talous'!BC236-'Hankeyhtiö - Talous'!BC241)+('Hankeyhtiö - Talous'!BC241<0)*'Hankeyhtiö - Talous'!BC236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BC241>=0)*('Hankeyhtiö - Talous'!BC238>0)*('Hankeyhtiö - Talous'!BC241<'Hankeyhtiö - Talous'!BC238)*('Hankeyhtiö - Talous'!BC238-'Hankeyhtiö - Talous'!BC241)+('Hankeyhtiö - Talous'!BC241<0)*'Hankeyhtiö - Talous'!BC238))","v":57.345456558211922},{"$f":"'Hankeyhtiö - Talous'!BD240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BD241>=0)*('Hankeyhtiö - Talous'!BD236>0)*('Hankeyhtiö - Talous'!BD241<'Hankeyhtiö - Talous'!BD236)*('Hankeyhtiö - Talous'!BD236-'Hankeyhtiö - Talous'!BD241)+('Hankeyhtiö - Talous'!BD241<0)*'Hankeyhtiö - Talous'!BD236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BD241>=0)*('Hankeyhtiö - Talous'!BD238>0)*('Hankeyhtiö - Talous'!BD241<'Hankeyhtiö - Talous'!BD238)*('Hankeyhtiö - Talous'!BD238-'Hankeyhtiö - Talous'!BD241)+('Hankeyhtiö - Talous'!BD241<0)*'Hankeyhtiö - Talous'!BD238))","v":55.921171190359225},{"$f":"'Hankeyhtiö - Talous'!BE240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BE241>=0)*('Hankeyhtiö - Talous'!BE236>0)*('Hankeyhtiö - Talous'!BE241<'Hankeyhtiö - Talous'!BE236)*('Hankeyhtiö - Talous'!BE236-'Hankeyhtiö - Talous'!BE241)+('Hankeyhtiö - Talous'!BE241<0)*'Hankeyhtiö - Talous'!BE236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BE241>=0)*('Hankeyhtiö - Talous'!BE238>0)*('Hankeyhtiö - Talous'!BE241<'Hankeyhtiö - Talous'!BE238)*('Hankeyhtiö - Talous'!BE238-'Hankeyhtiö - Talous'!BE241)+('Hankeyhtiö - Talous'!BE241<0)*'Hankeyhtiö - Talous'!BE238))","v":54.46350731963787},{"$f":"'Hankeyhtiö - Talous'!BF240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BF241>=0)*('Hankeyhtiö - Talous'!BF236>0)*('Hankeyhtiö - Talous'!BF241<'Hankeyhtiö - Talous'!BF236)*('Hankeyhtiö - Talous'!BF236-'Hankeyhtiö - Talous'!BF241)+('Hankeyhtiö - Talous'!BF241<0)*'Hankeyhtiö - Talous'!BF236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BF241>=0)*('Hankeyhtiö - Talous'!BF238>0)*('Hankeyhtiö - Talous'!BF241<'Hankeyhtiö - Talous'!BF238)*('Hankeyhtiö - Talous'!BF238-'Hankeyhtiö - Talous'!BF241)+('Hankeyhtiö - Talous'!BF241<0)*'Hankeyhtiö - Talous'!BF238))","v":52.994828009362564},{"$f":"'Hankeyhtiö - Talous'!BG240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BG241>=0)*('Hankeyhtiö - Talous'!BG236>0)*('Hankeyhtiö - Talous'!BG241<'Hankeyhtiö - Talous'!BG236)*('Hankeyhtiö - Talous'!BG236-'Hankeyhtiö - Talous'!BG241)+('Hankeyhtiö - Talous'!BG241<0)*'Hankeyhtiö - Talous'!BG236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BG241>=0)*('Hankeyhtiö - Talous'!BG238>0)*('Hankeyhtiö - Talous'!BG241<'Hankeyhtiö - Talous'!BG238)*('Hankeyhtiö - Talous'!BG238-'Hankeyhtiö - Talous'!BG241)+('Hankeyhtiö - Talous'!BG241<0)*'Hankeyhtiö - Talous'!BG238))","v":51.491482598822429},{"$f":"'Hankeyhtiö - Talous'!BH240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BH241>=0)*('Hankeyhtiö - Talous'!BH236>0)*('Hankeyhtiö - Talous'!BH241<'Hankeyhtiö - Talous'!BH236)*('Hankeyhtiö - Talous'!BH236-'Hankeyhtiö - Talous'!BH241)+('Hankeyhtiö - Talous'!BH241<0)*'Hankeyhtiö - Talous'!BH236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BH241>=0)*('Hankeyhtiö - Talous'!BH238>0)*('Hankeyhtiö - Talous'!BH241<'Hankeyhtiö - Talous'!BH238)*('Hankeyhtiö - Talous'!BH238-'Hankeyhtiö - Talous'!BH241)+('Hankeyhtiö - Talous'!BH241<0)*'Hankeyhtiö - Talous'!BH238))","v":49.96046944957439},{"$f":"'Hankeyhtiö - Talous'!BI240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BI241>=0)*('Hankeyhtiö - Talous'!BI236>0)*('Hankeyhtiö - Talous'!BI241<'Hankeyhtiö - Talous'!BI236)*('Hankeyhtiö - Talous'!BI236-'Hankeyhtiö - Talous'!BI241)+('Hankeyhtiö - Talous'!BI241<0)*'Hankeyhtiö - Talous'!BI236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BI241>=0)*('Hankeyhtiö - Talous'!BI238>0)*('Hankeyhtiö - Talous'!BI241<'Hankeyhtiö - Talous'!BI238)*('Hankeyhtiö - Talous'!BI238-'Hankeyhtiö - Talous'!BI241)+('Hankeyhtiö - Talous'!BI241<0)*'Hankeyhtiö - Talous'!BI238))","v":48.392805701915073},{"$f":"'Hankeyhtiö - Talous'!BJ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BJ241>=0)*('Hankeyhtiö - Talous'!BJ236>0)*('Hankeyhtiö - Talous'!BJ241<'Hankeyhtiö - Talous'!BJ236)*('Hankeyhtiö - Talous'!BJ236-'Hankeyhtiö - Talous'!BJ241)+('Hankeyhtiö - Talous'!BJ241<0)*'Hankeyhtiö - Talous'!BJ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BJ241>=0)*('Hankeyhtiö - Talous'!BJ238>0)*('Hankeyhtiö - Talous'!BJ241<'Hankeyhtiö - Talous'!BJ238)*('Hankeyhtiö - Talous'!BJ238-'Hankeyhtiö - Talous'!BJ241)+('Hankeyhtiö - Talous'!BJ241<0)*'Hankeyhtiö - Talous'!BJ238))","v":46.812684497935102},{"$f":"'Hankeyhtiö - Talous'!BK240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BK241>=0)*('Hankeyhtiö - Talous'!BK236>0)*('Hankeyhtiö - Talous'!BK241<'Hankeyhtiö - Talous'!BK236)*('Hankeyhtiö - Talous'!BK236-'Hankeyhtiö - Talous'!BK241)+('Hankeyhtiö - Talous'!BK241<0)*'Hankeyhtiö - Talous'!BK236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BK241>=0)*('Hankeyhtiö - Talous'!BK238>0)*('Hankeyhtiö - Talous'!BK241<'Hankeyhtiö - Talous'!BK238)*('Hankeyhtiö - Talous'!BK238-'Hankeyhtiö - Talous'!BK241)+('Hankeyhtiö - Talous'!BK241<0)*'Hankeyhtiö - Talous'!BK238))","v":45.194491902368924},{"$f":"'Hankeyhtiö - Talous'!BL240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BL241>=0)*('Hankeyhtiö - Talous'!BL236>0)*('Hankeyhtiö - Talous'!BL241<'Hankeyhtiö - Talous'!BL236)*('Hankeyhtiö - Talous'!BL236-'Hankeyhtiö - Talous'!BL241)+('Hankeyhtiö - Talous'!BL241<0)*'Hankeyhtiö - Talous'!BL236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BL241>=0)*('Hankeyhtiö - Talous'!BL238>0)*('Hankeyhtiö - Talous'!BL241<'Hankeyhtiö - Talous'!BL238)*('Hankeyhtiö - Talous'!BL238-'Hankeyhtiö - Talous'!BL241)+('Hankeyhtiö - Talous'!BL241<0)*'Hankeyhtiö - Talous'!BL238))","v":43.545789115865901},{"$f":"'Hankeyhtiö - Talous'!BM240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BM241>=0)*('Hankeyhtiö - Talous'!BM236>0)*('Hankeyhtiö - Talous'!BM241<'Hankeyhtiö - Talous'!BM236)*('Hankeyhtiö - Talous'!BM236-'Hankeyhtiö - Talous'!BM241)+('Hankeyhtiö - Talous'!BM241<0)*'Hankeyhtiö - Talous'!BM236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BM241>=0)*('Hankeyhtiö - Talous'!BM238>0)*('Hankeyhtiö - Talous'!BM241<'Hankeyhtiö - Talous'!BM238)*('Hankeyhtiö - Talous'!BM238-'Hankeyhtiö - Talous'!BM241)+('Hankeyhtiö - Talous'!BM241<0)*'Hankeyhtiö - Talous'!BM238))","v":41.856838390749942},{"$f":"'Hankeyhtiö - Talous'!BN240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BN241>=0)*('Hankeyhtiö - Talous'!BN236>0)*('Hankeyhtiö - Talous'!BN241<'Hankeyhtiö - Talous'!BN236)*('Hankeyhtiö - Talous'!BN236-'Hankeyhtiö - Talous'!BN241)+('Hankeyhtiö - Talous'!BN241<0)*'Hankeyhtiö - Talous'!BN236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BN241>=0)*('Hankeyhtiö - Talous'!BN238>0)*('Hankeyhtiö - Talous'!BN241<'Hankeyhtiö - Talous'!BN238)*('Hankeyhtiö - Talous'!BN238-'Hankeyhtiö - Talous'!BN241)+('Hankeyhtiö - Talous'!BN241<0)*'Hankeyhtiö - Talous'!BN238))","v":40.153812380901634},{"$f":"'Hankeyhtiö - Talous'!BO240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BO241>=0)*('Hankeyhtiö - Talous'!BO236>0)*('Hankeyhtiö - Talous'!BO241<'Hankeyhtiö - Talous'!BO236)*('Hankeyhtiö - Talous'!BO236-'Hankeyhtiö - Talous'!BO241)+('Hankeyhtiö - Talous'!BO241<0)*'Hankeyhtiö - Talous'!BO236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BO241>=0)*('Hankeyhtiö - Talous'!BO238>0)*('Hankeyhtiö - Talous'!BO241<'Hankeyhtiö - Talous'!BO238)*('Hankeyhtiö - Talous'!BO238-'Hankeyhtiö - Talous'!BO241)+('Hankeyhtiö - Talous'!BO241<0)*'Hankeyhtiö - Talous'!BO238))","v":38.408970578665325},{"$f":"'Hankeyhtiö - Talous'!BP240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BP241>=0)*('Hankeyhtiö - Talous'!BP236>0)*('Hankeyhtiö - Talous'!BP241<'Hankeyhtiö - Talous'!BP236)*('Hankeyhtiö - Talous'!BP236-'Hankeyhtiö - Talous'!BP241)+('Hankeyhtiö - Talous'!BP241<0)*'Hankeyhtiö - Talous'!BP236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BP241>=0)*('Hankeyhtiö - Talous'!BP238>0)*('Hankeyhtiö - Talous'!BP241<'Hankeyhtiö - Talous'!BP238)*('Hankeyhtiö - Talous'!BP238-'Hankeyhtiö - Talous'!BP241)+('Hankeyhtiö - Talous'!BP241<0)*'Hankeyhtiö - Talous'!BP238))","v":36.63048192147275},{"$f":"'Hankeyhtiö - Talous'!BQ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BQ241>=0)*('Hankeyhtiö - Talous'!BQ236>0)*('Hankeyhtiö - Talous'!BQ241<'Hankeyhtiö - Talous'!BQ236)*('Hankeyhtiö - Talous'!BQ236-'Hankeyhtiö - Talous'!BQ241)+('Hankeyhtiö - Talous'!BQ241<0)*'Hankeyhtiö - Talous'!BQ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BQ241>=0)*('Hankeyhtiö - Talous'!BQ238>0)*('Hankeyhtiö - Talous'!BQ241<'Hankeyhtiö - Talous'!BQ238)*('Hankeyhtiö - Talous'!BQ238-'Hankeyhtiö - Talous'!BQ241)+('Hankeyhtiö - Talous'!BQ241<0)*'Hankeyhtiö - Talous'!BQ238))","v":35.18352690155934},{"$f":"'Hankeyhtiö - Talous'!BR240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BR241>=0)*('Hankeyhtiö - Talous'!BR236>0)*('Hankeyhtiö - Talous'!BR241<'Hankeyhtiö - Talous'!BR236)*('Hankeyhtiö - Talous'!BR236-'Hankeyhtiö - Talous'!BR241)+('Hankeyhtiö - Talous'!BR241<0)*'Hankeyhtiö - Talous'!BR236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BR241>=0)*('Hankeyhtiö - Talous'!BR238>0)*('Hankeyhtiö - Talous'!BR241<'Hankeyhtiö - Talous'!BR238)*('Hankeyhtiö - Talous'!BR238-'Hankeyhtiö - Talous'!BR241)+('Hankeyhtiö - Talous'!BR241<0)*'Hankeyhtiö - Talous'!BR238))","v":33.720682392087085},{"$f":"'Hankeyhtiö - Talous'!BS240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BS241>=0)*('Hankeyhtiö - Talous'!BS236>0)*('Hankeyhtiö - Talous'!BS241<'Hankeyhtiö - Talous'!BS236)*('Hankeyhtiö - Talous'!BS236-'Hankeyhtiö - Talous'!BS241)+('Hankeyhtiö - Talous'!BS241<0)*'Hankeyhtiö - Talous'!BS236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BS241>=0)*('Hankeyhtiö - Talous'!BS238>0)*('Hankeyhtiö - Talous'!BS241<'Hankeyhtiö - Talous'!BS238)*('Hankeyhtiö - Talous'!BS238-'Hankeyhtiö - Talous'!BS241)+('Hankeyhtiö - Talous'!BS241<0)*'Hankeyhtiö - Talous'!BS238))","v":32.211904398398097},{"$f":"'Hankeyhtiö - Talous'!BT240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BT241>=0)*('Hankeyhtiö - Talous'!BT236>0)*('Hankeyhtiö - Talous'!BT241<'Hankeyhtiö - Talous'!BT236)*('Hankeyhtiö - Talous'!BT236-'Hankeyhtiö - Talous'!BT241)+('Hankeyhtiö - Talous'!BT241<0)*'Hankeyhtiö - Talous'!BT236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BT241>=0)*('Hankeyhtiö - Talous'!BT238>0)*('Hankeyhtiö - Talous'!BT241<'Hankeyhtiö - Talous'!BT238)*('Hankeyhtiö - Talous'!BT238-'Hankeyhtiö - Talous'!BT241)+('Hankeyhtiö - Talous'!BT241<0)*'Hankeyhtiö - Talous'!BT238))","v":30.666018033630451},{"$f":"'Hankeyhtiö - Talous'!BU240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BU241>=0)*('Hankeyhtiö - Talous'!BU236>0)*('Hankeyhtiö - Talous'!BU241<'Hankeyhtiö - Talous'!BU236)*('Hankeyhtiö - Talous'!BU236-'Hankeyhtiö - Talous'!BU241)+('Hankeyhtiö - Talous'!BU241<0)*'Hankeyhtiö - Talous'!BU236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BU241>=0)*('Hankeyhtiö - Talous'!BU238>0)*('Hankeyhtiö - Talous'!BU241<'Hankeyhtiö - Talous'!BU238)*('Hankeyhtiö - Talous'!BU238-'Hankeyhtiö - Talous'!BU241)+('Hankeyhtiö - Talous'!BU241<0)*'Hankeyhtiö - Talous'!BU238))","v":29.071579062577612}]
[]
[null,"Siirretty korkobalanssi"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K82","v":0},0,{"$f":"M82","v":0},0,0,0,0,0,0,0.28119212935631444,1.3685132487681853,3.3339285970536756,6.2539511987909293,10.209894571043213,40.5745896811625,72.801263798119123,106.89944275848083,170.27401422209431,231.33344383146837,289.90422520019376,345.92594014029254,399.3448765776983,450.09652082942108,498.20314939869104,543.60094359940797,586.38273866655709,626.49049345877734,663.89432787364478,698.5335763213003,730.35602461158601,759.29742577586433,785.32397224630165,808.3684889351058,828.37290315845348,{"$f":"AS82","v":873.5341793993266},916.09530709167359,956.21831229235795,993.86191269734559,1028.9707204277697,1061.5275616782303,1091.4749332215672,1118.7673207720372,1143.34392044829,1165.1852706976622,1184.2282337313636,1200.4226260293597,1213.7016905859132,1224.0433965219161,1231.3784116368386,1235.6514004532651,1236.7890617743728,1234.7664806875207,1229.5075144095363,1220.9511425585458,1209.0168692573234,1193.6765439364042,1174.8465350110125,1152.4595487712356,1127.178652491632,1098.9720671930838,1067.7479259071577,1033.4320118916962]
[null,"Lisäykset",null,null,null,null,null,null,null,null,null,{"$f":"+L76","v":0},{"$f":"+M76","v":0},0,0,0,0,0,0,0.28119212935631444,1.0873211194118708,1.9654153482854904,2.9200226017372541,3.9559433722522837,37.423352255439951,38.415276018311715,39.351028440014254,79.441337386643184,78.353689846048226,77.10936572572389,75.834832511410596,74.533443260064075,73.199797167222599,71.877289325996145,70.522872141719631,69.214872574935754,67.877852437471319,66.525892248794889,65.143599265188925,63.735199186504033,62.294675623500375,60.837248276579849,59.346233385763256,57.82618215303502,{"$f":"+AS76","v":70.404613161797755},69.104538887534673,67.885477641703346,66.645775243855013,65.378378906573232,64.102395666591505,62.797660813029616,61.470168816596228,60.112274879487522,58.7446501660473,57.345456558211922,55.921171190359225,54.46350731963787,52.994828009362564,51.491482598822429,49.96046944957439,48.392805701915073,46.812684497935102,45.194491902368924,43.545789115865901,41.856838390749942,40.153812380901634,38.408970578665325,36.63048192147275,35.18352690155934,33.720682392087085,32.211904398398097,30.666018033630451,29.071579062577612]
[null,"Käytetyt",null,null,null,null,null,null,null,null,null,{"$f":"MIN(L79,(MAX(L75*Kontrolli!$E$235-L71,0)))","v":0},{"$f":"MIN(M79,(MAX(M75*Kontrolli!$E$235-M71,0)))","v":0},{"$f":"MIN(N79,(MAX(N75*Kontrolli!$E$235-N71,0)))","v":0},{"$f":"MIN(O79,(MAX(O75*Kontrolli!$E$235-O71,0)))","v":0},{"$f":"MIN(P79,(MAX(P75*Kontrolli!$E$235-P71,0)))","v":0},{"$f":"MIN(Q79,(MAX(Q75*Kontrolli!$E$235-Q71,0)))","v":0},{"$f":"MIN(R79,(MAX(R75*Kontrolli!$E$235-R71,0)))","v":0},{"$f":"MIN(S79,(MAX(S75*Kontrolli!$E$235-S71,0)))","v":0},{"$f":"MIN(T79,(MAX(T75*Kontrolli!$E$235-T71,0)))","v":0},{"$f":"MIN(U79,(MAX(U75*Kontrolli!$E$235-U71,0)))","v":0},{"$f":"MIN(V79,(MAX(V75*Kontrolli!$E$235-V71,0)))","v":0},{"$f":"MIN(W79,(MAX(W75*Kontrolli!$E$235-W71,0)))","v":0},{"$f":"MIN(X79,(MAX(X75*Kontrolli!$E$235-X71,0)))","v":0},{"$f":"MIN(Y79,(MAX(Y75*Kontrolli!$E$235-Y71,0)))","v":7.0586571453206641},{"$f":"MIN(Z79,(MAX(Z75*Kontrolli!$E$235-Z71,0)))","v":6.1886019013550939},{"$f":"MIN(AA79,(MAX(AA75*Kontrolli!$E$235-AA71,0)))","v":5.2528494796525571},{"$f":"MIN(AB79,(MAX(AB75*Kontrolli!$E$235-AB71,0)))","v":16.066765923029728},{"$f":"MIN(AC79,(MAX(AC75*Kontrolli!$E$235-AC71,0)))","v":17.294260236674155},{"$f":"MIN(AD79,(MAX(AD75*Kontrolli!$E$235-AD71,0)))","v":18.538584356998491},{"$f":"MIN(AE79,(MAX(AE75*Kontrolli!$E$235-AE71,0)))","v":19.813117571311786},{"$f":"MIN(AF79,(MAX(AF75*Kontrolli!$E$235-AF71,0)))","v":21.114506822658299},{"$f":"MIN(AG79,(MAX(AG75*Kontrolli!$E$235-AG71,0)))","v":22.448152915499783},{"$f":"MIN(AH79,(MAX(AH75*Kontrolli!$E$235-AH71,0)))","v":23.77066075672623},{"$f":"MIN(AI79,(MAX(AI75*Kontrolli!$E$235-AI71,0)))","v":25.12507794100275},{"$f":"MIN(AJ79,(MAX(AJ75*Kontrolli!$E$235-AJ71,0)))","v":26.433077507786621},{"$f":"MIN(AK79,(MAX(AK75*Kontrolli!$E$235-AK71,0)))","v":27.770097645251063},{"$f":"MIN(AL79,(MAX(AL75*Kontrolli!$E$235-AL71,0)))","v":29.122057833927492},{"$f":"MIN(AM79,(MAX(AM75*Kontrolli!$E$235-AM71,0)))","v":30.504350817533457},{"$f":"MIN(AN79,(MAX(AN75*Kontrolli!$E$235-AN71,0)))","v":31.912750896218348},{"$f":"MIN(AO79,(MAX(AO75*Kontrolli!$E$235-AO71,0)))","v":33.353274459222007},{"$f":"MIN(AP79,(MAX(AP75*Kontrolli!$E$235-AP71,0)))","v":34.810701806142532},{"$f":"MIN(AQ79,(MAX(AQ75*Kontrolli!$E$235-AQ71,0)))","v":36.301716696959112},{"$f":"MIN(AR79,(MAX(AR75*Kontrolli!$E$235-AR71,0)))","v":37.821767929687347},{"$f":"MIN(AS79,(MAX(AS75*Kontrolli!$E$235-AS71,0)))","v":25.243336920924619},{"$f":"MIN(AT79,(MAX(AT75*Kontrolli!$E$235-AT71,0)))","v":26.543411195187694},{"$f":"MIN(AU79,(MAX(AU75*Kontrolli!$E$235-AU71,0)))","v":27.762472441019021},{"$f":"MIN(AV79,(MAX(AV75*Kontrolli!$E$235-AV71,0)))","v":29.002174838867361},{"$f":"MIN(AW79,(MAX(AW75*Kontrolli!$E$235-AW71,0)))","v":30.269571176149135},{"$f":"MIN(AX79,(MAX(AX75*Kontrolli!$E$235-AX71,0)))","v":31.545554416130862},{"$f":"MIN(AY79,(MAX(AY75*Kontrolli!$E$235-AY71,0)))","v":32.850289269692752},{"$f":"MIN(AZ79,(MAX(AZ75*Kontrolli!$E$235-AZ71,0)))","v":34.177781266126139},{"$f":"MIN(BA79,(MAX(BA75*Kontrolli!$E$235-BA71,0)))","v":35.535675203234845},{"$f":"MIN(BB79,(MAX(BB75*Kontrolli!$E$235-BB71,0)))","v":36.903299916675067},{"$f":"MIN(BC79,(MAX(BC75*Kontrolli!$E$235-BC71,0)))","v":38.302493524510446},{"$f":"MIN(BD79,(MAX(BD75*Kontrolli!$E$235-BD71,0)))","v":39.726778892363143},{"$f":"MIN(BE79,(MAX(BE75*Kontrolli!$E$235-BE71,0)))","v":41.184442763084498},{"$f":"MIN(BF79,(MAX(BF75*Kontrolli!$E$235-BF71,0)))","v":42.653122073359803},{"$f":"MIN(BG79,(MAX(BG75*Kontrolli!$E$235-BG71,0)))","v":44.156467483899938},{"$f":"MIN(BH79,(MAX(BH75*Kontrolli!$E$235-BH71,0)))","v":45.687480633147977},{"$f":"MIN(BI79,(MAX(BI75*Kontrolli!$E$235-BI71,0)))","v":47.255144380807295},{"$f":"MIN(BJ79,(MAX(BJ75*Kontrolli!$E$235-BJ71,0)))","v":48.835265584787265},{"$f":"MIN(BK79,(MAX(BK75*Kontrolli!$E$235-BK71,0)))","v":50.453458180353444},{"$f":"MIN(BL79,(MAX(BL75*Kontrolli!$E$235-BL71,0)))","v":52.102160966856466},{"$f":"MIN(BM79,(MAX(BM75*Kontrolli!$E$235-BM71,0)))","v":53.791111691972425},{"$f":"MIN(BN79,(MAX(BN75*Kontrolli!$E$235-BN71,0)))","v":55.494137701820733},{"$f":"MIN(BO79,(MAX(BO75*Kontrolli!$E$235-BO71,0)))","v":57.238979504057042},{"$f":"MIN(BP79,(MAX(BP75*Kontrolli!$E$235-BP71,0)))","v":59.017468161249624},{"$f":"MIN(BQ79,(MAX(BQ75*Kontrolli!$E$235-BQ71,0)))","v":60.464423181163035},{"$f":"MIN(BR79,(MAX(BR75*Kontrolli!$E$235-BR71,0)))","v":61.92726769063529},{"$f":"MIN(BS79,(MAX(BS75*Kontrolli!$E$235-BS71,0)))","v":63.436045684324277},{"$f":"MIN(BT79,(MAX(BT75*Kontrolli!$E$235-BT71,0)))","v":64.981932049091924},{"$f":"MIN(BU79,(MAX(BU75*Kontrolli!$E$235-BU71,0)))","v":66.576371020144762}]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"+L79+L80-L81","v":0},{"$f":"+M79+M80-M81","v":0},0,0,0,0,0,0,0.28119212935631444,1.3685132487681853,3.3339285970536756,6.2539511987909293,10.209894571043213,40.5745896811625,72.801263798119123,106.89944275848083,170.27401422209431,231.33344383146837,289.90422520019376,345.92594014029254,399.3448765776983,450.09652082942108,498.20314939869104,543.60094359940797,586.38273866655709,626.49049345877734,663.89432787364478,698.5335763213003,730.35602461158601,759.29742577586433,785.32397224630165,808.3684889351058,828.37290315845348,{"$f":"+AS79+AS80-AS81","v":873.5341793993266},916.09530709167359,956.21831229235795,993.86191269734559,1028.9707204277697,1061.5275616782303,1091.4749332215672,1118.7673207720372,1143.34392044829,1165.1852706976622,1184.2282337313636,1200.4226260293597,1213.7016905859132,1224.0433965219161,1231.3784116368386,1235.6514004532651,1236.7890617743728,1234.7664806875207,1229.5075144095363,1220.9511425585458,1209.0168692573234,1193.6765439364042,1174.8465350110125,1152.4595487712356,1127.178652491632,1098.9720671930838,1067.7479259071577,1033.4320118916962,995.9272199341292]
[]
[null,"Verotettava tulo (ennen käytettyjä tappioita)",null,null,null,null,null,null,null,null,null,{"$f":"L65+L76-L81","v":0},{"$f":"M65+M76-M81","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.4428396572222084,10.193436614719712,12.010680314654227,13.89653638794023,15.853022432031814,48.121261570334141,50.259829569745555,52.374995310747039,72.626387138749436,74.094011863919803,75.455449429400517,76.877305182859146,78.352873010384215,79.892954520899224,81.410759528184158,82.992383221569241,84.481171679969023,86.028001279729949,87.604710981914849,89.242086273958819,90.931675756160644,92.685512207000002,94.473156225673108,96.327975332138266,98.240867122426806,{"$f":"AS65+AS76-AS81","v":71.956794429733392},73.429732303091555,74.740644119586278,76.092838240115,77.500420239510589,78.925176044306056,80.407435076261891,81.935208393960693,83.52378559301016,85.131824344722645,86.803000885225458,88.524360945762879,90.312478012037644,92.122625957420297,94.002106103332579,95.936921726660728,97.945038546811404,99.978070279603372,102.08724479556778,104.25743969340587,106.50813046846983,108.78697181299847,111.14944474230315,113.57921138152032,116.47312142134714,119.39881044029164,122.41636642766963,125.95277249053824,129.70742545801525]
[]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"L96","v":0},{"$f":"M96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Verotettava tulo",null,null,null,null,null,null,null,null,null,{"$f":"L84+L86","v":0},{"$f":"M84+M86","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.4428396572222084,10.193436614719712,12.010680314654227,13.89653638794023,15.853022432031814,48.121261570334141,50.259829569745555,52.374995310747039,72.626387138749436,74.094011863919803,75.455449429400517,76.877305182859146,78.352873010384215,79.892954520899224,81.410759528184158,82.992383221569241,84.481171679969023,86.028001279729949,87.604710981914849,89.242086273958819,90.931675756160644,92.685512207000002,94.473156225673108,96.327975332138266,98.240867122426806,{"$f":"AS84+AS86","v":71.956794429733392},73.429732303091555,74.740644119586278,76.092838240115,77.500420239510589,78.925176044306056,80.407435076261891,81.935208393960693,83.52378559301016,85.131824344722645,86.803000885225458,88.524360945762879,90.312478012037644,92.122625957420297,94.002106103332579,95.936921726660728,97.945038546811404,99.978070279603372,102.08724479556778,104.25743969340587,106.50813046846983,108.78697181299847,111.14944474230315,113.57921138152032,116.47312142134714,119.39881044029164,122.41636642766963,125.95277249053824,129.70742545801525]
[]
[null,"Veroaste",null,null,null,null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!L12","v":0.2},{"$f":"'Yleiset oletukset'!M12","v":0.2},{"$f":"'Yleiset oletukset'!N12","v":0.2},{"$f":"'Yleiset oletukset'!O12","v":0.2},{"$f":"'Yleiset oletukset'!P12","v":0.2},{"$f":"'Yleiset oletukset'!Q12","v":0.2},{"$f":"'Yleiset oletukset'!R12","v":0.2},{"$f":"'Yleiset oletukset'!S12","v":0.2},{"$f":"'Yleiset oletukset'!T12","v":0.2},{"$f":"'Yleiset oletukset'!U12","v":0.2},{"$f":"'Yleiset oletukset'!V12","v":0.2},{"$f":"'Yleiset oletukset'!W12","v":0.2},{"$f":"'Yleiset oletukset'!X12","v":0.2},{"$f":"'Yleiset oletukset'!Y12","v":0.2},{"$f":"'Yleiset oletukset'!Z12","v":0.2},{"$f":"'Yleiset oletukset'!AA12","v":0.2},{"$f":"'Yleiset oletukset'!AB12","v":0.2},{"$f":"'Yleiset oletukset'!AC12","v":0.2},{"$f":"'Yleiset oletukset'!AD12","v":0.2},{"$f":"'Yleiset oletukset'!AE12","v":0.2},{"$f":"'Yleiset oletukset'!AF12","v":0.2},{"$f":"'Yleiset oletukset'!AG12","v":0.2},{"$f":"'Yleiset oletukset'!AH12","v":0.2},{"$f":"'Yleiset oletukset'!AI12","v":0.2},{"$f":"'Yleiset oletukset'!AJ12","v":0.2},{"$f":"'Yleiset oletukset'!AK12","v":0.2},{"$f":"'Yleiset oletukset'!AL12","v":0.2},{"$f":"'Yleiset oletukset'!AM12","v":0.2},{"$f":"'Yleiset oletukset'!AN12","v":0.2},{"$f":"'Yleiset oletukset'!AO12","v":0.2},{"$f":"'Yleiset oletukset'!AP12","v":0.2},{"$f":"'Yleiset oletukset'!AQ12","v":0.2},{"$f":"'Yleiset oletukset'!AR12","v":0.2},{"$f":"'Yleiset oletukset'!AS12","v":0.2},{"$f":"'Yleiset oletukset'!AT12","v":0.2},{"$f":"'Yleiset oletukset'!AU12","v":0.2},{"$f":"'Yleiset oletukset'!AV12","v":0.2},{"$f":"'Yleiset oletukset'!AW12","v":0.2},{"$f":"'Yleiset oletukset'!AX12","v":0.2},{"$f":"'Yleiset oletukset'!AY12","v":0.2},{"$f":"'Yleiset oletukset'!AZ12","v":0.2},{"$f":"'Yleiset oletukset'!BA12","v":0.2},{"$f":"'Yleiset oletukset'!BB12","v":0.2},{"$f":"'Yleiset oletukset'!BC12","v":0.2},{"$f":"'Yleiset oletukset'!BD12","v":0.2},{"$f":"'Yleiset oletukset'!BE12","v":0.2},{"$f":"'Yleiset oletukset'!BF12","v":0.2},{"$f":"'Yleiset oletukset'!BG12","v":0.2},{"$f":"'Yleiset oletukset'!BH12","v":0.2},{"$f":"'Yleiset oletukset'!BI12","v":0.2},{"$f":"'Yleiset oletukset'!BJ12","v":0.2},{"$f":"'Yleiset oletukset'!BK12","v":0.2},{"$f":"'Yleiset oletukset'!BL12","v":0.2},{"$f":"'Yleiset oletukset'!BM12","v":0.2},{"$f":"'Yleiset oletukset'!BN12","v":0.2},{"$f":"'Yleiset oletukset'!BO12","v":0.2},{"$f":"'Yleiset oletukset'!BP12","v":0.2},{"$f":"'Yleiset oletukset'!BQ12","v":0.2},{"$f":"'Yleiset oletukset'!BR12","v":0.2},{"$f":"'Yleiset oletukset'!BS12","v":0.2},{"$f":"'Yleiset oletukset'!BT12","v":0.2},{"$f":"'Yleiset oletukset'!BU12","v":0.2}]
[null,"Maksettavat verot",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L89*L87,0)","v":0},{"$f":"MAX(M89*M87,0)","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,9.6242523140668297,10.051965913949111,10.474999062149408,14.525277427749888,14.818802372783962,15.091089885880104,15.37546103657183,15.670574602076844,15.978590904179846,16.282151905636834,16.598476644313848,16.896234335993807,17.205600255945992,17.520942196382972,17.848417254791766,18.186335151232129,18.537102441400002,18.894631245134622,19.265595066427654,19.648173424485364,{"$f":"MAX(AS89*AS87,0)","v":14.39135888594668},14.685946460618311,14.948128823917257,15.218567648023001,15.500084047902119,15.785035208861212,16.081487015252378,16.387041678792141,16.704757118602032,17.02636486894453,17.360600177045093,17.704872189152578,18.06249560240753,18.424525191484062,18.800421220666518,19.187384345332148,19.589007709362281,19.995614055920676,20.417448959113557,20.851487938681174,21.301626093693969,21.757394362599698,22.22988894846063,22.715842276304066,23.294624284269432,23.879762088058328,24.483273285533926,25.190554498107648,25.941485091603052]
[]
[null,"Verot kassavirtalaskelmaan",null,null,null,null,null,null,null,null,null,{"$f":"+L90","v":0},{"$f":"+M90","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,9.6242523140668297,10.051965913949111,10.474999062149408,14.525277427749888,14.818802372783962,15.091089885880104,15.37546103657183,15.670574602076844,15.978590904179846,16.282151905636834,16.598476644313848,16.896234335993807,17.205600255945992,17.520942196382972,17.848417254791766,18.186335151232129,18.537102441400002,18.894631245134622,19.265595066427654,19.648173424485364,{"$f":"+AS90","v":14.39135888594668},14.685946460618311,14.948128823917257,15.218567648023001,15.500084047902119,15.785035208861212,16.081487015252378,16.387041678792141,16.704757118602032,17.02636486894453,17.360600177045093,17.704872189152578,18.06249560240753,18.424525191484062,18.800421220666518,19.187384345332148,19.589007709362281,19.995614055920676,20.417448959113557,20.851487938681174,21.301626093693969,21.757394362599698,22.22988894846063,22.715842276304066,23.294624284269432,23.879762088058328,24.483273285533926,25.190554498107648,25.941485091603052]
[]
[null,"Siirretyt tappiot"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K98","v":0},0,{"$f":"M98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"-MIN(L95,MAX(L84,0))","v":0},{"$f":"-MIN(M95,MAX(M84,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AS95,MAX(AS84,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lisäykset",null,null,null,null,null,null,null,null,null,{"$f":"-MIN(L84,0)","v":0},{"$f":"-MIN(M84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AS84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L95:L97)","v":0},{"$f":"SUM(M95:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS95:AS97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Verovelat ja -saamiset"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K104","v":0},0,{"$f":"M104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuloslaskelman verot",null,null,null,null,null,null,null,null,null,{"$f":"L90","v":0},{"$f":"M90","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,9.6242523140668297,10.051965913949111,10.474999062149408,14.525277427749888,14.818802372783962,15.091089885880104,15.37546103657183,15.670574602076844,15.978590904179846,16.282151905636834,16.598476644313848,16.896234335993807,17.205600255945992,17.520942196382972,17.848417254791766,18.186335151232129,18.537102441400002,18.894631245134622,19.265595066427654,19.648173424485364,{"$f":"AS90","v":14.39135888594668},14.685946460618311,14.948128823917257,15.218567648023001,15.500084047902119,15.785035208861212,16.081487015252378,16.387041678792141,16.704757118602032,17.02636486894453,17.360600177045093,17.704872189152578,18.06249560240753,18.424525191484062,18.800421220666518,19.187384345332148,19.589007709362281,19.995614055920676,20.417448959113557,20.851487938681174,21.301626093693969,21.757394362599698,22.22988894846063,22.715842276304066,23.294624284269432,23.879762088058328,24.483273285533926,25.190554498107648,25.941485091603052]
[null,"Maksetut verot",null,null,null,null,null,null,null,null,null,{"$f":"-L92","v":0},{"$f":"-M92","v":0},0,-0.16646399999999995,-0.5518281599999999,-0.84157307734600961,-1.1393580434182393,-1.4452223113636198,-1.6885679314444417,-2.0386873229439426,-2.4021360629308455,-2.7793072775880461,-3.1706044864063632,-9.6242523140668297,-10.051965913949111,-10.474999062149408,-14.525277427749888,-14.818802372783962,-15.091089885880104,-15.37546103657183,-15.670574602076844,-15.978590904179846,-16.282151905636834,-16.598476644313848,-16.896234335993807,-17.205600255945992,-17.520942196382972,-17.848417254791766,-18.186335151232129,-18.537102441400002,-18.894631245134622,-19.265595066427654,-19.648173424485364,{"$f":"-AS92","v":-14.39135888594668},-14.685946460618311,-14.948128823917257,-15.218567648023001,-15.500084047902119,-15.785035208861212,-16.081487015252378,-16.387041678792141,-16.704757118602032,-17.02636486894453,-17.360600177045093,-17.704872189152578,-18.06249560240753,-18.424525191484062,-18.800421220666518,-19.187384345332148,-19.589007709362281,-19.995614055920676,-20.417448959113557,-20.851487938681174,-21.301626093693969,-21.757394362599698,-22.22988894846063,-22.715842276304066,-23.294624284269432,-23.879762088058328,-24.483273285533926,-25.190554498107648,-25.941485091603052]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L101:L103)","v":0},{"$f":"SUM(M101:M103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS101:AS103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,2,"Rakennusajan laina - Kerava-Tampere- ratakäytävä (Hankeyhtiö)"]
[]
[null,null,"Velan nosto - flag",null,null,null,null,null,null,null,null,{"$f":"IF(L124>0,1,0)","v":0},{"$f":"IF(M124>0,1,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fasiliteetti aktiivinen - flag",null,null,null,null,null,null,null,null,{"$f":"+$F114*(AND(YEAR(L$8)>=YEAR($F116),YEAR(L$8)<=YEAR($F119)))","v":0},{"$f":"+$F114*(AND(YEAR(M$8)>=YEAR($F116),YEAR(M$8)<=YEAR($F119)))","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F114*(AND(YEAR(AS$8)>=YEAR($F116),YEAR(AS$8)<=YEAR($F119)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lyhennysperiodi - flag",null,null,null,null,null,null,null,null,{"$f":"$F$121*(1-L15)*L108+L111","v":0},{"$f":"$F$121*(1-M15)*M108+M111","v":0},{"$f":"$F$121*(1-N15)*N108+N111","v":0},0,0,0,0,0,0,0,0,0,0,1,{"$f":"$F$121*(1-Z15)*Z108+Z111","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Takaisinmaksu - flag",null,null,null,null,null,null,null,null,{"$f":"L109*($F119<=L$8)","v":0},{"$f":"M109*($F119<=M$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS109*($F119<=AS$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Velkavuosi",null,null,null,null,null,null,null,null,{"$f":"+IF(L$8=$F116,0,IF(L109=1,K112+1,0))","v":0},0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(AS$8=$F116,0,IF(AS109=1,AR112+1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkopäiviä",null,null,null,null,null,null,null,null,{"$f":"IF(IF(L108=1,IF(K108=1,L8-K8,IF(L8<=$F$117,L$8-$F116,L8-K8)),IF(L109=1,L$8-K$8,0))<0,0,(IF(L108=1,IF(K108=1,L8-K8,IF(L8<=$F$117,L$8-$F116,L8-K8)),IF(L109=1,L$8-K$8,0))))","v":0},0,0,0,0,0,0,364,365,366,365,365,365,366,365,365,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IF(AS108=1,IF(AR108=1,AS8-AR8,IF(AS8<=$F$117,AS$8-$F116,AS8-AR8)),IF(AS109=1,AS$8-AR$8,0))<0,0,(IF(AS108=1,IF(AR108=1,AS8-AR8,IF(AS8<=$F$117,AS$8-$F116,AS8-AR8)),IF(AS109=1,AS$8-AR$8,0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kontrolli",null,null,{"$f":"Kontrolli!E66","v":1}]
[null,null,"Fasiliteetin koko",null,"EURm",{"$f":"F114*'S&U'!D35","v":1580.4454832750166}]
[null,null,"Velan 1. nostoajankohta",null,"Pvm",{"$f":"Kontrolli!E67","v":"2026-01-01"}]
[null,null,"Viimeisen erän nosto",null,"Pvm",{"$f":"EOMONTH(F116,(F118-1)*12-1)+1","v":"2034-01-01"}]
[null,null,"Laina-aika",null,"Vuotta",{"$f":"Kontrolli!E68","v":9}]
[null,null,"Takaisinmaksu",null,null,{"$f":"EOMONTH(F116,F118*12-1)+1","v":"2035-01-01"}]
[null,null,"Korkojen kapitalisointi",null,null,{"$f":"Kontrolli!E71","v":1}]
[null,null,"Osittainen lyhentäminen rakennusaikana",null,null,{"$f":"Kontrolli!E74","v":1}]
[]
[null,null,"Velkabalanssi - BoY",null,null,null,null,null,null,null,null,{"$f":"K127","v":0},0,{"$f":"M127","v":0},{"$f":"N127","v":0},{"$f":"O127","v":0},{"$f":"P127","v":0},{"$f":"Q127","v":0},{"$f":"R127","v":0},{"$f":"S127","v":169.14081442979338},{"$f":"T127","v":339.13700427972987},{"$f":"U127","v":517.5315191335053},{"$f":"V127","v":704.64227752740157},900.79805492951266,1106.3388358352126,1297.624710327437,1495.3906578868689,1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nostot",null,null,null,null,null,null,null,null,{"$f":"'S&U'!P57","v":0},{"$f":"'S&U'!Q57","v":0},{"$f":"'S&U'!R57","v":0},{"$f":"'S&U'!S57","v":0},{"$f":"'S&U'!T57","v":0},{"$f":"'S&U'!U57","v":0},{"$f":"'S&U'!V57","v":0},{"$f":"'S&U'!W57","v":164.92535841668663},{"$f":"'S&U'!X57","v":164.92196541704266},{"$f":"'S&U'!Y57","v":168.2204047253835},{"$f":"'S&U'!Z57","v":171.58481281989117},{"$f":"'S&U'!AA57","v":175.016509076289},{"$f":"'S&U'!AB57","v":178.51683925781478},{"$f":"'S&U'!AC57","v":182.08717604297109},{"$f":"'S&U'!AD57","v":185.72891956383054},{"$f":"'S&U'!AE57","v":189.44349795510712},{"$f":"'S&U'!AF57","v":0},{"$f":"'S&U'!AG49","v":0},{"$f":"'S&U'!AH49","v":0},{"$f":"'S&U'!AI49","v":0},{"$f":"'S&U'!AJ49","v":0},{"$f":"'S&U'!AK49","v":0},{"$f":"'S&U'!AL49","v":0},{"$f":"'S&U'!AM49","v":0},{"$f":"'S&U'!AN49","v":0},{"$f":"'S&U'!AO49","v":0},{"$f":"'S&U'!AP49","v":0},{"$f":"'S&U'!AQ49","v":0},{"$f":"'S&U'!AR49","v":0},{"$f":"'S&U'!AS49","v":0},{"$f":"'S&U'!AT49","v":0},{"$f":"'S&U'!AU49","v":0},{"$f":"'S&U'!AV49","v":0},{"$f":"'S&U'!AW49","v":0},{"$f":"'S&U'!AX49","v":0},{"$f":"'S&U'!AY49","v":0},{"$f":"'S&U'!AZ49","v":0},{"$f":"'S&U'!BA49","v":0},{"$f":"'S&U'!BB49","v":0},{"$f":"'S&U'!BC49","v":0},{"$f":"'S&U'!BD49","v":0},{"$f":"'S&U'!BE49","v":0},{"$f":"'S&U'!BF49","v":0},{"$f":"'S&U'!BG49","v":0},{"$f":"'S&U'!BH49","v":0},{"$f":"'S&U'!BI49","v":0},{"$f":"'S&U'!BJ49","v":0},{"$f":"'S&U'!BK49","v":0},{"$f":"'S&U'!BL49","v":0},{"$f":"'S&U'!BM49","v":0},{"$f":"'S&U'!BN49","v":0},{"$f":"'S&U'!BO49","v":0},{"$f":"'S&U'!BP49","v":0},{"$f":"'S&U'!BQ49","v":0},{"$f":"'S&U'!BR49","v":0},{"$f":"'S&U'!BS49","v":0},{"$f":"'S&U'!BT49","v":0},{"$f":"'S&U'!BU49","v":0},{"$f":"'S&U'!BV49","v":0},{"$f":"'S&U'!BW49","v":0},{"$f":"'S&U'!BX49","v":0},{"$f":"'S&U'!BY49","v":0}]
[null,null,"Korkojen kapitalisointi",null,null,null,null,null,null,null,null,{"$f":"IF(L$8<=$F119,(L138+L140)*$F120,0)","v":0},{"$f":"IF(M$8<=$F119,(M138+M140)*$F120,0)","v":0},{"$f":"IF(N$8<=$F119,(N138+N140)*$F120,0)","v":0},0,0,0,0,4.2154560131067482,5.0742244328938018,10.174110128391897,15.52594557400516,21.139268325822048,{"$f":"IF(X$8<=$F119,(X138+X140)*$F120,0)","v":27.023941647885383},{"$f":"IF(Y$8<=$F119,(Y138+Y140)*$F120,0)","v":33.190165075056385},38.928741309823117,44.861719736606069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lyhennykset",null,null,null,null,null,null,null,null,{"$f":"IF(L8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(L$8)-YEAR($F$116-1),$F$118)=0)*L123*L111*$F$114,SUM(L123:L125)),(L111-M111)*SUM(L123:L125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!L81+'Hankeyhtiö - Talous'!L83+'Hankeyhtiö - Talous'!L82+'Hankeyhtiö - Talous'!L84+'Hankeyhtiö - Talous'!L88+'Hankeyhtiö - Talous'!L91+'Hankeyhtiö - Talous'!L96+'Hankeyhtiö - Talous'!L103-L231-L185+L33)),-MAX(MIN((MOD(YEAR(L$8)-YEAR($F$116-1),$F$118)=0)*L123*L111*$F$114,SUM(L123:L125)),(L111-M111)*SUM(L123:L125,0)))*$F$114*L110*L109","v":0},{"$f":"IF(M8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(M$8)-YEAR($F$116-1),$F$118)=0)*M123*M111*$F$114,SUM(M123:M125)),(M111-N111)*SUM(M123:M125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!M81+'Hankeyhtiö - Talous'!M83+'Hankeyhtiö - Talous'!M82+'Hankeyhtiö - Talous'!M84+'Hankeyhtiö - Talous'!M88+'Hankeyhtiö - Talous'!M91+'Hankeyhtiö - Talous'!M96+'Hankeyhtiö - Talous'!M103-M231-M185+M33)),-MAX(MIN((MOD(YEAR(M$8)-YEAR($F$116-1),$F$118)=0)*M123*M111*$F$114,SUM(M123:M125)),(M111-N111)*SUM(M123:M125,0)))*$F$114*M110*M109","v":0},{"$f":"IF(N8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(N$8)-YEAR($F$116-1),$F$118)=0)*N123*N111*$F$114,SUM(N123:N125)),(N111-O111)*SUM(N123:N125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!N81+'Hankeyhtiö - Talous'!N83+'Hankeyhtiö - Talous'!N82+'Hankeyhtiö - Talous'!N84+'Hankeyhtiö - Talous'!N88+'Hankeyhtiö - Talous'!N91+'Hankeyhtiö - Talous'!N96+'Hankeyhtiö - Talous'!N103-N231-N185+N33)),-MAX(MIN((MOD(YEAR(N$8)-YEAR($F$116-1),$F$118)=0)*N123*N111*$F$114,SUM(N123:N125)),(N111-O111)*SUM(N123:N125,0)))*$F$114*N110*N109","v":0},{"$f":"IF(O8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(O$8)-YEAR($F$116-1),$F$118)=0)*O123*O111*$F$114,SUM(O123:O125)),(O111-P111)*SUM(O123:O125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!O81+'Hankeyhtiö - Talous'!O83+'Hankeyhtiö - Talous'!O82+'Hankeyhtiö - Talous'!O84+'Hankeyhtiö - Talous'!O88+'Hankeyhtiö - Talous'!O91+'Hankeyhtiö - Talous'!O96+'Hankeyhtiö - Talous'!O103-O231-O185+O33)),-MAX(MIN((MOD(YEAR(O$8)-YEAR($F$116-1),$F$118)=0)*O123*O111*$F$114,SUM(O123:O125)),(O111-P111)*SUM(O123:O125,0)))*$F$114*O110*O109","v":0},{"$f":"IF(P8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(P$8)-YEAR($F$116-1),$F$118)=0)*P123*P111*$F$114,SUM(P123:P125)),(P111-Q111)*SUM(P123:P125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!P81+'Hankeyhtiö - Talous'!P83+'Hankeyhtiö - Talous'!P82+'Hankeyhtiö - Talous'!P84+'Hankeyhtiö - Talous'!P88+'Hankeyhtiö - Talous'!P91+'Hankeyhtiö - Talous'!P96+'Hankeyhtiö - Talous'!P103-P231-P185+P33)),-MAX(MIN((MOD(YEAR(P$8)-YEAR($F$116-1),$F$118)=0)*P123*P111*$F$114,SUM(P123:P125)),(P111-Q111)*SUM(P123:P125,0)))*$F$114*P110*P109","v":0},{"$f":"IF(Q8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(Q$8)-YEAR($F$116-1),$F$118)=0)*Q123*Q111*$F$114,SUM(Q123:Q125)),(Q111-R111)*SUM(Q123:Q125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!Q81+'Hankeyhtiö - Talous'!Q83+'Hankeyhtiö - Talous'!Q82+'Hankeyhtiö - Talous'!Q84+'Hankeyhtiö - Talous'!Q88+'Hankeyhtiö - Talous'!Q91+'Hankeyhtiö - Talous'!Q96+'Hankeyhtiö - Talous'!Q103-Q231-Q185+Q33)),-MAX(MIN((MOD(YEAR(Q$8)-YEAR($F$116-1),$F$118)=0)*Q123*Q111*$F$114,SUM(Q123:Q125)),(Q111-R111)*SUM(Q123:Q125,0)))*$F$114*Q110*Q109","v":0},{"$f":"IF(R8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(R$8)-YEAR($F$116-1),$F$118)=0)*R123*R111*$F$114,SUM(R123:R125)),(R111-S111)*SUM(R123:R125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!R81+'Hankeyhtiö - Talous'!R83+'Hankeyhtiö - Talous'!R82+'Hankeyhtiö - Talous'!R84+'Hankeyhtiö - Talous'!R88+'Hankeyhtiö - Talous'!R91+'Hankeyhtiö - Talous'!R96+'Hankeyhtiö - Talous'!R103-R231-R185+R33)),-MAX(MIN((MOD(YEAR(R$8)-YEAR($F$116-1),$F$118)=0)*R123*R111*$F$114,SUM(R123:R125)),(R111-S111)*SUM(R123:R125,0)))*$F$114*R110*R109","v":0},{"$f":"IF(S8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(S$8)-YEAR($F$116-1),$F$118)=0)*S123*S111*$F$114,SUM(S123:S125)),(S111-T111)*SUM(S123:S125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!S81+'Hankeyhtiö - Talous'!S83+'Hankeyhtiö - Talous'!S82+'Hankeyhtiö - Talous'!S84+'Hankeyhtiö - Talous'!S88+'Hankeyhtiö - Talous'!S91+'Hankeyhtiö - Talous'!S96+'Hankeyhtiö - Talous'!S103-S231-S185+S33)),-MAX(MIN((MOD(YEAR(S$8)-YEAR($F$116-1),$F$118)=0)*S123*S111*$F$114,SUM(S123:S125)),(S111-T111)*SUM(S123:S125,0)))*$F$114*S110*S109","v":0},{"$f":"IF(T8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(T$8)-YEAR($F$116-1),$F$118)=0)*T123*T111*$F$114,SUM(T123:T125)),(T111-U111)*SUM(T123:T125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!T81+'Hankeyhtiö - Talous'!T83+'Hankeyhtiö - Talous'!T82+'Hankeyhtiö - Talous'!T84+'Hankeyhtiö - Talous'!T88+'Hankeyhtiö - Talous'!T91+'Hankeyhtiö - Talous'!T96+'Hankeyhtiö - Talous'!T103-T231-T185+T33)),-MAX(MIN((MOD(YEAR(T$8)-YEAR($F$116-1),$F$118)=0)*T123*T111*$F$114,SUM(T123:T125)),(T111-U111)*SUM(T123:T125,0)))*$F$114*T110*T109","v":0},{"$f":"IF(U8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(U$8)-YEAR($F$116-1),$F$118)=0)*U123*U111*$F$114,SUM(U123:U125)),(U111-V111)*SUM(U123:U125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!U81+'Hankeyhtiö - Talous'!U83+'Hankeyhtiö - Talous'!U82+'Hankeyhtiö - Talous'!U84+'Hankeyhtiö - Talous'!U88+'Hankeyhtiö - Talous'!U91+'Hankeyhtiö - Talous'!U96+'Hankeyhtiö - Talous'!U103-U231-U185+U33)),-MAX(MIN((MOD(YEAR(U$8)-YEAR($F$116-1),$F$118)=0)*U123*U111*$F$114,SUM(U123:U125)),(U111-V111)*SUM(U123:U125,0)))*$F$114*U110*U109","v":0},{"$f":"IF(V8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(V$8)-YEAR($F$116-1),$F$118)=0)*V123*V111*$F$114,SUM(V123:V125)),(V111-W111)*SUM(V123:V125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!V81+'Hankeyhtiö - Talous'!V83+'Hankeyhtiö - Talous'!V82+'Hankeyhtiö - Talous'!V84+'Hankeyhtiö - Talous'!V88+'Hankeyhtiö - Talous'!V91+'Hankeyhtiö - Talous'!V96+'Hankeyhtiö - Talous'!V103-V231-V185+V33)),-MAX(MIN((MOD(YEAR(V$8)-YEAR($F$116-1),$F$118)=0)*V123*V111*$F$114,SUM(V123:V125)),(V111-W111)*SUM(V123:V125,0)))*$F$114*V110*V109","v":0},{"$f":"IF(W8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(W$8)-YEAR($F$116-1),$F$118)=0)*W123*W111*$F$114,SUM(W123:W125)),(W111-X111)*SUM(W123:W125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!W81+'Hankeyhtiö - Talous'!W83+'Hankeyhtiö - Talous'!W82+'Hankeyhtiö - Talous'!W84+'Hankeyhtiö - Talous'!W88+'Hankeyhtiö - Talous'!W91+'Hankeyhtiö - Talous'!W96+'Hankeyhtiö - Talous'!W103-W231-W185+W33)),-MAX(MIN((MOD(YEAR(W$8)-YEAR($F$116-1),$F$118)=0)*W123*W111*$F$114,SUM(W123:W125)),(W111-X111)*SUM(W123:W125,0)))*$F$114*W110*W109","v":0},{"$f":"IF(X8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(X$8)-YEAR($F$116-1),$F$118)=0)*X123*X111*$F$114,SUM(X123:X125)),(X111-Y111)*SUM(X123:X125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!X81+'Hankeyhtiö - Talous'!X83+'Hankeyhtiö - Talous'!X82+'Hankeyhtiö - Talous'!X84+'Hankeyhtiö - Talous'!X88+'Hankeyhtiö - Talous'!X91+'Hankeyhtiö - Talous'!X96+'Hankeyhtiö - Talous'!X103-X231-X185+X33)),-MAX(MIN((MOD(YEAR(X$8)-YEAR($F$116-1),$F$118)=0)*X123*X111*$F$114,SUM(X123:X125)),(X111-Y111)*SUM(X123:X125,0)))*$F$114*X110*X109","v":0},{"$f":"IF(Y8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(Y$8)-YEAR($F$116-1),$F$118)=0)*Y123*Y111*$F$114,SUM(Y123:Y125)),(Y111-Z111)*SUM(Y123:Y125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!Y81+'Hankeyhtiö - Talous'!Y83+'Hankeyhtiö - Talous'!Y82+'Hankeyhtiö - Talous'!Y84+'Hankeyhtiö - Talous'!Y88+'Hankeyhtiö - Talous'!Y91+'Hankeyhtiö - Talous'!Y96+'Hankeyhtiö - Talous'!Y103-Y231-Y185+Y33)),-MAX(MIN((MOD(YEAR(Y$8)-YEAR($F$116-1),$F$118)=0)*Y123*Y111*$F$114,SUM(Y123:Y125)),(Y111-Z111)*SUM(Y123:Y125,0)))*$F$114*Y110*Y109","v":-23.991466625803241},{"$f":"IF(Z8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(Z$8)-YEAR($F$116-1),$F$118)=0)*Z123*Z111*$F$114,SUM(Z123:Z125)),(Z111-AA111)*SUM(Z123:Z125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!Z81+'Hankeyhtiö - Talous'!Z83+'Hankeyhtiö - Talous'!Z82+'Hankeyhtiö - Talous'!Z84+'Hankeyhtiö - Talous'!Z88+'Hankeyhtiö - Talous'!Z91+'Hankeyhtiö - Talous'!Z96+'Hankeyhtiö - Talous'!Z103-Z231-Z185+Z33)),-MAX(MIN((MOD(YEAR(Z$8)-YEAR($F$116-1),$F$118)=0)*Z123*Z111*$F$114,SUM(Z123:Z125)),(Z111-AA111)*SUM(Z123:Z125,0)))*$F$114*Z110*Z109","v":-26.891713314221768},{"$f":"IF(AA8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AA$8)-YEAR($F$116-1),$F$118)=0)*AA123*AA111*$F$114,SUM(AA123:AA125)),(AA111-AB111)*SUM(AA123:AA125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AA81+'Hankeyhtiö - Talous'!AA83+'Hankeyhtiö - Talous'!AA82+'Hankeyhtiö - Talous'!AA84+'Hankeyhtiö - Talous'!AA88+'Hankeyhtiö - Talous'!AA91+'Hankeyhtiö - Talous'!AA96+'Hankeyhtiö - Talous'!AA103-AA231-AA185+AA33)),-MAX(MIN((MOD(YEAR(AA$8)-YEAR($F$116-1),$F$118)=0)*AA123*AA111*$F$114,SUM(AA123:AA125)),(AA111-AB111)*SUM(AA123:AA125,0)))*$F$114*AA110*AA109","v":-28.226803476730073},{"$f":"IF(AB8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AB$8)-YEAR($F$116-1),$F$118)=0)*AB123*AB111*$F$114,SUM(AB123:AB125)),(AB111-AC111)*SUM(AB123:AB125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AB81+'Hankeyhtiö - Talous'!AB83+'Hankeyhtiö - Talous'!AB82+'Hankeyhtiö - Talous'!AB84+'Hankeyhtiö - Talous'!AB88+'Hankeyhtiö - Talous'!AB91+'Hankeyhtiö - Talous'!AB96+'Hankeyhtiö - Talous'!AB103-AB231-AB185+AB33)),-MAX(MIN((MOD(YEAR(AB$8)-YEAR($F$116-1),$F$118)=0)*AB123*AB111*$F$114,SUM(AB123:AB125)),(AB111-AC111)*SUM(AB123:AB125,0)))*$F$114*AB110*AB109","v":-1701.4690721018521},{"$f":"IF(AC8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AC$8)-YEAR($F$116-1),$F$118)=0)*AC123*AC111*$F$114,SUM(AC123:AC125)),(AC111-AD111)*SUM(AC123:AC125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AC81+'Hankeyhtiö - Talous'!AC83+'Hankeyhtiö - Talous'!AC82+'Hankeyhtiö - Talous'!AC84+'Hankeyhtiö - Talous'!AC88+'Hankeyhtiö - Talous'!AC91+'Hankeyhtiö - Talous'!AC96+'Hankeyhtiö - Talous'!AC103-AC231-AC185+AC33)),-MAX(MIN((MOD(YEAR(AC$8)-YEAR($F$116-1),$F$118)=0)*AC123*AC111*$F$114,SUM(AC123:AC125)),(AC111-AD111)*SUM(AC123:AC125,0)))*$F$114*AC110*AC109","v":0},{"$f":"IF(AD8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AD$8)-YEAR($F$116-1),$F$118)=0)*AD123*AD111*$F$114,SUM(AD123:AD125)),(AD111-AE111)*SUM(AD123:AD125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AD81+'Hankeyhtiö - Talous'!AD83+'Hankeyhtiö - Talous'!AD82+'Hankeyhtiö - Talous'!AD84+'Hankeyhtiö - Talous'!AD88+'Hankeyhtiö - Talous'!AD91+'Hankeyhtiö - Talous'!AD96+'Hankeyhtiö - Talous'!AD103-AD231-AD185+AD33)),-MAX(MIN((MOD(YEAR(AD$8)-YEAR($F$116-1),$F$118)=0)*AD123*AD111*$F$114,SUM(AD123:AD125)),(AD111-AE111)*SUM(AD123:AD125,0)))*$F$114*AD110*AD109","v":0},{"$f":"IF(AE8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AE$8)-YEAR($F$116-1),$F$118)=0)*AE123*AE111*$F$114,SUM(AE123:AE125)),(AE111-AF111)*SUM(AE123:AE125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AE81+'Hankeyhtiö - Talous'!AE83+'Hankeyhtiö - Talous'!AE82+'Hankeyhtiö - Talous'!AE84+'Hankeyhtiö - Talous'!AE88+'Hankeyhtiö - Talous'!AE91+'Hankeyhtiö - Talous'!AE96+'Hankeyhtiö - Talous'!AE103-AE231-AE185+AE33)),-MAX(MIN((MOD(YEAR(AE$8)-YEAR($F$116-1),$F$118)=0)*AE123*AE111*$F$114,SUM(AE123:AE125)),(AE111-AF111)*SUM(AE123:AE125,0)))*$F$114*AE110*AE109","v":0},{"$f":"IF(AF8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AF$8)-YEAR($F$116-1),$F$118)=0)*AF123*AF111*$F$114,SUM(AF123:AF125)),(AF111-AG111)*SUM(AF123:AF125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AF81+'Hankeyhtiö - Talous'!AF83+'Hankeyhtiö - Talous'!AF82+'Hankeyhtiö - Talous'!AF84+'Hankeyhtiö - Talous'!AF88+'Hankeyhtiö - Talous'!AF91+'Hankeyhtiö - Talous'!AF96+'Hankeyhtiö - Talous'!AF103-AF231-AF185+AF33)),-MAX(MIN((MOD(YEAR(AF$8)-YEAR($F$116-1),$F$118)=0)*AF123*AF111*$F$114,SUM(AF123:AF125)),(AF111-AG111)*SUM(AF123:AF125,0)))*$F$114*AF110*AF109","v":0},{"$f":"IF(AG8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AG$8)-YEAR($F$116-1),$F$118)=0)*AG123*AG111*$F$114,SUM(AG123:AG125)),(AG111-AH111)*SUM(AG123:AG125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AG81+'Hankeyhtiö - Talous'!AG83+'Hankeyhtiö - Talous'!AG82+'Hankeyhtiö - Talous'!AG84+'Hankeyhtiö - Talous'!AG88+'Hankeyhtiö - Talous'!AG91+'Hankeyhtiö - Talous'!AG96+'Hankeyhtiö - Talous'!AG103-AG231-AG185+AG33)),-MAX(MIN((MOD(YEAR(AG$8)-YEAR($F$116-1),$F$118)=0)*AG123*AG111*$F$114,SUM(AG123:AG125)),(AG111-AH111)*SUM(AG123:AG125,0)))*$F$114*AG110*AG109","v":0},{"$f":"IF(AH8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AH$8)-YEAR($F$116-1),$F$118)=0)*AH123*AH111*$F$114,SUM(AH123:AH125)),(AH111-AI111)*SUM(AH123:AH125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AH81+'Hankeyhtiö - Talous'!AH83+'Hankeyhtiö - Talous'!AH82+'Hankeyhtiö - Talous'!AH84+'Hankeyhtiö - Talous'!AH88+'Hankeyhtiö - Talous'!AH91+'Hankeyhtiö - Talous'!AH96+'Hankeyhtiö - Talous'!AH103-AH231-AH185+AH33)),-MAX(MIN((MOD(YEAR(AH$8)-YEAR($F$116-1),$F$118)=0)*AH123*AH111*$F$114,SUM(AH123:AH125)),(AH111-AI111)*SUM(AH123:AH125,0)))*$F$114*AH110*AH109","v":0},{"$f":"IF(AI8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AI$8)-YEAR($F$116-1),$F$118)=0)*AI123*AI111*$F$114,SUM(AI123:AI125)),(AI111-AJ111)*SUM(AI123:AI125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AI81+'Hankeyhtiö - Talous'!AI83+'Hankeyhtiö - Talous'!AI82+'Hankeyhtiö - Talous'!AI84+'Hankeyhtiö - Talous'!AI88+'Hankeyhtiö - Talous'!AI91+'Hankeyhtiö - Talous'!AI96+'Hankeyhtiö - Talous'!AI103-AI231-AI185+AI33)),-MAX(MIN((MOD(YEAR(AI$8)-YEAR($F$116-1),$F$118)=0)*AI123*AI111*$F$114,SUM(AI123:AI125)),(AI111-AJ111)*SUM(AI123:AI125,0)))*$F$114*AI110*AI109","v":0},{"$f":"IF(AJ8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AJ$8)-YEAR($F$116-1),$F$118)=0)*AJ123*AJ111*$F$114,SUM(AJ123:AJ125)),(AJ111-AK111)*SUM(AJ123:AJ125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AJ81+'Hankeyhtiö - Talous'!AJ83+'Hankeyhtiö - Talous'!AJ82+'Hankeyhtiö - Talous'!AJ84+'Hankeyhtiö - Talous'!AJ88+'Hankeyhtiö - Talous'!AJ91+'Hankeyhtiö - Talous'!AJ96+'Hankeyhtiö - Talous'!AJ103-AJ231-AJ185+AJ33)),-MAX(MIN((MOD(YEAR(AJ$8)-YEAR($F$116-1),$F$118)=0)*AJ123*AJ111*$F$114,SUM(AJ123:AJ125)),(AJ111-AK111)*SUM(AJ123:AJ125,0)))*$F$114*AJ110*AJ109","v":0},{"$f":"IF(AK8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AK$8)-YEAR($F$116-1),$F$118)=0)*AK123*AK111*$F$114,SUM(AK123:AK125)),(AK111-AL111)*SUM(AK123:AK125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AK81+'Hankeyhtiö - Talous'!AK83+'Hankeyhtiö - Talous'!AK82+'Hankeyhtiö - Talous'!AK84+'Hankeyhtiö - Talous'!AK88+'Hankeyhtiö - Talous'!AK91+'Hankeyhtiö - Talous'!AK96+'Hankeyhtiö - Talous'!AK103-AK231-AK185+AK33)),-MAX(MIN((MOD(YEAR(AK$8)-YEAR($F$116-1),$F$118)=0)*AK123*AK111*$F$114,SUM(AK123:AK125)),(AK111-AL111)*SUM(AK123:AK125,0)))*$F$114*AK110*AK109","v":0},{"$f":"IF(AL8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AL$8)-YEAR($F$116-1),$F$118)=0)*AL123*AL111*$F$114,SUM(AL123:AL125)),(AL111-AM111)*SUM(AL123:AL125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AL81+'Hankeyhtiö - Talous'!AL83+'Hankeyhtiö - Talous'!AL82+'Hankeyhtiö - Talous'!AL84+'Hankeyhtiö - Talous'!AL88+'Hankeyhtiö - Talous'!AL91+'Hankeyhtiö - Talous'!AL96+'Hankeyhtiö - Talous'!AL103-AL231-AL185+AL33)),-MAX(MIN((MOD(YEAR(AL$8)-YEAR($F$116-1),$F$118)=0)*AL123*AL111*$F$114,SUM(AL123:AL125)),(AL111-AM111)*SUM(AL123:AL125,0)))*$F$114*AL110*AL109","v":0},{"$f":"IF(AM8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AM$8)-YEAR($F$116-1),$F$118)=0)*AM123*AM111*$F$114,SUM(AM123:AM125)),(AM111-AN111)*SUM(AM123:AM125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AM81+'Hankeyhtiö - Talous'!AM83+'Hankeyhtiö - Talous'!AM82+'Hankeyhtiö - Talous'!AM84+'Hankeyhtiö - Talous'!AM88+'Hankeyhtiö - Talous'!AM91+'Hankeyhtiö - Talous'!AM96+'Hankeyhtiö - Talous'!AM103-AM231-AM185+AM33)),-MAX(MIN((MOD(YEAR(AM$8)-YEAR($F$116-1),$F$118)=0)*AM123*AM111*$F$114,SUM(AM123:AM125)),(AM111-AN111)*SUM(AM123:AM125,0)))*$F$114*AM110*AM109","v":0},{"$f":"IF(AN8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AN$8)-YEAR($F$116-1),$F$118)=0)*AN123*AN111*$F$114,SUM(AN123:AN125)),(AN111-AO111)*SUM(AN123:AN125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AN81+'Hankeyhtiö - Talous'!AN83+'Hankeyhtiö - Talous'!AN82+'Hankeyhtiö - Talous'!AN84+'Hankeyhtiö - Talous'!AN88+'Hankeyhtiö - Talous'!AN91+'Hankeyhtiö - Talous'!AN96+'Hankeyhtiö - Talous'!AN103-AN231-AN185+AN33)),-MAX(MIN((MOD(YEAR(AN$8)-YEAR($F$116-1),$F$118)=0)*AN123*AN111*$F$114,SUM(AN123:AN125)),(AN111-AO111)*SUM(AN123:AN125,0)))*$F$114*AN110*AN109","v":0},{"$f":"IF(AO8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AO$8)-YEAR($F$116-1),$F$118)=0)*AO123*AO111*$F$114,SUM(AO123:AO125)),(AO111-AP111)*SUM(AO123:AO125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AO81+'Hankeyhtiö - Talous'!AO83+'Hankeyhtiö - Talous'!AO82+'Hankeyhtiö - Talous'!AO84+'Hankeyhtiö - Talous'!AO88+'Hankeyhtiö - Talous'!AO91+'Hankeyhtiö - Talous'!AO96+'Hankeyhtiö - Talous'!AO103-AO231-AO185+AO33)),-MAX(MIN((MOD(YEAR(AO$8)-YEAR($F$116-1),$F$118)=0)*AO123*AO111*$F$114,SUM(AO123:AO125)),(AO111-AP111)*SUM(AO123:AO125,0)))*$F$114*AO110*AO109","v":0},{"$f":"IF(AP8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AP$8)-YEAR($F$116-1),$F$118)=0)*AP123*AP111*$F$114,SUM(AP123:AP125)),(AP111-AQ111)*SUM(AP123:AP125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AP81+'Hankeyhtiö - Talous'!AP83+'Hankeyhtiö - Talous'!AP82+'Hankeyhtiö - Talous'!AP84+'Hankeyhtiö - Talous'!AP88+'Hankeyhtiö - Talous'!AP91+'Hankeyhtiö - Talous'!AP96+'Hankeyhtiö - Talous'!AP103-AP231-AP185+AP33)),-MAX(MIN((MOD(YEAR(AP$8)-YEAR($F$116-1),$F$118)=0)*AP123*AP111*$F$114,SUM(AP123:AP125)),(AP111-AQ111)*SUM(AP123:AP125,0)))*$F$114*AP110*AP109","v":0},{"$f":"IF(AQ8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AQ$8)-YEAR($F$116-1),$F$118)=0)*AQ123*AQ111*$F$114,SUM(AQ123:AQ125)),(AQ111-AR111)*SUM(AQ123:AQ125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AQ81+'Hankeyhtiö - Talous'!AQ83+'Hankeyhtiö - Talous'!AQ82+'Hankeyhtiö - Talous'!AQ84+'Hankeyhtiö - Talous'!AQ88+'Hankeyhtiö - Talous'!AQ91+'Hankeyhtiö - Talous'!AQ96+'Hankeyhtiö - Talous'!AQ103-AQ231-AQ185+AQ33)),-MAX(MIN((MOD(YEAR(AQ$8)-YEAR($F$116-1),$F$118)=0)*AQ123*AQ111*$F$114,SUM(AQ123:AQ125)),(AQ111-AR111)*SUM(AQ123:AQ125,0)))*$F$114*AQ110*AQ109","v":0},{"$f":"IF(AR8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AR$8)-YEAR($F$116-1),$F$118)=0)*AR123*AR111*$F$114,SUM(AR123:AR125)),(AR111-AS111)*SUM(AR123:AR125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AR81+'Hankeyhtiö - Talous'!AR83+'Hankeyhtiö - Talous'!AR82+'Hankeyhtiö - Talous'!AR84+'Hankeyhtiö - Talous'!AR88+'Hankeyhtiö - Talous'!AR91+'Hankeyhtiö - Talous'!AR96+'Hankeyhtiö - Talous'!AR103-AR231-AR185+AR33)),-MAX(MIN((MOD(YEAR(AR$8)-YEAR($F$116-1),$F$118)=0)*AR123*AR111*$F$114,SUM(AR123:AR125)),(AR111-AS111)*SUM(AR123:AR125,0)))*$F$114*AR110*AR109","v":0},{"$f":"IF(AS8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AS$8)-YEAR($F$116-1),$F$118)=0)*AS123*AS111*$F$114,SUM(AS123:AS125)),(AS111-AT111)*SUM(AS123:AS125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AS81+'Hankeyhtiö - Talous'!AS83+'Hankeyhtiö - Talous'!AS82+'Hankeyhtiö - Talous'!AS84+'Hankeyhtiö - Talous'!AS88+'Hankeyhtiö - Talous'!AS91+'Hankeyhtiö - Talous'!AS96+'Hankeyhtiö - Talous'!AS103-AS231-AS185+AS33)),-MAX(MIN((MOD(YEAR(AS$8)-YEAR($F$116-1),$F$118)=0)*AS123*AS111*$F$114,SUM(AS123:AS125)),(AS111-AT111)*SUM(AS123:AS125,0)))*$F$114*AS110*AS109","v":0},{"$f":"IF(AT8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AT$8)-YEAR($F$116-1),$F$118)=0)*AT123*AT111*$F$114,SUM(AT123:AT125)),(AT111-AU111)*SUM(AT123:AT125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AT81+'Hankeyhtiö - Talous'!AT83+'Hankeyhtiö - Talous'!AT82+'Hankeyhtiö - Talous'!AT84+'Hankeyhtiö - Talous'!AT88+'Hankeyhtiö - Talous'!AT91+'Hankeyhtiö - Talous'!AT96+'Hankeyhtiö - Talous'!AT103-AT231-AT185+AT33)),-MAX(MIN((MOD(YEAR(AT$8)-YEAR($F$116-1),$F$118)=0)*AT123*AT111*$F$114,SUM(AT123:AT125)),(AT111-AU111)*SUM(AT123:AT125,0)))*$F$114*AT110*AT109","v":0},{"$f":"IF(AU8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AU$8)-YEAR($F$116-1),$F$118)=0)*AU123*AU111*$F$114,SUM(AU123:AU125)),(AU111-AV111)*SUM(AU123:AU125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AU81+'Hankeyhtiö - Talous'!AU83+'Hankeyhtiö - Talous'!AU82+'Hankeyhtiö - Talous'!AU84+'Hankeyhtiö - Talous'!AU88+'Hankeyhtiö - Talous'!AU91+'Hankeyhtiö - Talous'!AU96+'Hankeyhtiö - Talous'!AU103-AU231-AU185+AU33)),-MAX(MIN((MOD(YEAR(AU$8)-YEAR($F$116-1),$F$118)=0)*AU123*AU111*$F$114,SUM(AU123:AU125)),(AU111-AV111)*SUM(AU123:AU125,0)))*$F$114*AU110*AU109","v":0},{"$f":"IF(AV8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AV$8)-YEAR($F$116-1),$F$118)=0)*AV123*AV111*$F$114,SUM(AV123:AV125)),(AV111-AW111)*SUM(AV123:AV125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AV81+'Hankeyhtiö - Talous'!AV83+'Hankeyhtiö - Talous'!AV82+'Hankeyhtiö - Talous'!AV84+'Hankeyhtiö - Talous'!AV88+'Hankeyhtiö - Talous'!AV91+'Hankeyhtiö - Talous'!AV96+'Hankeyhtiö - Talous'!AV103-AV231-AV185+AV33)),-MAX(MIN((MOD(YEAR(AV$8)-YEAR($F$116-1),$F$118)=0)*AV123*AV111*$F$114,SUM(AV123:AV125)),(AV111-AW111)*SUM(AV123:AV125,0)))*$F$114*AV110*AV109","v":0},{"$f":"IF(AW8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AW$8)-YEAR($F$116-1),$F$118)=0)*AW123*AW111*$F$114,SUM(AW123:AW125)),(AW111-AX111)*SUM(AW123:AW125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AW81+'Hankeyhtiö - Talous'!AW83+'Hankeyhtiö - Talous'!AW82+'Hankeyhtiö - Talous'!AW84+'Hankeyhtiö - Talous'!AW88+'Hankeyhtiö - Talous'!AW91+'Hankeyhtiö - Talous'!AW96+'Hankeyhtiö - Talous'!AW103-AW231-AW185+AW33)),-MAX(MIN((MOD(YEAR(AW$8)-YEAR($F$116-1),$F$118)=0)*AW123*AW111*$F$114,SUM(AW123:AW125)),(AW111-AX111)*SUM(AW123:AW125,0)))*$F$114*AW110*AW109","v":0},{"$f":"IF(AX8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AX$8)-YEAR($F$116-1),$F$118)=0)*AX123*AX111*$F$114,SUM(AX123:AX125)),(AX111-AY111)*SUM(AX123:AX125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AX81+'Hankeyhtiö - Talous'!AX83+'Hankeyhtiö - Talous'!AX82+'Hankeyhtiö - Talous'!AX84+'Hankeyhtiö - Talous'!AX88+'Hankeyhtiö - Talous'!AX91+'Hankeyhtiö - Talous'!AX96+'Hankeyhtiö - Talous'!AX103-AX231-AX185+AX33)),-MAX(MIN((MOD(YEAR(AX$8)-YEAR($F$116-1),$F$118)=0)*AX123*AX111*$F$114,SUM(AX123:AX125)),(AX111-AY111)*SUM(AX123:AX125,0)))*$F$114*AX110*AX109","v":0},{"$f":"IF(AY8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AY$8)-YEAR($F$116-1),$F$118)=0)*AY123*AY111*$F$114,SUM(AY123:AY125)),(AY111-AZ111)*SUM(AY123:AY125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AY81+'Hankeyhtiö - Talous'!AY83+'Hankeyhtiö - Talous'!AY82+'Hankeyhtiö - Talous'!AY84+'Hankeyhtiö - Talous'!AY88+'Hankeyhtiö - Talous'!AY91+'Hankeyhtiö - Talous'!AY96+'Hankeyhtiö - Talous'!AY103-AY231-AY185+AY33)),-MAX(MIN((MOD(YEAR(AY$8)-YEAR($F$116-1),$F$118)=0)*AY123*AY111*$F$114,SUM(AY123:AY125)),(AY111-AZ111)*SUM(AY123:AY125,0)))*$F$114*AY110*AY109","v":0},{"$f":"IF(AZ8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(AZ$8)-YEAR($F$116-1),$F$118)=0)*AZ123*AZ111*$F$114,SUM(AZ123:AZ125)),(AZ111-BA111)*SUM(AZ123:AZ125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!AZ81+'Hankeyhtiö - Talous'!AZ83+'Hankeyhtiö - Talous'!AZ82+'Hankeyhtiö - Talous'!AZ84+'Hankeyhtiö - Talous'!AZ88+'Hankeyhtiö - Talous'!AZ91+'Hankeyhtiö - Talous'!AZ96+'Hankeyhtiö - Talous'!AZ103-AZ231-AZ185+AZ33)),-MAX(MIN((MOD(YEAR(AZ$8)-YEAR($F$116-1),$F$118)=0)*AZ123*AZ111*$F$114,SUM(AZ123:AZ125)),(AZ111-BA111)*SUM(AZ123:AZ125,0)))*$F$114*AZ110*AZ109","v":0},{"$f":"IF(BA8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BA$8)-YEAR($F$116-1),$F$118)=0)*BA123*BA111*$F$114,SUM(BA123:BA125)),(BA111-BB111)*SUM(BA123:BA125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BA81+'Hankeyhtiö - Talous'!BA83+'Hankeyhtiö - Talous'!BA82+'Hankeyhtiö - Talous'!BA84+'Hankeyhtiö - Talous'!BA88+'Hankeyhtiö - Talous'!BA91+'Hankeyhtiö - Talous'!BA96+'Hankeyhtiö - Talous'!BA103-BA231-BA185+BA33)),-MAX(MIN((MOD(YEAR(BA$8)-YEAR($F$116-1),$F$118)=0)*BA123*BA111*$F$114,SUM(BA123:BA125)),(BA111-BB111)*SUM(BA123:BA125,0)))*$F$114*BA110*BA109","v":0},{"$f":"IF(BB8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BB$8)-YEAR($F$116-1),$F$118)=0)*BB123*BB111*$F$114,SUM(BB123:BB125)),(BB111-BC111)*SUM(BB123:BB125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BB81+'Hankeyhtiö - Talous'!BB83+'Hankeyhtiö - Talous'!BB82+'Hankeyhtiö - Talous'!BB84+'Hankeyhtiö - Talous'!BB88+'Hankeyhtiö - Talous'!BB91+'Hankeyhtiö - Talous'!BB96+'Hankeyhtiö - Talous'!BB103-BB231-BB185+BB33)),-MAX(MIN((MOD(YEAR(BB$8)-YEAR($F$116-1),$F$118)=0)*BB123*BB111*$F$114,SUM(BB123:BB125)),(BB111-BC111)*SUM(BB123:BB125,0)))*$F$114*BB110*BB109","v":0},{"$f":"IF(BC8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BC$8)-YEAR($F$116-1),$F$118)=0)*BC123*BC111*$F$114,SUM(BC123:BC125)),(BC111-BD111)*SUM(BC123:BC125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BC81+'Hankeyhtiö - Talous'!BC83+'Hankeyhtiö - Talous'!BC82+'Hankeyhtiö - Talous'!BC84+'Hankeyhtiö - Talous'!BC88+'Hankeyhtiö - Talous'!BC91+'Hankeyhtiö - Talous'!BC96+'Hankeyhtiö - Talous'!BC103-BC231-BC185+BC33)),-MAX(MIN((MOD(YEAR(BC$8)-YEAR($F$116-1),$F$118)=0)*BC123*BC111*$F$114,SUM(BC123:BC125)),(BC111-BD111)*SUM(BC123:BC125,0)))*$F$114*BC110*BC109","v":0},{"$f":"IF(BD8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BD$8)-YEAR($F$116-1),$F$118)=0)*BD123*BD111*$F$114,SUM(BD123:BD125)),(BD111-BE111)*SUM(BD123:BD125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BD81+'Hankeyhtiö - Talous'!BD83+'Hankeyhtiö - Talous'!BD82+'Hankeyhtiö - Talous'!BD84+'Hankeyhtiö - Talous'!BD88+'Hankeyhtiö - Talous'!BD91+'Hankeyhtiö - Talous'!BD96+'Hankeyhtiö - Talous'!BD103-BD231-BD185+BD33)),-MAX(MIN((MOD(YEAR(BD$8)-YEAR($F$116-1),$F$118)=0)*BD123*BD111*$F$114,SUM(BD123:BD125)),(BD111-BE111)*SUM(BD123:BD125,0)))*$F$114*BD110*BD109","v":0},{"$f":"IF(BE8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BE$8)-YEAR($F$116-1),$F$118)=0)*BE123*BE111*$F$114,SUM(BE123:BE125)),(BE111-BF111)*SUM(BE123:BE125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BE81+'Hankeyhtiö - Talous'!BE83+'Hankeyhtiö - Talous'!BE82+'Hankeyhtiö - Talous'!BE84+'Hankeyhtiö - Talous'!BE88+'Hankeyhtiö - Talous'!BE91+'Hankeyhtiö - Talous'!BE96+'Hankeyhtiö - Talous'!BE103-BE231-BE185+BE33)),-MAX(MIN((MOD(YEAR(BE$8)-YEAR($F$116-1),$F$118)=0)*BE123*BE111*$F$114,SUM(BE123:BE125)),(BE111-BF111)*SUM(BE123:BE125,0)))*$F$114*BE110*BE109","v":0},{"$f":"IF(BF8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BF$8)-YEAR($F$116-1),$F$118)=0)*BF123*BF111*$F$114,SUM(BF123:BF125)),(BF111-BG111)*SUM(BF123:BF125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BF81+'Hankeyhtiö - Talous'!BF83+'Hankeyhtiö - Talous'!BF82+'Hankeyhtiö - Talous'!BF84+'Hankeyhtiö - Talous'!BF88+'Hankeyhtiö - Talous'!BF91+'Hankeyhtiö - Talous'!BF96+'Hankeyhtiö - Talous'!BF103-BF231-BF185+BF33)),-MAX(MIN((MOD(YEAR(BF$8)-YEAR($F$116-1),$F$118)=0)*BF123*BF111*$F$114,SUM(BF123:BF125)),(BF111-BG111)*SUM(BF123:BF125,0)))*$F$114*BF110*BF109","v":0},{"$f":"IF(BG8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BG$8)-YEAR($F$116-1),$F$118)=0)*BG123*BG111*$F$114,SUM(BG123:BG125)),(BG111-BH111)*SUM(BG123:BG125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BG81+'Hankeyhtiö - Talous'!BG83+'Hankeyhtiö - Talous'!BG82+'Hankeyhtiö - Talous'!BG84+'Hankeyhtiö - Talous'!BG88+'Hankeyhtiö - Talous'!BG91+'Hankeyhtiö - Talous'!BG96+'Hankeyhtiö - Talous'!BG103-BG231-BG185+BG33)),-MAX(MIN((MOD(YEAR(BG$8)-YEAR($F$116-1),$F$118)=0)*BG123*BG111*$F$114,SUM(BG123:BG125)),(BG111-BH111)*SUM(BG123:BG125,0)))*$F$114*BG110*BG109","v":0},{"$f":"IF(BH8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BH$8)-YEAR($F$116-1),$F$118)=0)*BH123*BH111*$F$114,SUM(BH123:BH125)),(BH111-BI111)*SUM(BH123:BH125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BH81+'Hankeyhtiö - Talous'!BH83+'Hankeyhtiö - Talous'!BH82+'Hankeyhtiö - Talous'!BH84+'Hankeyhtiö - Talous'!BH88+'Hankeyhtiö - Talous'!BH91+'Hankeyhtiö - Talous'!BH96+'Hankeyhtiö - Talous'!BH103-BH231-BH185+BH33)),-MAX(MIN((MOD(YEAR(BH$8)-YEAR($F$116-1),$F$118)=0)*BH123*BH111*$F$114,SUM(BH123:BH125)),(BH111-BI111)*SUM(BH123:BH125,0)))*$F$114*BH110*BH109","v":0},{"$f":"IF(BI8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BI$8)-YEAR($F$116-1),$F$118)=0)*BI123*BI111*$F$114,SUM(BI123:BI125)),(BI111-BJ111)*SUM(BI123:BI125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BI81+'Hankeyhtiö - Talous'!BI83+'Hankeyhtiö - Talous'!BI82+'Hankeyhtiö - Talous'!BI84+'Hankeyhtiö - Talous'!BI88+'Hankeyhtiö - Talous'!BI91+'Hankeyhtiö - Talous'!BI96+'Hankeyhtiö - Talous'!BI103-BI231-BI185+BI33)),-MAX(MIN((MOD(YEAR(BI$8)-YEAR($F$116-1),$F$118)=0)*BI123*BI111*$F$114,SUM(BI123:BI125)),(BI111-BJ111)*SUM(BI123:BI125,0)))*$F$114*BI110*BI109","v":0},{"$f":"IF(BJ8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BJ$8)-YEAR($F$116-1),$F$118)=0)*BJ123*BJ111*$F$114,SUM(BJ123:BJ125)),(BJ111-BK111)*SUM(BJ123:BJ125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BJ81+'Hankeyhtiö - Talous'!BJ83+'Hankeyhtiö - Talous'!BJ82+'Hankeyhtiö - Talous'!BJ84+'Hankeyhtiö - Talous'!BJ88+'Hankeyhtiö - Talous'!BJ91+'Hankeyhtiö - Talous'!BJ96+'Hankeyhtiö - Talous'!BJ103-BJ231-BJ185+BJ33)),-MAX(MIN((MOD(YEAR(BJ$8)-YEAR($F$116-1),$F$118)=0)*BJ123*BJ111*$F$114,SUM(BJ123:BJ125)),(BJ111-BK111)*SUM(BJ123:BJ125,0)))*$F$114*BJ110*BJ109","v":0},{"$f":"IF(BK8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BK$8)-YEAR($F$116-1),$F$118)=0)*BK123*BK111*$F$114,SUM(BK123:BK125)),(BK111-BL111)*SUM(BK123:BK125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BK81+'Hankeyhtiö - Talous'!BK83+'Hankeyhtiö - Talous'!BK82+'Hankeyhtiö - Talous'!BK84+'Hankeyhtiö - Talous'!BK88+'Hankeyhtiö - Talous'!BK91+'Hankeyhtiö - Talous'!BK96+'Hankeyhtiö - Talous'!BK103-BK231-BK185+BK33)),-MAX(MIN((MOD(YEAR(BK$8)-YEAR($F$116-1),$F$118)=0)*BK123*BK111*$F$114,SUM(BK123:BK125)),(BK111-BL111)*SUM(BK123:BK125,0)))*$F$114*BK110*BK109","v":0},{"$f":"IF(BL8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BL$8)-YEAR($F$116-1),$F$118)=0)*BL123*BL111*$F$114,SUM(BL123:BL125)),(BL111-BM111)*SUM(BL123:BL125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BL81+'Hankeyhtiö - Talous'!BL83+'Hankeyhtiö - Talous'!BL82+'Hankeyhtiö - Talous'!BL84+'Hankeyhtiö - Talous'!BL88+'Hankeyhtiö - Talous'!BL91+'Hankeyhtiö - Talous'!BL96+'Hankeyhtiö - Talous'!BL103-BL231-BL185+BL33)),-MAX(MIN((MOD(YEAR(BL$8)-YEAR($F$116-1),$F$118)=0)*BL123*BL111*$F$114,SUM(BL123:BL125)),(BL111-BM111)*SUM(BL123:BL125,0)))*$F$114*BL110*BL109","v":0},{"$f":"IF(BM8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BM$8)-YEAR($F$116-1),$F$118)=0)*BM123*BM111*$F$114,SUM(BM123:BM125)),(BM111-BN111)*SUM(BM123:BM125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BM81+'Hankeyhtiö - Talous'!BM83+'Hankeyhtiö - Talous'!BM82+'Hankeyhtiö - Talous'!BM84+'Hankeyhtiö - Talous'!BM88+'Hankeyhtiö - Talous'!BM91+'Hankeyhtiö - Talous'!BM96+'Hankeyhtiö - Talous'!BM103-BM231-BM185+BM33)),-MAX(MIN((MOD(YEAR(BM$8)-YEAR($F$116-1),$F$118)=0)*BM123*BM111*$F$114,SUM(BM123:BM125)),(BM111-BN111)*SUM(BM123:BM125,0)))*$F$114*BM110*BM109","v":0},{"$f":"IF(BN8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BN$8)-YEAR($F$116-1),$F$118)=0)*BN123*BN111*$F$114,SUM(BN123:BN125)),(BN111-BO111)*SUM(BN123:BN125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BN81+'Hankeyhtiö - Talous'!BN83+'Hankeyhtiö - Talous'!BN82+'Hankeyhtiö - Talous'!BN84+'Hankeyhtiö - Talous'!BN88+'Hankeyhtiö - Talous'!BN91+'Hankeyhtiö - Talous'!BN96+'Hankeyhtiö - Talous'!BN103-BN231-BN185+BN33)),-MAX(MIN((MOD(YEAR(BN$8)-YEAR($F$116-1),$F$118)=0)*BN123*BN111*$F$114,SUM(BN123:BN125)),(BN111-BO111)*SUM(BN123:BN125,0)))*$F$114*BN110*BN109","v":0},{"$f":"IF(BO8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BO$8)-YEAR($F$116-1),$F$118)=0)*BO123*BO111*$F$114,SUM(BO123:BO125)),(BO111-BP111)*SUM(BO123:BO125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BO81+'Hankeyhtiö - Talous'!BO83+'Hankeyhtiö - Talous'!BO82+'Hankeyhtiö - Talous'!BO84+'Hankeyhtiö - Talous'!BO88+'Hankeyhtiö - Talous'!BO91+'Hankeyhtiö - Talous'!BO96+'Hankeyhtiö - Talous'!BO103-BO231-BO185+BO33)),-MAX(MIN((MOD(YEAR(BO$8)-YEAR($F$116-1),$F$118)=0)*BO123*BO111*$F$114,SUM(BO123:BO125)),(BO111-BP111)*SUM(BO123:BO125,0)))*$F$114*BO110*BO109","v":0},{"$f":"IF(BP8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BP$8)-YEAR($F$116-1),$F$118)=0)*BP123*BP111*$F$114,SUM(BP123:BP125)),(BP111-BQ111)*SUM(BP123:BP125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BP81+'Hankeyhtiö - Talous'!BP83+'Hankeyhtiö - Talous'!BP82+'Hankeyhtiö - Talous'!BP84+'Hankeyhtiö - Talous'!BP88+'Hankeyhtiö - Talous'!BP91+'Hankeyhtiö - Talous'!BP96+'Hankeyhtiö - Talous'!BP103-BP231-BP185+BP33)),-MAX(MIN((MOD(YEAR(BP$8)-YEAR($F$116-1),$F$118)=0)*BP123*BP111*$F$114,SUM(BP123:BP125)),(BP111-BQ111)*SUM(BP123:BP125,0)))*$F$114*BP110*BP109","v":0},{"$f":"IF(BQ8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BQ$8)-YEAR($F$116-1),$F$118)=0)*BQ123*BQ111*$F$114,SUM(BQ123:BQ125)),(BQ111-BR111)*SUM(BQ123:BQ125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BQ81+'Hankeyhtiö - Talous'!BQ83+'Hankeyhtiö - Talous'!BQ82+'Hankeyhtiö - Talous'!BQ84+'Hankeyhtiö - Talous'!BQ88+'Hankeyhtiö - Talous'!BQ91+'Hankeyhtiö - Talous'!BQ96+'Hankeyhtiö - Talous'!BQ103-BQ231-BQ185+BQ33)),-MAX(MIN((MOD(YEAR(BQ$8)-YEAR($F$116-1),$F$118)=0)*BQ123*BQ111*$F$114,SUM(BQ123:BQ125)),(BQ111-BR111)*SUM(BQ123:BQ125,0)))*$F$114*BQ110*BQ109","v":0},{"$f":"IF(BR8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BR$8)-YEAR($F$116-1),$F$118)=0)*BR123*BR111*$F$114,SUM(BR123:BR125)),(BR111-BS111)*SUM(BR123:BR125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BR81+'Hankeyhtiö - Talous'!BR83+'Hankeyhtiö - Talous'!BR82+'Hankeyhtiö - Talous'!BR84+'Hankeyhtiö - Talous'!BR88+'Hankeyhtiö - Talous'!BR91+'Hankeyhtiö - Talous'!BR96+'Hankeyhtiö - Talous'!BR103-BR231-BR185+BR33)),-MAX(MIN((MOD(YEAR(BR$8)-YEAR($F$116-1),$F$118)=0)*BR123*BR111*$F$114,SUM(BR123:BR125)),(BR111-BS111)*SUM(BR123:BR125,0)))*$F$114*BR110*BR109","v":0},{"$f":"IF(BS8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BS$8)-YEAR($F$116-1),$F$118)=0)*BS123*BS111*$F$114,SUM(BS123:BS125)),(BS111-BT111)*SUM(BS123:BS125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BS81+'Hankeyhtiö - Talous'!BS83+'Hankeyhtiö - Talous'!BS82+'Hankeyhtiö - Talous'!BS84+'Hankeyhtiö - Talous'!BS88+'Hankeyhtiö - Talous'!BS91+'Hankeyhtiö - Talous'!BS96+'Hankeyhtiö - Talous'!BS103-BS231-BS185+BS33)),-MAX(MIN((MOD(YEAR(BS$8)-YEAR($F$116-1),$F$118)=0)*BS123*BS111*$F$114,SUM(BS123:BS125)),(BS111-BT111)*SUM(BS123:BS125,0)))*$F$114*BS110*BS109","v":0},{"$f":"IF(BT8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BT$8)-YEAR($F$116-1),$F$118)=0)*BT123*BT111*$F$114,SUM(BT123:BT125)),(BT111-BU111)*SUM(BT123:BT125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BT81+'Hankeyhtiö - Talous'!BT83+'Hankeyhtiö - Talous'!BT82+'Hankeyhtiö - Talous'!BT84+'Hankeyhtiö - Talous'!BT88+'Hankeyhtiö - Talous'!BT91+'Hankeyhtiö - Talous'!BT96+'Hankeyhtiö - Talous'!BT103-BT231-BT185+BT33)),-MAX(MIN((MOD(YEAR(BT$8)-YEAR($F$116-1),$F$118)=0)*BT123*BT111*$F$114,SUM(BT123:BT125)),(BT111-BU111)*SUM(BT123:BT125,0)))*$F$114*BT110*BT109","v":0},{"$f":"IF(BU8<=EOMONTH($F$117,12-1),-MAX(MIN((MOD(YEAR(BU$8)-YEAR($F$116-1),$F$118)=0)*BU123*BU111*$F$114,SUM(BU123:BU125)),(BU111-BV111)*SUM(BU123:BU125,0))*(1-$F$121)+$F$121*(-('Hankeyhtiö - Talous'!BU81+'Hankeyhtiö - Talous'!BU83+'Hankeyhtiö - Talous'!BU82+'Hankeyhtiö - Talous'!BU84+'Hankeyhtiö - Talous'!BU88+'Hankeyhtiö - Talous'!BU91+'Hankeyhtiö - Talous'!BU96+'Hankeyhtiö - Talous'!BU103-BU231-BU185+BU33)),-MAX(MIN((MOD(YEAR(BU$8)-YEAR($F$116-1),$F$118)=0)*BU123*BU111*$F$114,SUM(BU123:BU125)),(BU111-BV111)*SUM(BU123:BU125,0)))*$F$114*BU110*BU109","v":0}]
[null,null,"Velkabalanssi - EoY",null,null,null,null,null,null,null,null,{"$f":"SUM(L123:L126)","v":0},{"$f":"SUM(M123:M126)","v":0},0,0,0,0,0,169.14081442979338,339.13700427972987,517.5315191335053,704.64227752740157,{"$f":"SUM(W123:W125)","v":900.79805492951266},{"$f":"SUM(X123:X126)","v":1106.3388358352126},1297.624710327437,1495.3906578868689,1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD123:BD126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suojaussuhde (totaalibalanssista)",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$69*L111","v":0},{"$f":"Kontrolli!$E$69*M111","v":0},{"$f":"Kontrolli!$E$69*N111","v":0},{"$f":"Kontrolli!$E$69*O111","v":0},{"$f":"Kontrolli!$E$69*P111","v":0},{"$f":"Kontrolli!$E$69*Q111","v":0},{"$f":"Kontrolli!$E$69*R111","v":0},{"$f":"Kontrolli!$E$69*S111","v":0},{"$f":"Kontrolli!$E$69*T111","v":0},{"$f":"Kontrolli!$E$69*U111","v":0},{"$f":"Kontrolli!$E$69*V111","v":0},{"$f":"Kontrolli!$E$69*W111","v":0},{"$f":"Kontrolli!$E$69*X111","v":0},{"$f":"Kontrolli!$E$69*Y111","v":0},{"$f":"Kontrolli!$E$69*Z111","v":0},{"$f":"Kontrolli!$E$69*AA111","v":0},{"$f":"Kontrolli!$E$69*AB111","v":0},{"$f":"Kontrolli!$E$69*AC111","v":0},{"$f":"Kontrolli!$E$69*AD111","v":0},{"$f":"Kontrolli!$E$69*AE111","v":0},{"$f":"Kontrolli!$E$69*AF111","v":0},{"$f":"Kontrolli!$E$69*AG111","v":0},{"$f":"Kontrolli!$E$69*AH111","v":0},{"$f":"Kontrolli!$E$69*AI111","v":0},{"$f":"Kontrolli!$E$69*AJ111","v":0},{"$f":"Kontrolli!$E$69*AK111","v":0},{"$f":"Kontrolli!$E$69*AL111","v":0},{"$f":"Kontrolli!$E$69*AM111","v":0},{"$f":"Kontrolli!$E$69*AN111","v":0},{"$f":"Kontrolli!$E$69*AO111","v":0},{"$f":"Kontrolli!$E$69*AP111","v":0},{"$f":"Kontrolli!$E$69*AQ111","v":0},{"$f":"Kontrolli!$E$69*AR111","v":0},{"$f":"Kontrolli!$E$69*AS111","v":0},{"$f":"Kontrolli!$E$69*AT111","v":0},{"$f":"Kontrolli!$E$69*AU111","v":0},{"$f":"Kontrolli!$E$69*AV111","v":0},{"$f":"Kontrolli!$E$69*AW111","v":0},{"$f":"Kontrolli!$E$69*AX111","v":0},{"$f":"Kontrolli!$E$69*AY111","v":0},{"$f":"Kontrolli!$E$69*AZ111","v":0},{"$f":"Kontrolli!$E$69*BA111","v":0},{"$f":"Kontrolli!$E$69*BB111","v":0},{"$f":"Kontrolli!$E$69*BC111","v":0},{"$f":"Kontrolli!$E$69*BD111","v":0},{"$f":"Kontrolli!$E$69*BE111","v":0},{"$f":"Kontrolli!$E$69*BF111","v":0},{"$f":"Kontrolli!$E$69*BG111","v":0},{"$f":"Kontrolli!$E$69*BH111","v":0},{"$f":"Kontrolli!$E$69*BI111","v":0},{"$f":"Kontrolli!$E$69*BJ111","v":0},{"$f":"Kontrolli!$E$69*BK111","v":0},{"$f":"Kontrolli!$E$69*BL111","v":0},{"$f":"Kontrolli!$E$69*BM111","v":0},{"$f":"Kontrolli!$E$69*BN111","v":0},{"$f":"Kontrolli!$E$69*BO111","v":0},{"$f":"Kontrolli!$E$69*BP111","v":0},{"$f":"Kontrolli!$E$69*BQ111","v":0},{"$f":"Kontrolli!$E$69*BR111","v":0},{"$f":"Kontrolli!$E$69*BS111","v":0},{"$f":"Kontrolli!$E$69*BT111","v":0},{"$f":"Kontrolli!$E$69*BU111","v":0}]
[null,null,"Kiinteä balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L112=1,L124*L128,L123*L128)","v":0},{"$f":"IF(M112=1,M124*M128,M123*M128)","v":0},{"$f":"IF(N112=1,N124*N128,N123*N128)","v":0},{"$f":"IF(O112=1,O124*O128,O123*O128)","v":0},{"$f":"IF(P112=1,P124*P128,P123*P128)","v":0},{"$f":"IF(Q112=1,Q124*Q128,Q123*Q128)","v":0},{"$f":"IF(R112=1,R124*R128,R123*R128)","v":0},{"$f":"IF(S112=1,S124*S128,S123*S128)","v":0},{"$f":"IF(T112=1,T124*T128,T123*T128)","v":0},{"$f":"IF(U112=1,U124*U128,U123*U128)","v":0},{"$f":"IF(V112=1,V124*V128,V123*V128)","v":0},{"$f":"IF(W112=1,W124*W128,W123*W128)","v":0},{"$f":"IF(X112=1,X124*X128,X123*X128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD112=1,BD124*BD128,BD123*BD128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kelluva balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L112=1,L124*(1-L128),L123*(1-L128))","v":0},{"$f":"IF(M112=1,M124*(1-M128),M123*(1-M128))","v":0},0,0,0,0,0,164.92535841668663,169.14081442979338,339.13700427972987,517.5315191335053,704.64227752740157,{"$f":"IF(X112=1,X124*(1-X128),X123*(1-X128))","v":900.79805492951266},1106.3388358352126,1297.624710327437,1495.3906578868689,1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BD112=1,BD124*(1-BD128),BD123*(1-BD128))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Peruskorot"]
[null,null,"Marginaali",null,null,{"$f":"Kontrolli!$E$70","v":5.0000000000000001E-3},null,null,null,null,null,{"$f":"L109*$F133","v":0},{"$f":"M109*$F133","v":0},0,0,0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS109*$F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kiinteä korko",null,null,null,null,null,null,null,null,{"$f":"L109*Kontrolli!$E$72","v":0},{"$f":"M109*Kontrolli!$E$72","v":0},{"$f":"N109*Kontrolli!$E$72","v":0},{"$f":"O109*Kontrolli!$E$72","v":0},{"$f":"P109*Kontrolli!$E$72","v":0},{"$f":"Q109*Kontrolli!$E$72","v":0},{"$f":"R109*Kontrolli!$E$72","v":0},{"$f":"S109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"T109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"U109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"V109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"W109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"X109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"Y109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"Z109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"AA109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"AB109*Kontrolli!$E$72","v":1.0999999999999999E-2},{"$f":"AC109*Kontrolli!$E$72","v":0},{"$f":"AD109*Kontrolli!$E$72","v":0},{"$f":"AE109*Kontrolli!$E$72","v":0},{"$f":"AF109*Kontrolli!$E$72","v":0},{"$f":"AG109*Kontrolli!$E$72","v":0},{"$f":"AH109*Kontrolli!$E$72","v":0},{"$f":"AI109*Kontrolli!$E$72","v":0},{"$f":"AJ109*Kontrolli!$E$72","v":0},{"$f":"AK109*Kontrolli!$E$72","v":0},{"$f":"AL109*Kontrolli!$E$72","v":0},{"$f":"AM109*Kontrolli!$E$72","v":0},{"$f":"AN109*Kontrolli!$E$72","v":0},{"$f":"AO109*Kontrolli!$E$72","v":0},{"$f":"AP109*Kontrolli!$E$72","v":0},{"$f":"AQ109*Kontrolli!$E$72","v":0},{"$f":"AR109*Kontrolli!$E$72","v":0},{"$f":"AS109*Kontrolli!$E$72","v":0},{"$f":"AT109*Kontrolli!$E$72","v":0},{"$f":"AU109*Kontrolli!$E$72","v":0},{"$f":"AV109*Kontrolli!$E$72","v":0},{"$f":"AW109*Kontrolli!$E$72","v":0},{"$f":"AX109*Kontrolli!$E$72","v":0},{"$f":"AY109*Kontrolli!$E$72","v":0},{"$f":"AZ109*Kontrolli!$E$72","v":0},{"$f":"BA109*Kontrolli!$E$72","v":0},{"$f":"BB109*Kontrolli!$E$72","v":0},{"$f":"BC109*Kontrolli!$E$72","v":0},{"$f":"BD109*Kontrolli!$E$72","v":0},{"$f":"BE109*Kontrolli!$E$72","v":0},{"$f":"BF109*Kontrolli!$E$72","v":0},{"$f":"BG109*Kontrolli!$E$72","v":0},{"$f":"BH109*Kontrolli!$E$72","v":0},{"$f":"BI109*Kontrolli!$E$72","v":0},{"$f":"BJ109*Kontrolli!$E$72","v":0},{"$f":"BK109*Kontrolli!$E$72","v":0},{"$f":"BL109*Kontrolli!$E$72","v":0},{"$f":"BM109*Kontrolli!$E$72","v":0},{"$f":"BN109*Kontrolli!$E$72","v":0},{"$f":"BO109*Kontrolli!$E$72","v":0},{"$f":"BP109*Kontrolli!$E$72","v":0},{"$f":"BQ109*Kontrolli!$E$72","v":0},{"$f":"BR109*Kontrolli!$E$72","v":0},{"$f":"BS109*Kontrolli!$E$72","v":0},{"$f":"BT109*Kontrolli!$E$72","v":0},{"$f":"BU109*Kontrolli!$E$72","v":0}]
[null,null,"Vaihtuva korko",null,null,"5v swap",null,null,null,null,null,{"$f":"L109*'Yleiset oletukset'!L25","v":0},{"$f":"M109*'Yleiset oletukset'!M25","v":0},{"$f":"N109*'Yleiset oletukset'!N25","v":0},{"$f":"O109*'Yleiset oletukset'!O25","v":0},{"$f":"P109*'Yleiset oletukset'!P25","v":0},{"$f":"Q109*'Yleiset oletukset'!Q25","v":0},{"$f":"R109*'Yleiset oletukset'!R25","v":0},{"$f":"S109*'Yleiset oletukset'!S25","v":2.0630000000000003E-2},{"$f":"T109*'Yleiset oletukset'!T25","v":2.5000000000000001E-2},{"$f":"U109*'Yleiset oletukset'!U25","v":2.5000000000000001E-2},{"$f":"V109*'Yleiset oletukset'!V25","v":2.5000000000000001E-2},{"$f":"W109*'Yleiset oletukset'!W25","v":2.5000000000000001E-2},{"$f":"X109*'Yleiset oletukset'!X25","v":2.5000000000000001E-2},{"$f":"Y109*'Yleiset oletukset'!Y25","v":2.5000000000000001E-2},{"$f":"Z109*'Yleiset oletukset'!Z25","v":2.5000000000000001E-2},{"$f":"AA109*'Yleiset oletukset'!AA25","v":2.5000000000000001E-2},{"$f":"AB109*'Yleiset oletukset'!AB25","v":2.5000000000000001E-2},{"$f":"AC109*'Yleiset oletukset'!AC25","v":0},{"$f":"AD109*'Yleiset oletukset'!AD25","v":0},{"$f":"AE109*'Yleiset oletukset'!AE25","v":0},{"$f":"AF109*'Yleiset oletukset'!AF25","v":0},{"$f":"AG109*'Yleiset oletukset'!AG25","v":0},{"$f":"AH109*'Yleiset oletukset'!AH25","v":0},{"$f":"AI109*'Yleiset oletukset'!AI25","v":0},{"$f":"AJ109*'Yleiset oletukset'!AJ25","v":0},{"$f":"AK109*'Yleiset oletukset'!AK25","v":0},{"$f":"AL109*'Yleiset oletukset'!AL25","v":0},{"$f":"AM109*'Yleiset oletukset'!AM25","v":0},{"$f":"AN109*'Yleiset oletukset'!AN25","v":0},{"$f":"AO109*'Yleiset oletukset'!AO25","v":0},{"$f":"AP109*'Yleiset oletukset'!AP25","v":0},{"$f":"AQ109*'Yleiset oletukset'!AQ25","v":0},{"$f":"AR109*'Yleiset oletukset'!AR25","v":0},{"$f":"AS109*'Yleiset oletukset'!AS25","v":0},{"$f":"AT109*'Yleiset oletukset'!AT25","v":0},{"$f":"AU109*'Yleiset oletukset'!AU25","v":0},{"$f":"AV109*'Yleiset oletukset'!AV25","v":0},{"$f":"AW109*'Yleiset oletukset'!AW25","v":0},{"$f":"AX109*'Yleiset oletukset'!AX25","v":0},{"$f":"AY109*'Yleiset oletukset'!AY25","v":0},{"$f":"AZ109*'Yleiset oletukset'!AZ25","v":0},{"$f":"BA109*'Yleiset oletukset'!BA25","v":0},{"$f":"BB109*'Yleiset oletukset'!BB25","v":0},{"$f":"BC109*'Yleiset oletukset'!BC25","v":0},{"$f":"BD109*'Yleiset oletukset'!BD25","v":0},{"$f":"BE109*'Yleiset oletukset'!BE25","v":0},{"$f":"BF109*'Yleiset oletukset'!BF25","v":0},{"$f":"BG109*'Yleiset oletukset'!BG25","v":0},{"$f":"BH109*'Yleiset oletukset'!BH25","v":0},{"$f":"BI109*'Yleiset oletukset'!BI25","v":0},{"$f":"BJ109*'Yleiset oletukset'!BJ25","v":0},{"$f":"BK109*'Yleiset oletukset'!BK25","v":0},{"$f":"BL109*'Yleiset oletukset'!BL25","v":0},{"$f":"BM109*'Yleiset oletukset'!BM25","v":0},{"$f":"BN109*'Yleiset oletukset'!BN25","v":0},{"$f":"BO109*'Yleiset oletukset'!BO25","v":0},{"$f":"BP109*'Yleiset oletukset'!BP25","v":0},{"$f":"BQ109*'Yleiset oletukset'!BQ25","v":0},{"$f":"BR109*'Yleiset oletukset'!BR25","v":0},{"$f":"BS109*'Yleiset oletukset'!BS25","v":0},{"$f":"BT109*'Yleiset oletukset'!BT25","v":0},{"$f":"BU109*'Yleiset oletukset'!BU25","v":0}]
[null,null,"Kiinteä korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(L$8)>YEAR($F117),0,L129*(L134+SUM(L133:L133))*(L113/L$9))","v":0},{"$f":"IF(YEAR(M$8)>YEAR($F117),0,M129*(M134+SUM(M133:M133))*(M113/M$9))","v":0},{"$f":"IF(YEAR(N$8)>YEAR($F117),0,N129*(N134+SUM(N133:N133))*(N113/N$9))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(X$8)>YEAR($F117),0,X129*(X134+SUM(X133:X133))*(X113/X$9))","v":0},{"$f":"IF(YEAR(Y$8)>YEAR($F117),0,Y129*(Y134+SUM(Y133:Y133))*(Y113/Y$9))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vaihtuva korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(L$8)>=YEAR($F119),0,L130*(L135+SUM(L133:L133))*(L113/L$9))","v":0},{"$f":"IF(YEAR(M$8)>=YEAR($F119),0,M130*(M135+SUM(M133:M133))*(M113/M$9))","v":0},{"$f":"IF(YEAR(N$8)>=YEAR($F119),0,N130*(N135+SUM(N133:N133))*(N113/N$9))","v":0},{"$f":"IF(YEAR(O$8)>=YEAR($F119),0,O130*(O135+SUM(O133:O133))*(O113/O$9))","v":0},0,0,0,4.2154560131067482,5.0742244328938018,10.174110128391897,15.52594557400516,21.139268325822048,{"$f":"IF(YEAR(X$8)>=YEAR($F119),0,X130*(X135+SUM(X133:X133))*(X113/X$9))","v":27.023941647885383},{"$f":"IF(YEAR(Y$8)>=YEAR($F119),0,Y130*(Y135+SUM(Y133:Y133))*(Y113/Y$9))","v":33.190165075056385},38.928741309823117,44.861719736606069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"(L136+L137)","v":0},{"$f":"(M136+M137)","v":0},{"$f":"(N136+N137)","v":0},0,0,0,0,4.2154560131067482,5.0742244328938018,10.174110128391897,15.52594557400516,21.139268325822048,{"$f":"(X136+X137)","v":27.023941647885383},{"$f":"(Y136+Y137)","v":33.190165075056385},38.928741309823117,44.861719736606069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Järjestelykustannus",null,null,null,null,null,null,null,null,{"$f":"(Kontrolli!$E$73*L124)","v":0},{"$f":"(Kontrolli!$E$73*M124)","v":0},{"$f":"(Kontrolli!$E$73*N124)","v":0},{"$f":"(Kontrolli!$E$73*O124)","v":0},{"$f":"(Kontrolli!$E$73*P124)","v":0},{"$f":"(Kontrolli!$E$73*Q124)","v":0},{"$f":"(Kontrolli!$E$73*R124)","v":0},{"$f":"(Kontrolli!$E$73*S124)","v":0},{"$f":"(Kontrolli!$E$73*T124)","v":0},{"$f":"(Kontrolli!$E$73*U124)","v":0},{"$f":"(Kontrolli!$E$73*V124)","v":0},{"$f":"(Kontrolli!$E$73*W124)","v":0},{"$f":"(Kontrolli!$E$73*X124)","v":0},{"$f":"(Kontrolli!$E$73*Y124)","v":0},{"$f":"(Kontrolli!$E$73*Z124)","v":0},{"$f":"(Kontrolli!$E$73*AA124)","v":0},{"$f":"(Kontrolli!$E$73*AB124)","v":0},{"$f":"(Kontrolli!$E$73*AC124)","v":0},{"$f":"(Kontrolli!$E$73*AD124)","v":0},{"$f":"(Kontrolli!$E$73*AE124)","v":0},{"$f":"(Kontrolli!$E$73*AF124)","v":0},{"$f":"(Kontrolli!$E$73*AG124)","v":0},{"$f":"(Kontrolli!$E$73*AH124)","v":0},{"$f":"(Kontrolli!$E$73*AI124)","v":0},{"$f":"(Kontrolli!$E$73*AJ124)","v":0},{"$f":"(Kontrolli!$E$73*AK124)","v":0},{"$f":"(Kontrolli!$E$73*AL124)","v":0},{"$f":"(Kontrolli!$E$73*AM124)","v":0},{"$f":"(Kontrolli!$E$73*AN124)","v":0},{"$f":"(Kontrolli!$E$73*AO124)","v":0},{"$f":"(Kontrolli!$E$73*AP124)","v":0},{"$f":"(Kontrolli!$E$73*AQ124)","v":0},{"$f":"(Kontrolli!$E$73*AR124)","v":0},{"$f":"(Kontrolli!$E$73*AS124)","v":0},{"$f":"(Kontrolli!$E$73*AT124)","v":0},{"$f":"(Kontrolli!$E$73*AU124)","v":0},{"$f":"(Kontrolli!$E$73*AV124)","v":0},{"$f":"(Kontrolli!$E$73*AW124)","v":0},{"$f":"(Kontrolli!$E$73*AX124)","v":0},{"$f":"(Kontrolli!$E$73*AY124)","v":0},{"$f":"(Kontrolli!$E$73*AZ124)","v":0},{"$f":"(Kontrolli!$E$73*BA124)","v":0},{"$f":"(Kontrolli!$E$73*BB124)","v":0},{"$f":"(Kontrolli!$E$73*BC124)","v":0},{"$f":"(Kontrolli!$E$73*BD124)","v":0},{"$f":"(Kontrolli!$E$73*BE124)","v":0},{"$f":"(Kontrolli!$E$73*BF124)","v":0},{"$f":"(Kontrolli!$E$73*BG124)","v":0},{"$f":"(Kontrolli!$E$73*BH124)","v":0},{"$f":"(Kontrolli!$E$73*BI124)","v":0},{"$f":"(Kontrolli!$E$73*BJ124)","v":0},{"$f":"(Kontrolli!$E$73*BK124)","v":0},{"$f":"(Kontrolli!$E$73*BL124)","v":0},{"$f":"(Kontrolli!$E$73*BM124)","v":0},{"$f":"(Kontrolli!$E$73*BN124)","v":0},{"$f":"(Kontrolli!$E$73*BO124)","v":0},{"$f":"(Kontrolli!$E$73*BP124)","v":0},{"$f":"(Kontrolli!$E$73*BQ124)","v":0},{"$f":"(Kontrolli!$E$73*BR124)","v":0},{"$f":"(Kontrolli!$E$73*BS124)","v":0},{"$f":"(Kontrolli!$E$73*BT124)","v":0},{"$f":"(Kontrolli!$E$73*BU124)","v":0}]
[]
[null,null,"Lainanhoitokulut yhteensä"]
[null,null,"Lyhennys",null,null,null,null,null,null,null,null,{"$f":"L126","v":0},{"$f":"M126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Velkalaskelmat!W122","v":0},{"$f":"X126","v":0},-23.991466625803241,-26.891713314221768,-28.226803476730073,-1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut",null,null,null,null,null,null,null,null,{"$f":"-L138*(1-$F$27)","v":0},{"$f":"-M138*(1-$F$27)","v":0},{"$f":"-N138*(1-$F$27)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-X138*(1-$F$27)","v":0},{"$f":"-Y138*(1-$F$27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Järjestelykustannukset",null,null,null,null,null,null,null,null,{"$f":"-L140*(1-$F$27)","v":0},{"$f":"-M140*(1-$F$27)","v":0},{"$f":"-N140*(1-$F$27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lainanhoitokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"SUM(L143:L145)","v":0},{"$f":"SUM(M143:M145)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W143:W145)","v":0},{"$f":"SUM(X143:X145)","v":0},{"$f":"SUM(Y143:Y145)","v":-23.991466625803241},{"$f":"SUM(Z143:Z145)","v":-26.891713314221768},-28.226803476730073,-1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BI143:BI145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tukilaskelma rakennusajan lyhennysten optimointiin"]
[]
[null,"Verotettavat tulot"]
[null,"Käyttökate",null,null,null,null,null,null,null,null,null,{"$f":"L58","v":0},{"$f":"M58","v":0},0,0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,{"$f":"AS58","v":135.54114172218257},139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[null,"Konserniavustukset",null,null,null,null,null,null,null,null,null,{"$f":"L59","v":0},{"$f":"M59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Poistoeron muutos",null,null,null,null,null,null,null,null,null,{"$f":"L60","v":0},{"$f":"M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Poistot",null,null,null,null,null,null,null,null,null,{"$f":"L61","v":0},{"$f":"M61","v":0},0,0,0,0,0,0,0,0,0,0,0,-43.594143941417038,-43.594143941417038,-43.594143941417038,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,{"$f":"AS61","v":-100.1036750237013},-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-100.1036750237013,-99.659041690367985,-99.093266664996634]
[null,"Korkotuotot"]
[null,"Ulkoisen velan korkokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"L237","v":0},{"$f":"M237","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W237","v":0},{"$f":"X237","v":0},-44.482009400760617,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807]
[null,"Pääomalainan korkokustannukset",null,null,null,null,null,null,null,null,null,{"$f":"L64","v":0},{"$f":"M64","v":0},0,0,0,-0.55483611726995308,-1.1485107627488029,-1.7831877972939023,-3.0954720150970503,-4.4851333243184408,-5.9689754531702324,-7.5522013977173303,-9.240284182929555,-11.038693940116412,-12.290963929595199,-13.619854124397381,-15.029475668906123,-14.65373877718347,-14.278001885460817,-13.902264993738164,-13.526528102015511,-13.150791210292859,-12.775054318570206,-12.399317426847553,-12.0235805351249,-11.647843643402247,-11.272106751679594,-10.896369859956941,-10.520632968234288,-10.144896076511635,-9.7691591847889825,-9.3934222930663278,-9.0176854013436749,{"$f":"AS64","v":-8.641948509621022},-8.2662116178983691,-7.8904747261757171,-7.5147378344530642,-7.1390009427304113,-6.7632640510077584,-6.3875271592851055,-6.0117902675624526,-5.6360533758397997,-5.2603164841171468,-4.8845795923944939,-4.508842700671841,-4.1331058089491881,-3.7573689172265348,-3.3816320255038819,-3.0058951337812285,-2.6301582420585756,-2.2544213503359223,-1.8786844586132689,-1.5029475668906158,-1.1272106751679627,-0.75147378344530957,-0.37573689172265645,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15,-3.2862601528904635E-15]
[null,"Voitto (tappio) ennen veroja",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L151:L157)","v":0},{"$f":"SUM(M151:M157)","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.1616475278658935,9.10611549530784,10.045264966368736,10.976513786202975,11.89707905977953,-26.725442940545761,-26.570722466877875,-26.327061569281472,-35.352062244530828,-31.569295665121075,-27.71920985899169,-23.748287676906472,-19.669941346688375,-15.462567650490399,-11.299746960752572,-7.0092888988144466,-2.9045013068469245,1.3163685678428863,5.5969986473806443,9.9989599066365429,14.505349546208151,19.140233123054827,23.842731835568969,28.679580723667328,33.632574979412311,{"$f":"SUM(AS151:AS157)","v":-17.808359730806558},-13.735273308922215,-9.9862390007648685,-6.1546400845394649,-2.2122654105803283,1.7644568741786211,5.8561856132582202,10.038942923823811,14.343307997090676,18.686596175683604,23.156159931857161,27.72609072809999,32.42953553581745,37.177042101750715,42.063213068743295,47.060054990567494,52.203499306036804,57.396773446788728,62.742333153885475,68.209933624729615,73.838525850025491,79.523419214250765,85.375575748028041,91.362319701630383,97.150139781284025,103.00151781917305,109.036629793929,115.6648085863329,122.6083394959156]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L357","v":0},{"$f":"'Hankeyhtiö - Talous'!M357","v":0},{"$f":"'Hankeyhtiö - Talous'!N357","v":0},{"$f":"'Hankeyhtiö - Talous'!O357","v":0},{"$f":"'Hankeyhtiö - Talous'!P357","v":0},{"$f":"'Hankeyhtiö - Talous'!Q357","v":0},{"$f":"'Hankeyhtiö - Talous'!R357","v":0},{"$f":"'Hankeyhtiö - Talous'!S357","v":0},{"$f":"'Hankeyhtiö - Talous'!T357","v":0},{"$f":"'Hankeyhtiö - Talous'!U357","v":0},{"$f":"'Hankeyhtiö - Talous'!V357","v":0},{"$f":"'Hankeyhtiö - Talous'!W357","v":0},{"$f":"'Hankeyhtiö - Talous'!X357","v":0},{"$f":"'Hankeyhtiö - Talous'!Y357","v":0},{"$f":"'Hankeyhtiö - Talous'!Z357","v":0},{"$f":"'Hankeyhtiö - Talous'!AA357","v":0},{"$f":"'Hankeyhtiö - Talous'!AB357","v":0},{"$f":"'Hankeyhtiö - Talous'!AC357","v":0},{"$f":"'Hankeyhtiö - Talous'!AD357","v":0},{"$f":"'Hankeyhtiö - Talous'!AE357","v":0},{"$f":"'Hankeyhtiö - Talous'!AF357","v":0},{"$f":"'Hankeyhtiö - Talous'!AG357","v":0},{"$f":"'Hankeyhtiö - Talous'!AH357","v":0},{"$f":"'Hankeyhtiö - Talous'!AI357","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ357","v":0},{"$f":"'Hankeyhtiö - Talous'!AK357","v":0},{"$f":"'Hankeyhtiö - Talous'!AL357","v":0},{"$f":"'Hankeyhtiö - Talous'!AM357","v":0},{"$f":"'Hankeyhtiö - Talous'!AN357","v":0},{"$f":"'Hankeyhtiö - Talous'!AO357","v":0},{"$f":"'Hankeyhtiö - Talous'!AP357","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ357","v":0},{"$f":"'Hankeyhtiö - Talous'!AR357","v":0},{"$f":"'Hankeyhtiö - Talous'!AS357","v":0},{"$f":"'Hankeyhtiö - Talous'!AT357","v":0},{"$f":"'Hankeyhtiö - Talous'!AU357","v":0},{"$f":"'Hankeyhtiö - Talous'!AV357","v":0},{"$f":"'Hankeyhtiö - Talous'!AW357","v":0},{"$f":"'Hankeyhtiö - Talous'!AX357","v":0},{"$f":"'Hankeyhtiö - Talous'!AY357","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ357","v":0},{"$f":"'Hankeyhtiö - Talous'!BA357","v":0},{"$f":"'Hankeyhtiö - Talous'!BB357","v":0},{"$f":"'Hankeyhtiö - Talous'!BC357","v":0},{"$f":"'Hankeyhtiö - Talous'!BD357","v":0},{"$f":"'Hankeyhtiö - Talous'!BE357","v":0},{"$f":"'Hankeyhtiö - Talous'!BF357","v":0},{"$f":"'Hankeyhtiö - Talous'!BG357","v":0},{"$f":"'Hankeyhtiö - Talous'!BH357","v":0},{"$f":"'Hankeyhtiö - Talous'!BI357","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ357","v":0},{"$f":"'Hankeyhtiö - Talous'!BK357","v":0},{"$f":"'Hankeyhtiö - Talous'!BL357","v":0},{"$f":"'Hankeyhtiö - Talous'!BM357","v":0},{"$f":"'Hankeyhtiö - Talous'!BN357","v":0},{"$f":"'Hankeyhtiö - Talous'!BO357","v":0},{"$f":"'Hankeyhtiö - Talous'!BP357","v":0},{"$f":"'Hankeyhtiö - Talous'!BQ357","v":0},{"$f":"'Hankeyhtiö - Talous'!BR357","v":0},{"$f":"'Hankeyhtiö - Talous'!BS357","v":0},{"$f":"'Hankeyhtiö - Talous'!BT357","v":0},{"$f":"'Hankeyhtiö - Talous'!BU357","v":0}]
[]
[null,"Korkovähennyssääntö"]
[null,"Pääomalainan nettokorkokulut",null,null,null,null,null,null,null,null,null,{"$f":"L69","v":0},{"$f":"M69","v":0},0,0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,11.038693940116412,12.290963929595199,13.619854124397381,15.029475668906123,14.65373877718347,14.278001885460817,13.902264993738164,13.526528102015511,13.150791210292859,12.775054318570206,12.399317426847553,12.0235805351249,11.647843643402247,11.272106751679594,10.896369859956941,10.520632968234288,10.144896076511635,9.7691591847889825,9.3934222930663278,9.0176854013436749,8.641948509621022,8.2662116178983691,7.8904747261757171,7.5147378344530642,7.1390009427304113,6.7632640510077584,6.3875271592851055,6.0117902675624526,5.6360533758397997,5.2603164841171468,4.8845795923944939,4.508842700671841,4.1331058089491881,3.7573689172265348,3.3816320255038819,3.0058951337812285,2.6301582420585756,2.2544213503359223,1.8786844586132689,1.5029475668906158,1.1272106751679627,0.75147378344530957,0.37573689172265645,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15,3.2862601528904635E-15]
[null,"Muut nettokorkokulut",null,null,null,null,null,null,null,null,null,{"$f":"-L156-L155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-Y156-Y155","v":44.482009400760617},{"$f":"-Z156-Z155","v":44.603877919666807},44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807]
[null,"Nettokorkokulut yhteensä",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L162:L163)","v":0},{"$f":"SUM(M162:M163)","v":0},0,0,0,0.55483611726995308,1.1485107627488029,1.7831877972939023,3.0954720150970503,4.4851333243184408,5.9689754531702324,7.5522013977173303,9.240284182929555,55.520703340877027,56.894841849262008,58.223732044064192,59.63335358857293,59.257616696850278,58.881879805127625,58.506142913404972,58.130406021682319,57.754669129959666,57.378932238237013,57.00319534651436,56.627458454791707,56.251721563069054,55.875984671346401,55.500247779623749,55.124510887901096,54.748773996178443,54.37303710445579,53.997300212733137,53.621563321010484,53.245826429287831,52.870089537565178,52.494352645842525,52.118615754119872,51.74287886239722,51.367141970674567,50.991405078951914,50.615668187229261,50.239931295506608,49.864194403783955,49.488457512061302,49.112720620338649,48.736983728615996,48.361246836893343,47.985509945170691,47.609773053448038,47.234036161725385,46.858299270002732,46.482562378280079,46.106825486557426,45.731088594834773,45.35535170311212,44.979614811389467,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807]
[]
[null,"Korkovähennysrajoitus käytössä? (1= Kyllä, 0=Ei)",null,null,null,null,null,null,null,null,null,{"$f":"L73","v":0},{"$f":"M73","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS73","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Korkovähennyssäännön asettama raja",null,null,null,null,null,null,null,null,null,{"$f":"L74","v":0},{"$f":"M74","v":0},0,0,0,1.1906753760000002,1.7113252449599998,2.2523248385280001,2.8142798857407358,3.39781220490657,4.003560104884742,4.6321787959800762,5.2843408106772713,18.097351085437076,18.479565830950293,18.872703604049939,31.096241591935851,31.947999013857626,32.816586242459309,33.71538256504995,34.641034924673811,35.598944125792642,36.545715075296435,37.524395367850303,38.456658042911521,39.41794128865331,40.394164585607086,41.400720677490398,42.433383864452637,43.498170535733642,44.579860990931515,45.695138990025441,46.839453331031024,{"$f":"AS74","v":33.885285430545643},34.809622813086065,35.652947167194739,36.516912673320427,37.408572118879547,38.308818467138622,39.237816428977858,40.189571533688593,41.171728579074646,42.163616400792215,43.187073116904941,44.235621593034985,45.317548572033687,46.410490990586339,47.538099509403821,48.693375766929208,49.885302622865872,51.08968693512319,52.332142638966715,53.605108533747085,54.918322367140391,56.245611485266046,57.614716395779702,59.017468161249624,60.464423181163035,61.92726769063529,63.436045684324277,64.981932049091924,66.576371020144762]
[null,"Verotuksen käyttökate (rajoituksen laskemiseen)",null,null,null,null,null,null,null,null,null,{"$f":"L75","v":0},{"$f":"M75","v":0},0,0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,187.35781332412409,{"$f":"AS75","v":135.54114172218257},139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[null,"Takaisin lisättävän koron määrä (rajoituksen ylittävä osuus)",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L240*((Kontrolli!$E$234=1)*(('Hankeyhtiö - Talous'!L241>=0)*('Hankeyhtiö - Talous'!L236>0)*('Hankeyhtiö - Talous'!L241<'Hankeyhtiö - Talous'!L236)*('Hankeyhtiö - Talous'!L236-'Hankeyhtiö - Talous'!L241)+('Hankeyhtiö - Talous'!L241<0)*'Hankeyhtiö - Talous'!L236))","v":0},{"$f":"'Hankeyhtiö - Talous'!M240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!M241>=0)*('Hankeyhtiö - Talous'!M236>0)*('Hankeyhtiö - Talous'!M241<'Hankeyhtiö - Talous'!M236)*('Hankeyhtiö - Talous'!M236-'Hankeyhtiö - Talous'!M241)+('Hankeyhtiö - Talous'!M241<0)*'Hankeyhtiö - Talous'!M236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!M241>=0)*('Hankeyhtiö - Talous'!M238>0)*('Hankeyhtiö - Talous'!M241<'Hankeyhtiö - Talous'!M238)*('Hankeyhtiö - Talous'!M238-'Hankeyhtiö - Talous'!M241)+('Hankeyhtiö - Talous'!M241<0)*'Hankeyhtiö - Talous'!M238))","v":0},{"$f":"'Hankeyhtiö - Talous'!N240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!N241>=0)*('Hankeyhtiö - Talous'!N236>0)*('Hankeyhtiö - Talous'!N241<'Hankeyhtiö - Talous'!N236)*('Hankeyhtiö - Talous'!N236-'Hankeyhtiö - Talous'!N241)+('Hankeyhtiö - Talous'!N241<0)*'Hankeyhtiö - Talous'!N236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!N241>=0)*('Hankeyhtiö - Talous'!N238>0)*('Hankeyhtiö - Talous'!N241<'Hankeyhtiö - Talous'!N238)*('Hankeyhtiö - Talous'!N238-'Hankeyhtiö - Talous'!N241)+('Hankeyhtiö - Talous'!N241<0)*'Hankeyhtiö - Talous'!N238))","v":0},{"$f":"'Hankeyhtiö - Talous'!O240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!O241>=0)*('Hankeyhtiö - Talous'!O236>0)*('Hankeyhtiö - Talous'!O241<'Hankeyhtiö - Talous'!O236)*('Hankeyhtiö - Talous'!O236-'Hankeyhtiö - Talous'!O241)+('Hankeyhtiö - Talous'!O241<0)*'Hankeyhtiö - Talous'!O236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!O241>=0)*('Hankeyhtiö - Talous'!O238>0)*('Hankeyhtiö - Talous'!O241<'Hankeyhtiö - Talous'!O238)*('Hankeyhtiö - Talous'!O238-'Hankeyhtiö - Talous'!O241)+('Hankeyhtiö - Talous'!O241<0)*'Hankeyhtiö - Talous'!O238))","v":0},{"$f":"'Hankeyhtiö - Talous'!P240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!P241>=0)*('Hankeyhtiö - Talous'!P236>0)*('Hankeyhtiö - Talous'!P241<'Hankeyhtiö - Talous'!P236)*('Hankeyhtiö - Talous'!P236-'Hankeyhtiö - Talous'!P241)+('Hankeyhtiö - Talous'!P241<0)*'Hankeyhtiö - Talous'!P236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!P241>=0)*('Hankeyhtiö - Talous'!P238>0)*('Hankeyhtiö - Talous'!P241<'Hankeyhtiö - Talous'!P238)*('Hankeyhtiö - Talous'!P238-'Hankeyhtiö - Talous'!P241)+('Hankeyhtiö - Talous'!P241<0)*'Hankeyhtiö - Talous'!P238))","v":0},{"$f":"'Hankeyhtiö - Talous'!Q240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!Q241>=0)*('Hankeyhtiö - Talous'!Q236>0)*('Hankeyhtiö - Talous'!Q241<'Hankeyhtiö - Talous'!Q236)*('Hankeyhtiö - Talous'!Q236-'Hankeyhtiö - Talous'!Q241)+('Hankeyhtiö - Talous'!Q241<0)*'Hankeyhtiö - Talous'!Q236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!Q241>=0)*('Hankeyhtiö - Talous'!Q238>0)*('Hankeyhtiö - Talous'!Q241<'Hankeyhtiö - Talous'!Q238)*('Hankeyhtiö - Talous'!Q238-'Hankeyhtiö - Talous'!Q241)+('Hankeyhtiö - Talous'!Q241<0)*'Hankeyhtiö - Talous'!Q238))","v":0},{"$f":"'Hankeyhtiö - Talous'!R240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!R241>=0)*('Hankeyhtiö - Talous'!R236>0)*('Hankeyhtiö - Talous'!R241<'Hankeyhtiö - Talous'!R236)*('Hankeyhtiö - Talous'!R236-'Hankeyhtiö - Talous'!R241)+('Hankeyhtiö - Talous'!R241<0)*'Hankeyhtiö - Talous'!R236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!R241>=0)*('Hankeyhtiö - Talous'!R238>0)*('Hankeyhtiö - Talous'!R241<'Hankeyhtiö - Talous'!R238)*('Hankeyhtiö - Talous'!R238-'Hankeyhtiö - Talous'!R241)+('Hankeyhtiö - Talous'!R241<0)*'Hankeyhtiö - Talous'!R238))","v":0},{"$f":"'Hankeyhtiö - Talous'!S240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!S241>=0)*('Hankeyhtiö - Talous'!S236>0)*('Hankeyhtiö - Talous'!S241<'Hankeyhtiö - Talous'!S236)*('Hankeyhtiö - Talous'!S236-'Hankeyhtiö - Talous'!S241)+('Hankeyhtiö - Talous'!S241<0)*'Hankeyhtiö - Talous'!S236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!S241>=0)*('Hankeyhtiö - Talous'!S238>0)*('Hankeyhtiö - Talous'!S241<'Hankeyhtiö - Talous'!S238)*('Hankeyhtiö - Talous'!S238-'Hankeyhtiö - Talous'!S241)+('Hankeyhtiö - Talous'!S241<0)*'Hankeyhtiö - Talous'!S238))","v":0},{"$f":"'Hankeyhtiö - Talous'!T240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!T241>=0)*('Hankeyhtiö - Talous'!T236>0)*('Hankeyhtiö - Talous'!T241<'Hankeyhtiö - Talous'!T236)*('Hankeyhtiö - Talous'!T236-'Hankeyhtiö - Talous'!T241)+('Hankeyhtiö - Talous'!T241<0)*'Hankeyhtiö - Talous'!T236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!T241>=0)*('Hankeyhtiö - Talous'!T238>0)*('Hankeyhtiö - Talous'!T241<'Hankeyhtiö - Talous'!T238)*('Hankeyhtiö - Talous'!T238-'Hankeyhtiö - Talous'!T241)+('Hankeyhtiö - Talous'!T241<0)*'Hankeyhtiö - Talous'!T238))","v":0.28119212935631444},{"$f":"'Hankeyhtiö - Talous'!U240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!U241>=0)*('Hankeyhtiö - Talous'!U236>0)*('Hankeyhtiö - Talous'!U241<'Hankeyhtiö - Talous'!U236)*('Hankeyhtiö - Talous'!U236-'Hankeyhtiö - Talous'!U241)+('Hankeyhtiö - Talous'!U241<0)*'Hankeyhtiö - Talous'!U236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!U241>=0)*('Hankeyhtiö - Talous'!U238>0)*('Hankeyhtiö - Talous'!U241<'Hankeyhtiö - Talous'!U238)*('Hankeyhtiö - Talous'!U238-'Hankeyhtiö - Talous'!U241)+('Hankeyhtiö - Talous'!U241<0)*'Hankeyhtiö - Talous'!U238))","v":1.0873211194118708},{"$f":"'Hankeyhtiö - Talous'!V240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!V241>=0)*('Hankeyhtiö - Talous'!V236>0)*('Hankeyhtiö - Talous'!V241<'Hankeyhtiö - Talous'!V236)*('Hankeyhtiö - Talous'!V236-'Hankeyhtiö - Talous'!V241)+('Hankeyhtiö - Talous'!V241<0)*'Hankeyhtiö - Talous'!V236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!V241>=0)*('Hankeyhtiö - Talous'!V238>0)*('Hankeyhtiö - Talous'!V241<'Hankeyhtiö - Talous'!V238)*('Hankeyhtiö - Talous'!V238-'Hankeyhtiö - Talous'!V241)+('Hankeyhtiö - Talous'!V241<0)*'Hankeyhtiö - Talous'!V238))","v":1.9654153482854904},{"$f":"'Hankeyhtiö - Talous'!W240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!W241>=0)*('Hankeyhtiö - Talous'!W236>0)*('Hankeyhtiö - Talous'!W241<'Hankeyhtiö - Talous'!W236)*('Hankeyhtiö - Talous'!W236-'Hankeyhtiö - Talous'!W241)+('Hankeyhtiö - Talous'!W241<0)*'Hankeyhtiö - Talous'!W236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!W241>=0)*('Hankeyhtiö - Talous'!W238>0)*('Hankeyhtiö - Talous'!W241<'Hankeyhtiö - Talous'!W238)*('Hankeyhtiö - Talous'!W238-'Hankeyhtiö - Talous'!W241)+('Hankeyhtiö - Talous'!W241<0)*'Hankeyhtiö - Talous'!W238))","v":2.9200226017372541},{"$f":"'Hankeyhtiö - Talous'!X240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!X241>=0)*('Hankeyhtiö - Talous'!X236>0)*('Hankeyhtiö - Talous'!X241<'Hankeyhtiö - Talous'!X236)*('Hankeyhtiö - Talous'!X236-'Hankeyhtiö - Talous'!X241)+('Hankeyhtiö - Talous'!X241<0)*'Hankeyhtiö - Talous'!X236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!X241>=0)*('Hankeyhtiö - Talous'!X238>0)*('Hankeyhtiö - Talous'!X241<'Hankeyhtiö - Talous'!X238)*('Hankeyhtiö - Talous'!X238-'Hankeyhtiö - Talous'!X241)+('Hankeyhtiö - Talous'!X241<0)*'Hankeyhtiö - Talous'!X238))","v":3.9559433722522837},{"$f":"'Hankeyhtiö - Talous'!Y240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!Y241>=0)*('Hankeyhtiö - Talous'!Y236>0)*('Hankeyhtiö - Talous'!Y241<'Hankeyhtiö - Talous'!Y236)*('Hankeyhtiö - Talous'!Y236-'Hankeyhtiö - Talous'!Y241)+('Hankeyhtiö - Talous'!Y241<0)*'Hankeyhtiö - Talous'!Y236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!Y241>=0)*('Hankeyhtiö - Talous'!Y238>0)*('Hankeyhtiö - Talous'!Y241<'Hankeyhtiö - Talous'!Y238)*('Hankeyhtiö - Talous'!Y238-'Hankeyhtiö - Talous'!Y241)+('Hankeyhtiö - Talous'!Y241<0)*'Hankeyhtiö - Talous'!Y238))","v":37.423352255439951},{"$f":"'Hankeyhtiö - Talous'!Z240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!Z241>=0)*('Hankeyhtiö - Talous'!Z236>0)*('Hankeyhtiö - Talous'!Z241<'Hankeyhtiö - Talous'!Z236)*('Hankeyhtiö - Talous'!Z236-'Hankeyhtiö - Talous'!Z241)+('Hankeyhtiö - Talous'!Z241<0)*'Hankeyhtiö - Talous'!Z236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!Z241>=0)*('Hankeyhtiö - Talous'!Z238>0)*('Hankeyhtiö - Talous'!Z241<'Hankeyhtiö - Talous'!Z238)*('Hankeyhtiö - Talous'!Z238-'Hankeyhtiö - Talous'!Z241)+('Hankeyhtiö - Talous'!Z241<0)*'Hankeyhtiö - Talous'!Z238))","v":38.415276018311715},{"$f":"'Hankeyhtiö - Talous'!AA240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AA241>=0)*('Hankeyhtiö - Talous'!AA236>0)*('Hankeyhtiö - Talous'!AA241<'Hankeyhtiö - Talous'!AA236)*('Hankeyhtiö - Talous'!AA236-'Hankeyhtiö - Talous'!AA241)+('Hankeyhtiö - Talous'!AA241<0)*'Hankeyhtiö - Talous'!AA236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AA241>=0)*('Hankeyhtiö - Talous'!AA238>0)*('Hankeyhtiö - Talous'!AA241<'Hankeyhtiö - Talous'!AA238)*('Hankeyhtiö - Talous'!AA238-'Hankeyhtiö - Talous'!AA241)+('Hankeyhtiö - Talous'!AA241<0)*'Hankeyhtiö - Talous'!AA238))","v":39.351028440014254},{"$f":"'Hankeyhtiö - Talous'!AB240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AB241>=0)*('Hankeyhtiö - Talous'!AB236>0)*('Hankeyhtiö - Talous'!AB241<'Hankeyhtiö - Talous'!AB236)*('Hankeyhtiö - Talous'!AB236-'Hankeyhtiö - Talous'!AB241)+('Hankeyhtiö - Talous'!AB241<0)*'Hankeyhtiö - Talous'!AB236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AB241>=0)*('Hankeyhtiö - Talous'!AB238>0)*('Hankeyhtiö - Talous'!AB241<'Hankeyhtiö - Talous'!AB238)*('Hankeyhtiö - Talous'!AB238-'Hankeyhtiö - Talous'!AB241)+('Hankeyhtiö - Talous'!AB241<0)*'Hankeyhtiö - Talous'!AB238))","v":79.441337386643184},{"$f":"'Hankeyhtiö - Talous'!AC240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AC241>=0)*('Hankeyhtiö - Talous'!AC236>0)*('Hankeyhtiö - Talous'!AC241<'Hankeyhtiö - Talous'!AC236)*('Hankeyhtiö - Talous'!AC236-'Hankeyhtiö - Talous'!AC241)+('Hankeyhtiö - Talous'!AC241<0)*'Hankeyhtiö - Talous'!AC236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AC241>=0)*('Hankeyhtiö - Talous'!AC238>0)*('Hankeyhtiö - Talous'!AC241<'Hankeyhtiö - Talous'!AC238)*('Hankeyhtiö - Talous'!AC238-'Hankeyhtiö - Talous'!AC241)+('Hankeyhtiö - Talous'!AC241<0)*'Hankeyhtiö - Talous'!AC238))","v":78.353689846048226},{"$f":"'Hankeyhtiö - Talous'!AD240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AD241>=0)*('Hankeyhtiö - Talous'!AD236>0)*('Hankeyhtiö - Talous'!AD241<'Hankeyhtiö - Talous'!AD236)*('Hankeyhtiö - Talous'!AD236-'Hankeyhtiö - Talous'!AD241)+('Hankeyhtiö - Talous'!AD241<0)*'Hankeyhtiö - Talous'!AD236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AD241>=0)*('Hankeyhtiö - Talous'!AD238>0)*('Hankeyhtiö - Talous'!AD241<'Hankeyhtiö - Talous'!AD238)*('Hankeyhtiö - Talous'!AD238-'Hankeyhtiö - Talous'!AD241)+('Hankeyhtiö - Talous'!AD241<0)*'Hankeyhtiö - Talous'!AD238))","v":77.10936572572389},{"$f":"'Hankeyhtiö - Talous'!AE240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AE241>=0)*('Hankeyhtiö - Talous'!AE236>0)*('Hankeyhtiö - Talous'!AE241<'Hankeyhtiö - Talous'!AE236)*('Hankeyhtiö - Talous'!AE236-'Hankeyhtiö - Talous'!AE241)+('Hankeyhtiö - Talous'!AE241<0)*'Hankeyhtiö - Talous'!AE236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AE241>=0)*('Hankeyhtiö - Talous'!AE238>0)*('Hankeyhtiö - Talous'!AE241<'Hankeyhtiö - Talous'!AE238)*('Hankeyhtiö - Talous'!AE238-'Hankeyhtiö - Talous'!AE241)+('Hankeyhtiö - Talous'!AE241<0)*'Hankeyhtiö - Talous'!AE238))","v":75.834832511410596},{"$f":"'Hankeyhtiö - Talous'!AF240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AF241>=0)*('Hankeyhtiö - Talous'!AF236>0)*('Hankeyhtiö - Talous'!AF241<'Hankeyhtiö - Talous'!AF236)*('Hankeyhtiö - Talous'!AF236-'Hankeyhtiö - Talous'!AF241)+('Hankeyhtiö - Talous'!AF241<0)*'Hankeyhtiö - Talous'!AF236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AF241>=0)*('Hankeyhtiö - Talous'!AF238>0)*('Hankeyhtiö - Talous'!AF241<'Hankeyhtiö - Talous'!AF238)*('Hankeyhtiö - Talous'!AF238-'Hankeyhtiö - Talous'!AF241)+('Hankeyhtiö - Talous'!AF241<0)*'Hankeyhtiö - Talous'!AF238))","v":74.533443260064075},{"$f":"'Hankeyhtiö - Talous'!AG240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AG241>=0)*('Hankeyhtiö - Talous'!AG236>0)*('Hankeyhtiö - Talous'!AG241<'Hankeyhtiö - Talous'!AG236)*('Hankeyhtiö - Talous'!AG236-'Hankeyhtiö - Talous'!AG241)+('Hankeyhtiö - Talous'!AG241<0)*'Hankeyhtiö - Talous'!AG236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AG241>=0)*('Hankeyhtiö - Talous'!AG238>0)*('Hankeyhtiö - Talous'!AG241<'Hankeyhtiö - Talous'!AG238)*('Hankeyhtiö - Talous'!AG238-'Hankeyhtiö - Talous'!AG241)+('Hankeyhtiö - Talous'!AG241<0)*'Hankeyhtiö - Talous'!AG238))","v":73.199797167222599},{"$f":"'Hankeyhtiö - Talous'!AH240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AH241>=0)*('Hankeyhtiö - Talous'!AH236>0)*('Hankeyhtiö - Talous'!AH241<'Hankeyhtiö - Talous'!AH236)*('Hankeyhtiö - Talous'!AH236-'Hankeyhtiö - Talous'!AH241)+('Hankeyhtiö - Talous'!AH241<0)*'Hankeyhtiö - Talous'!AH236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AH241>=0)*('Hankeyhtiö - Talous'!AH238>0)*('Hankeyhtiö - Talous'!AH241<'Hankeyhtiö - Talous'!AH238)*('Hankeyhtiö - Talous'!AH238-'Hankeyhtiö - Talous'!AH241)+('Hankeyhtiö - Talous'!AH241<0)*'Hankeyhtiö - Talous'!AH238))","v":71.877289325996145},{"$f":"'Hankeyhtiö - Talous'!AI240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AI241>=0)*('Hankeyhtiö - Talous'!AI236>0)*('Hankeyhtiö - Talous'!AI241<'Hankeyhtiö - Talous'!AI236)*('Hankeyhtiö - Talous'!AI236-'Hankeyhtiö - Talous'!AI241)+('Hankeyhtiö - Talous'!AI241<0)*'Hankeyhtiö - Talous'!AI236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AI241>=0)*('Hankeyhtiö - Talous'!AI238>0)*('Hankeyhtiö - Talous'!AI241<'Hankeyhtiö - Talous'!AI238)*('Hankeyhtiö - Talous'!AI238-'Hankeyhtiö - Talous'!AI241)+('Hankeyhtiö - Talous'!AI241<0)*'Hankeyhtiö - Talous'!AI238))","v":70.522872141719631},{"$f":"'Hankeyhtiö - Talous'!AJ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AJ241>=0)*('Hankeyhtiö - Talous'!AJ236>0)*('Hankeyhtiö - Talous'!AJ241<'Hankeyhtiö - Talous'!AJ236)*('Hankeyhtiö - Talous'!AJ236-'Hankeyhtiö - Talous'!AJ241)+('Hankeyhtiö - Talous'!AJ241<0)*'Hankeyhtiö - Talous'!AJ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AJ241>=0)*('Hankeyhtiö - Talous'!AJ238>0)*('Hankeyhtiö - Talous'!AJ241<'Hankeyhtiö - Talous'!AJ238)*('Hankeyhtiö - Talous'!AJ238-'Hankeyhtiö - Talous'!AJ241)+('Hankeyhtiö - Talous'!AJ241<0)*'Hankeyhtiö - Talous'!AJ238))","v":69.214872574935754},{"$f":"'Hankeyhtiö - Talous'!AK240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AK241>=0)*('Hankeyhtiö - Talous'!AK236>0)*('Hankeyhtiö - Talous'!AK241<'Hankeyhtiö - Talous'!AK236)*('Hankeyhtiö - Talous'!AK236-'Hankeyhtiö - Talous'!AK241)+('Hankeyhtiö - Talous'!AK241<0)*'Hankeyhtiö - Talous'!AK236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AK241>=0)*('Hankeyhtiö - Talous'!AK238>0)*('Hankeyhtiö - Talous'!AK241<'Hankeyhtiö - Talous'!AK238)*('Hankeyhtiö - Talous'!AK238-'Hankeyhtiö - Talous'!AK241)+('Hankeyhtiö - Talous'!AK241<0)*'Hankeyhtiö - Talous'!AK238))","v":67.877852437471319},{"$f":"'Hankeyhtiö - Talous'!AL240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AL241>=0)*('Hankeyhtiö - Talous'!AL236>0)*('Hankeyhtiö - Talous'!AL241<'Hankeyhtiö - Talous'!AL236)*('Hankeyhtiö - Talous'!AL236-'Hankeyhtiö - Talous'!AL241)+('Hankeyhtiö - Talous'!AL241<0)*'Hankeyhtiö - Talous'!AL236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AL241>=0)*('Hankeyhtiö - Talous'!AL238>0)*('Hankeyhtiö - Talous'!AL241<'Hankeyhtiö - Talous'!AL238)*('Hankeyhtiö - Talous'!AL238-'Hankeyhtiö - Talous'!AL241)+('Hankeyhtiö - Talous'!AL241<0)*'Hankeyhtiö - Talous'!AL238))","v":66.525892248794889},{"$f":"'Hankeyhtiö - Talous'!AM240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AM241>=0)*('Hankeyhtiö - Talous'!AM236>0)*('Hankeyhtiö - Talous'!AM241<'Hankeyhtiö - Talous'!AM236)*('Hankeyhtiö - Talous'!AM236-'Hankeyhtiö - Talous'!AM241)+('Hankeyhtiö - Talous'!AM241<0)*'Hankeyhtiö - Talous'!AM236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AM241>=0)*('Hankeyhtiö - Talous'!AM238>0)*('Hankeyhtiö - Talous'!AM241<'Hankeyhtiö - Talous'!AM238)*('Hankeyhtiö - Talous'!AM238-'Hankeyhtiö - Talous'!AM241)+('Hankeyhtiö - Talous'!AM241<0)*'Hankeyhtiö - Talous'!AM238))","v":65.143599265188925},{"$f":"'Hankeyhtiö - Talous'!AN240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AN241>=0)*('Hankeyhtiö - Talous'!AN236>0)*('Hankeyhtiö - Talous'!AN241<'Hankeyhtiö - Talous'!AN236)*('Hankeyhtiö - Talous'!AN236-'Hankeyhtiö - Talous'!AN241)+('Hankeyhtiö - Talous'!AN241<0)*'Hankeyhtiö - Talous'!AN236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AN241>=0)*('Hankeyhtiö - Talous'!AN238>0)*('Hankeyhtiö - Talous'!AN241<'Hankeyhtiö - Talous'!AN238)*('Hankeyhtiö - Talous'!AN238-'Hankeyhtiö - Talous'!AN241)+('Hankeyhtiö - Talous'!AN241<0)*'Hankeyhtiö - Talous'!AN238))","v":63.735199186504033},{"$f":"'Hankeyhtiö - Talous'!AO240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AO241>=0)*('Hankeyhtiö - Talous'!AO236>0)*('Hankeyhtiö - Talous'!AO241<'Hankeyhtiö - Talous'!AO236)*('Hankeyhtiö - Talous'!AO236-'Hankeyhtiö - Talous'!AO241)+('Hankeyhtiö - Talous'!AO241<0)*'Hankeyhtiö - Talous'!AO236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AO241>=0)*('Hankeyhtiö - Talous'!AO238>0)*('Hankeyhtiö - Talous'!AO241<'Hankeyhtiö - Talous'!AO238)*('Hankeyhtiö - Talous'!AO238-'Hankeyhtiö - Talous'!AO241)+('Hankeyhtiö - Talous'!AO241<0)*'Hankeyhtiö - Talous'!AO238))","v":62.294675623500375},{"$f":"'Hankeyhtiö - Talous'!AP240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AP241>=0)*('Hankeyhtiö - Talous'!AP236>0)*('Hankeyhtiö - Talous'!AP241<'Hankeyhtiö - Talous'!AP236)*('Hankeyhtiö - Talous'!AP236-'Hankeyhtiö - Talous'!AP241)+('Hankeyhtiö - Talous'!AP241<0)*'Hankeyhtiö - Talous'!AP236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AP241>=0)*('Hankeyhtiö - Talous'!AP238>0)*('Hankeyhtiö - Talous'!AP241<'Hankeyhtiö - Talous'!AP238)*('Hankeyhtiö - Talous'!AP238-'Hankeyhtiö - Talous'!AP241)+('Hankeyhtiö - Talous'!AP241<0)*'Hankeyhtiö - Talous'!AP238))","v":60.837248276579849},{"$f":"'Hankeyhtiö - Talous'!AQ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AQ241>=0)*('Hankeyhtiö - Talous'!AQ236>0)*('Hankeyhtiö - Talous'!AQ241<'Hankeyhtiö - Talous'!AQ236)*('Hankeyhtiö - Talous'!AQ236-'Hankeyhtiö - Talous'!AQ241)+('Hankeyhtiö - Talous'!AQ241<0)*'Hankeyhtiö - Talous'!AQ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AQ241>=0)*('Hankeyhtiö - Talous'!AQ238>0)*('Hankeyhtiö - Talous'!AQ241<'Hankeyhtiö - Talous'!AQ238)*('Hankeyhtiö - Talous'!AQ238-'Hankeyhtiö - Talous'!AQ241)+('Hankeyhtiö - Talous'!AQ241<0)*'Hankeyhtiö - Talous'!AQ238))","v":59.346233385763256},{"$f":"'Hankeyhtiö - Talous'!AR240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AR241>=0)*('Hankeyhtiö - Talous'!AR236>0)*('Hankeyhtiö - Talous'!AR241<'Hankeyhtiö - Talous'!AR236)*('Hankeyhtiö - Talous'!AR236-'Hankeyhtiö - Talous'!AR241)+('Hankeyhtiö - Talous'!AR241<0)*'Hankeyhtiö - Talous'!AR236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AR241>=0)*('Hankeyhtiö - Talous'!AR238>0)*('Hankeyhtiö - Talous'!AR241<'Hankeyhtiö - Talous'!AR238)*('Hankeyhtiö - Talous'!AR238-'Hankeyhtiö - Talous'!AR241)+('Hankeyhtiö - Talous'!AR241<0)*'Hankeyhtiö - Talous'!AR238))","v":57.82618215303502},{"$f":"'Hankeyhtiö - Talous'!AS240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AS241>=0)*('Hankeyhtiö - Talous'!AS236>0)*('Hankeyhtiö - Talous'!AS241<'Hankeyhtiö - Talous'!AS236)*('Hankeyhtiö - Talous'!AS236-'Hankeyhtiö - Talous'!AS241)+('Hankeyhtiö - Talous'!AS241<0)*'Hankeyhtiö - Talous'!AS236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AS241>=0)*('Hankeyhtiö - Talous'!AS238>0)*('Hankeyhtiö - Talous'!AS241<'Hankeyhtiö - Talous'!AS238)*('Hankeyhtiö - Talous'!AS238-'Hankeyhtiö - Talous'!AS241)+('Hankeyhtiö - Talous'!AS241<0)*'Hankeyhtiö - Talous'!AS238))","v":70.404613161797755},{"$f":"'Hankeyhtiö - Talous'!AT240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AT241>=0)*('Hankeyhtiö - Talous'!AT236>0)*('Hankeyhtiö - Talous'!AT241<'Hankeyhtiö - Talous'!AT236)*('Hankeyhtiö - Talous'!AT236-'Hankeyhtiö - Talous'!AT241)+('Hankeyhtiö - Talous'!AT241<0)*'Hankeyhtiö - Talous'!AT236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AT241>=0)*('Hankeyhtiö - Talous'!AT238>0)*('Hankeyhtiö - Talous'!AT241<'Hankeyhtiö - Talous'!AT238)*('Hankeyhtiö - Talous'!AT238-'Hankeyhtiö - Talous'!AT241)+('Hankeyhtiö - Talous'!AT241<0)*'Hankeyhtiö - Talous'!AT238))","v":69.104538887534673},{"$f":"'Hankeyhtiö - Talous'!AU240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AU241>=0)*('Hankeyhtiö - Talous'!AU236>0)*('Hankeyhtiö - Talous'!AU241<'Hankeyhtiö - Talous'!AU236)*('Hankeyhtiö - Talous'!AU236-'Hankeyhtiö - Talous'!AU241)+('Hankeyhtiö - Talous'!AU241<0)*'Hankeyhtiö - Talous'!AU236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AU241>=0)*('Hankeyhtiö - Talous'!AU238>0)*('Hankeyhtiö - Talous'!AU241<'Hankeyhtiö - Talous'!AU238)*('Hankeyhtiö - Talous'!AU238-'Hankeyhtiö - Talous'!AU241)+('Hankeyhtiö - Talous'!AU241<0)*'Hankeyhtiö - Talous'!AU238))","v":67.885477641703346},{"$f":"'Hankeyhtiö - Talous'!AV240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AV241>=0)*('Hankeyhtiö - Talous'!AV236>0)*('Hankeyhtiö - Talous'!AV241<'Hankeyhtiö - Talous'!AV236)*('Hankeyhtiö - Talous'!AV236-'Hankeyhtiö - Talous'!AV241)+('Hankeyhtiö - Talous'!AV241<0)*'Hankeyhtiö - Talous'!AV236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AV241>=0)*('Hankeyhtiö - Talous'!AV238>0)*('Hankeyhtiö - Talous'!AV241<'Hankeyhtiö - Talous'!AV238)*('Hankeyhtiö - Talous'!AV238-'Hankeyhtiö - Talous'!AV241)+('Hankeyhtiö - Talous'!AV241<0)*'Hankeyhtiö - Talous'!AV238))","v":66.645775243855013},{"$f":"'Hankeyhtiö - Talous'!AW240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AW241>=0)*('Hankeyhtiö - Talous'!AW236>0)*('Hankeyhtiö - Talous'!AW241<'Hankeyhtiö - Talous'!AW236)*('Hankeyhtiö - Talous'!AW236-'Hankeyhtiö - Talous'!AW241)+('Hankeyhtiö - Talous'!AW241<0)*'Hankeyhtiö - Talous'!AW236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AW241>=0)*('Hankeyhtiö - Talous'!AW238>0)*('Hankeyhtiö - Talous'!AW241<'Hankeyhtiö - Talous'!AW238)*('Hankeyhtiö - Talous'!AW238-'Hankeyhtiö - Talous'!AW241)+('Hankeyhtiö - Talous'!AW241<0)*'Hankeyhtiö - Talous'!AW238))","v":65.378378906573232},{"$f":"'Hankeyhtiö - Talous'!AX240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AX241>=0)*('Hankeyhtiö - Talous'!AX236>0)*('Hankeyhtiö - Talous'!AX241<'Hankeyhtiö - Talous'!AX236)*('Hankeyhtiö - Talous'!AX236-'Hankeyhtiö - Talous'!AX241)+('Hankeyhtiö - Talous'!AX241<0)*'Hankeyhtiö - Talous'!AX236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AX241>=0)*('Hankeyhtiö - Talous'!AX238>0)*('Hankeyhtiö - Talous'!AX241<'Hankeyhtiö - Talous'!AX238)*('Hankeyhtiö - Talous'!AX238-'Hankeyhtiö - Talous'!AX241)+('Hankeyhtiö - Talous'!AX241<0)*'Hankeyhtiö - Talous'!AX238))","v":64.102395666591505},{"$f":"'Hankeyhtiö - Talous'!AY240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AY241>=0)*('Hankeyhtiö - Talous'!AY236>0)*('Hankeyhtiö - Talous'!AY241<'Hankeyhtiö - Talous'!AY236)*('Hankeyhtiö - Talous'!AY236-'Hankeyhtiö - Talous'!AY241)+('Hankeyhtiö - Talous'!AY241<0)*'Hankeyhtiö - Talous'!AY236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AY241>=0)*('Hankeyhtiö - Talous'!AY238>0)*('Hankeyhtiö - Talous'!AY241<'Hankeyhtiö - Talous'!AY238)*('Hankeyhtiö - Talous'!AY238-'Hankeyhtiö - Talous'!AY241)+('Hankeyhtiö - Talous'!AY241<0)*'Hankeyhtiö - Talous'!AY238))","v":62.797660813029616},{"$f":"'Hankeyhtiö - Talous'!AZ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!AZ241>=0)*('Hankeyhtiö - Talous'!AZ236>0)*('Hankeyhtiö - Talous'!AZ241<'Hankeyhtiö - Talous'!AZ236)*('Hankeyhtiö - Talous'!AZ236-'Hankeyhtiö - Talous'!AZ241)+('Hankeyhtiö - Talous'!AZ241<0)*'Hankeyhtiö - Talous'!AZ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!AZ241>=0)*('Hankeyhtiö - Talous'!AZ238>0)*('Hankeyhtiö - Talous'!AZ241<'Hankeyhtiö - Talous'!AZ238)*('Hankeyhtiö - Talous'!AZ238-'Hankeyhtiö - Talous'!AZ241)+('Hankeyhtiö - Talous'!AZ241<0)*'Hankeyhtiö - Talous'!AZ238))","v":61.470168816596228},{"$f":"'Hankeyhtiö - Talous'!BA240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BA241>=0)*('Hankeyhtiö - Talous'!BA236>0)*('Hankeyhtiö - Talous'!BA241<'Hankeyhtiö - Talous'!BA236)*('Hankeyhtiö - Talous'!BA236-'Hankeyhtiö - Talous'!BA241)+('Hankeyhtiö - Talous'!BA241<0)*'Hankeyhtiö - Talous'!BA236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BA241>=0)*('Hankeyhtiö - Talous'!BA238>0)*('Hankeyhtiö - Talous'!BA241<'Hankeyhtiö - Talous'!BA238)*('Hankeyhtiö - Talous'!BA238-'Hankeyhtiö - Talous'!BA241)+('Hankeyhtiö - Talous'!BA241<0)*'Hankeyhtiö - Talous'!BA238))","v":60.112274879487522},{"$f":"'Hankeyhtiö - Talous'!BB240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BB241>=0)*('Hankeyhtiö - Talous'!BB236>0)*('Hankeyhtiö - Talous'!BB241<'Hankeyhtiö - Talous'!BB236)*('Hankeyhtiö - Talous'!BB236-'Hankeyhtiö - Talous'!BB241)+('Hankeyhtiö - Talous'!BB241<0)*'Hankeyhtiö - Talous'!BB236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BB241>=0)*('Hankeyhtiö - Talous'!BB238>0)*('Hankeyhtiö - Talous'!BB241<'Hankeyhtiö - Talous'!BB238)*('Hankeyhtiö - Talous'!BB238-'Hankeyhtiö - Talous'!BB241)+('Hankeyhtiö - Talous'!BB241<0)*'Hankeyhtiö - Talous'!BB238))","v":58.7446501660473},{"$f":"'Hankeyhtiö - Talous'!BC240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BC241>=0)*('Hankeyhtiö - Talous'!BC236>0)*('Hankeyhtiö - Talous'!BC241<'Hankeyhtiö - Talous'!BC236)*('Hankeyhtiö - Talous'!BC236-'Hankeyhtiö - Talous'!BC241)+('Hankeyhtiö - Talous'!BC241<0)*'Hankeyhtiö - Talous'!BC236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BC241>=0)*('Hankeyhtiö - Talous'!BC238>0)*('Hankeyhtiö - Talous'!BC241<'Hankeyhtiö - Talous'!BC238)*('Hankeyhtiö - Talous'!BC238-'Hankeyhtiö - Talous'!BC241)+('Hankeyhtiö - Talous'!BC241<0)*'Hankeyhtiö - Talous'!BC238))","v":57.345456558211922},{"$f":"'Hankeyhtiö - Talous'!BD240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BD241>=0)*('Hankeyhtiö - Talous'!BD236>0)*('Hankeyhtiö - Talous'!BD241<'Hankeyhtiö - Talous'!BD236)*('Hankeyhtiö - Talous'!BD236-'Hankeyhtiö - Talous'!BD241)+('Hankeyhtiö - Talous'!BD241<0)*'Hankeyhtiö - Talous'!BD236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BD241>=0)*('Hankeyhtiö - Talous'!BD238>0)*('Hankeyhtiö - Talous'!BD241<'Hankeyhtiö - Talous'!BD238)*('Hankeyhtiö - Talous'!BD238-'Hankeyhtiö - Talous'!BD241)+('Hankeyhtiö - Talous'!BD241<0)*'Hankeyhtiö - Talous'!BD238))","v":55.921171190359225},{"$f":"'Hankeyhtiö - Talous'!BE240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BE241>=0)*('Hankeyhtiö - Talous'!BE236>0)*('Hankeyhtiö - Talous'!BE241<'Hankeyhtiö - Talous'!BE236)*('Hankeyhtiö - Talous'!BE236-'Hankeyhtiö - Talous'!BE241)+('Hankeyhtiö - Talous'!BE241<0)*'Hankeyhtiö - Talous'!BE236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BE241>=0)*('Hankeyhtiö - Talous'!BE238>0)*('Hankeyhtiö - Talous'!BE241<'Hankeyhtiö - Talous'!BE238)*('Hankeyhtiö - Talous'!BE238-'Hankeyhtiö - Talous'!BE241)+('Hankeyhtiö - Talous'!BE241<0)*'Hankeyhtiö - Talous'!BE238))","v":54.46350731963787},{"$f":"'Hankeyhtiö - Talous'!BF240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BF241>=0)*('Hankeyhtiö - Talous'!BF236>0)*('Hankeyhtiö - Talous'!BF241<'Hankeyhtiö - Talous'!BF236)*('Hankeyhtiö - Talous'!BF236-'Hankeyhtiö - Talous'!BF241)+('Hankeyhtiö - Talous'!BF241<0)*'Hankeyhtiö - Talous'!BF236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BF241>=0)*('Hankeyhtiö - Talous'!BF238>0)*('Hankeyhtiö - Talous'!BF241<'Hankeyhtiö - Talous'!BF238)*('Hankeyhtiö - Talous'!BF238-'Hankeyhtiö - Talous'!BF241)+('Hankeyhtiö - Talous'!BF241<0)*'Hankeyhtiö - Talous'!BF238))","v":52.994828009362564},{"$f":"'Hankeyhtiö - Talous'!BG240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BG241>=0)*('Hankeyhtiö - Talous'!BG236>0)*('Hankeyhtiö - Talous'!BG241<'Hankeyhtiö - Talous'!BG236)*('Hankeyhtiö - Talous'!BG236-'Hankeyhtiö - Talous'!BG241)+('Hankeyhtiö - Talous'!BG241<0)*'Hankeyhtiö - Talous'!BG236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BG241>=0)*('Hankeyhtiö - Talous'!BG238>0)*('Hankeyhtiö - Talous'!BG241<'Hankeyhtiö - Talous'!BG238)*('Hankeyhtiö - Talous'!BG238-'Hankeyhtiö - Talous'!BG241)+('Hankeyhtiö - Talous'!BG241<0)*'Hankeyhtiö - Talous'!BG238))","v":51.491482598822429},{"$f":"'Hankeyhtiö - Talous'!BH240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BH241>=0)*('Hankeyhtiö - Talous'!BH236>0)*('Hankeyhtiö - Talous'!BH241<'Hankeyhtiö - Talous'!BH236)*('Hankeyhtiö - Talous'!BH236-'Hankeyhtiö - Talous'!BH241)+('Hankeyhtiö - Talous'!BH241<0)*'Hankeyhtiö - Talous'!BH236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BH241>=0)*('Hankeyhtiö - Talous'!BH238>0)*('Hankeyhtiö - Talous'!BH241<'Hankeyhtiö - Talous'!BH238)*('Hankeyhtiö - Talous'!BH238-'Hankeyhtiö - Talous'!BH241)+('Hankeyhtiö - Talous'!BH241<0)*'Hankeyhtiö - Talous'!BH238))","v":49.96046944957439},{"$f":"'Hankeyhtiö - Talous'!BI240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BI241>=0)*('Hankeyhtiö - Talous'!BI236>0)*('Hankeyhtiö - Talous'!BI241<'Hankeyhtiö - Talous'!BI236)*('Hankeyhtiö - Talous'!BI236-'Hankeyhtiö - Talous'!BI241)+('Hankeyhtiö - Talous'!BI241<0)*'Hankeyhtiö - Talous'!BI236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BI241>=0)*('Hankeyhtiö - Talous'!BI238>0)*('Hankeyhtiö - Talous'!BI241<'Hankeyhtiö - Talous'!BI238)*('Hankeyhtiö - Talous'!BI238-'Hankeyhtiö - Talous'!BI241)+('Hankeyhtiö - Talous'!BI241<0)*'Hankeyhtiö - Talous'!BI238))","v":48.392805701915073},{"$f":"'Hankeyhtiö - Talous'!BJ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BJ241>=0)*('Hankeyhtiö - Talous'!BJ236>0)*('Hankeyhtiö - Talous'!BJ241<'Hankeyhtiö - Talous'!BJ236)*('Hankeyhtiö - Talous'!BJ236-'Hankeyhtiö - Talous'!BJ241)+('Hankeyhtiö - Talous'!BJ241<0)*'Hankeyhtiö - Talous'!BJ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BJ241>=0)*('Hankeyhtiö - Talous'!BJ238>0)*('Hankeyhtiö - Talous'!BJ241<'Hankeyhtiö - Talous'!BJ238)*('Hankeyhtiö - Talous'!BJ238-'Hankeyhtiö - Talous'!BJ241)+('Hankeyhtiö - Talous'!BJ241<0)*'Hankeyhtiö - Talous'!BJ238))","v":46.812684497935102},{"$f":"'Hankeyhtiö - Talous'!BK240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BK241>=0)*('Hankeyhtiö - Talous'!BK236>0)*('Hankeyhtiö - Talous'!BK241<'Hankeyhtiö - Talous'!BK236)*('Hankeyhtiö - Talous'!BK236-'Hankeyhtiö - Talous'!BK241)+('Hankeyhtiö - Talous'!BK241<0)*'Hankeyhtiö - Talous'!BK236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BK241>=0)*('Hankeyhtiö - Talous'!BK238>0)*('Hankeyhtiö - Talous'!BK241<'Hankeyhtiö - Talous'!BK238)*('Hankeyhtiö - Talous'!BK238-'Hankeyhtiö - Talous'!BK241)+('Hankeyhtiö - Talous'!BK241<0)*'Hankeyhtiö - Talous'!BK238))","v":45.194491902368924},{"$f":"'Hankeyhtiö - Talous'!BL240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BL241>=0)*('Hankeyhtiö - Talous'!BL236>0)*('Hankeyhtiö - Talous'!BL241<'Hankeyhtiö - Talous'!BL236)*('Hankeyhtiö - Talous'!BL236-'Hankeyhtiö - Talous'!BL241)+('Hankeyhtiö - Talous'!BL241<0)*'Hankeyhtiö - Talous'!BL236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BL241>=0)*('Hankeyhtiö - Talous'!BL238>0)*('Hankeyhtiö - Talous'!BL241<'Hankeyhtiö - Talous'!BL238)*('Hankeyhtiö - Talous'!BL238-'Hankeyhtiö - Talous'!BL241)+('Hankeyhtiö - Talous'!BL241<0)*'Hankeyhtiö - Talous'!BL238))","v":43.545789115865901},{"$f":"'Hankeyhtiö - Talous'!BM240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BM241>=0)*('Hankeyhtiö - Talous'!BM236>0)*('Hankeyhtiö - Talous'!BM241<'Hankeyhtiö - Talous'!BM236)*('Hankeyhtiö - Talous'!BM236-'Hankeyhtiö - Talous'!BM241)+('Hankeyhtiö - Talous'!BM241<0)*'Hankeyhtiö - Talous'!BM236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BM241>=0)*('Hankeyhtiö - Talous'!BM238>0)*('Hankeyhtiö - Talous'!BM241<'Hankeyhtiö - Talous'!BM238)*('Hankeyhtiö - Talous'!BM238-'Hankeyhtiö - Talous'!BM241)+('Hankeyhtiö - Talous'!BM241<0)*'Hankeyhtiö - Talous'!BM238))","v":41.856838390749942},{"$f":"'Hankeyhtiö - Talous'!BN240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BN241>=0)*('Hankeyhtiö - Talous'!BN236>0)*('Hankeyhtiö - Talous'!BN241<'Hankeyhtiö - Talous'!BN236)*('Hankeyhtiö - Talous'!BN236-'Hankeyhtiö - Talous'!BN241)+('Hankeyhtiö - Talous'!BN241<0)*'Hankeyhtiö - Talous'!BN236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BN241>=0)*('Hankeyhtiö - Talous'!BN238>0)*('Hankeyhtiö - Talous'!BN241<'Hankeyhtiö - Talous'!BN238)*('Hankeyhtiö - Talous'!BN238-'Hankeyhtiö - Talous'!BN241)+('Hankeyhtiö - Talous'!BN241<0)*'Hankeyhtiö - Talous'!BN238))","v":40.153812380901634},{"$f":"'Hankeyhtiö - Talous'!BO240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BO241>=0)*('Hankeyhtiö - Talous'!BO236>0)*('Hankeyhtiö - Talous'!BO241<'Hankeyhtiö - Talous'!BO236)*('Hankeyhtiö - Talous'!BO236-'Hankeyhtiö - Talous'!BO241)+('Hankeyhtiö - Talous'!BO241<0)*'Hankeyhtiö - Talous'!BO236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BO241>=0)*('Hankeyhtiö - Talous'!BO238>0)*('Hankeyhtiö - Talous'!BO241<'Hankeyhtiö - Talous'!BO238)*('Hankeyhtiö - Talous'!BO238-'Hankeyhtiö - Talous'!BO241)+('Hankeyhtiö - Talous'!BO241<0)*'Hankeyhtiö - Talous'!BO238))","v":38.408970578665325},{"$f":"'Hankeyhtiö - Talous'!BP240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BP241>=0)*('Hankeyhtiö - Talous'!BP236>0)*('Hankeyhtiö - Talous'!BP241<'Hankeyhtiö - Talous'!BP236)*('Hankeyhtiö - Talous'!BP236-'Hankeyhtiö - Talous'!BP241)+('Hankeyhtiö - Talous'!BP241<0)*'Hankeyhtiö - Talous'!BP236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BP241>=0)*('Hankeyhtiö - Talous'!BP238>0)*('Hankeyhtiö - Talous'!BP241<'Hankeyhtiö - Talous'!BP238)*('Hankeyhtiö - Talous'!BP238-'Hankeyhtiö - Talous'!BP241)+('Hankeyhtiö - Talous'!BP241<0)*'Hankeyhtiö - Talous'!BP238))","v":36.63048192147275},{"$f":"'Hankeyhtiö - Talous'!BQ240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BQ241>=0)*('Hankeyhtiö - Talous'!BQ236>0)*('Hankeyhtiö - Talous'!BQ241<'Hankeyhtiö - Talous'!BQ236)*('Hankeyhtiö - Talous'!BQ236-'Hankeyhtiö - Talous'!BQ241)+('Hankeyhtiö - Talous'!BQ241<0)*'Hankeyhtiö - Talous'!BQ236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BQ241>=0)*('Hankeyhtiö - Talous'!BQ238>0)*('Hankeyhtiö - Talous'!BQ241<'Hankeyhtiö - Talous'!BQ238)*('Hankeyhtiö - Talous'!BQ238-'Hankeyhtiö - Talous'!BQ241)+('Hankeyhtiö - Talous'!BQ241<0)*'Hankeyhtiö - Talous'!BQ238))","v":35.18352690155934},{"$f":"'Hankeyhtiö - Talous'!BR240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BR241>=0)*('Hankeyhtiö - Talous'!BR236>0)*('Hankeyhtiö - Talous'!BR241<'Hankeyhtiö - Talous'!BR236)*('Hankeyhtiö - Talous'!BR236-'Hankeyhtiö - Talous'!BR241)+('Hankeyhtiö - Talous'!BR241<0)*'Hankeyhtiö - Talous'!BR236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BR241>=0)*('Hankeyhtiö - Talous'!BR238>0)*('Hankeyhtiö - Talous'!BR241<'Hankeyhtiö - Talous'!BR238)*('Hankeyhtiö - Talous'!BR238-'Hankeyhtiö - Talous'!BR241)+('Hankeyhtiö - Talous'!BR241<0)*'Hankeyhtiö - Talous'!BR238))","v":33.720682392087085},{"$f":"'Hankeyhtiö - Talous'!BS240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BS241>=0)*('Hankeyhtiö - Talous'!BS236>0)*('Hankeyhtiö - Talous'!BS241<'Hankeyhtiö - Talous'!BS236)*('Hankeyhtiö - Talous'!BS236-'Hankeyhtiö - Talous'!BS241)+('Hankeyhtiö - Talous'!BS241<0)*'Hankeyhtiö - Talous'!BS236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BS241>=0)*('Hankeyhtiö - Talous'!BS238>0)*('Hankeyhtiö - Talous'!BS241<'Hankeyhtiö - Talous'!BS238)*('Hankeyhtiö - Talous'!BS238-'Hankeyhtiö - Talous'!BS241)+('Hankeyhtiö - Talous'!BS241<0)*'Hankeyhtiö - Talous'!BS238))","v":32.211904398398097},{"$f":"'Hankeyhtiö - Talous'!BT240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BT241>=0)*('Hankeyhtiö - Talous'!BT236>0)*('Hankeyhtiö - Talous'!BT241<'Hankeyhtiö - Talous'!BT236)*('Hankeyhtiö - Talous'!BT236-'Hankeyhtiö - Talous'!BT241)+('Hankeyhtiö - Talous'!BT241<0)*'Hankeyhtiö - Talous'!BT236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BT241>=0)*('Hankeyhtiö - Talous'!BT238>0)*('Hankeyhtiö - Talous'!BT241<'Hankeyhtiö - Talous'!BT238)*('Hankeyhtiö - Talous'!BT238-'Hankeyhtiö - Talous'!BT241)+('Hankeyhtiö - Talous'!BT241<0)*'Hankeyhtiö - Talous'!BT238))","v":30.666018033630451},{"$f":"'Hankeyhtiö - Talous'!BU240*((Kontrolli!$E$234=1)*(Kontrolli!$E$236=0)*(('Hankeyhtiö - Talous'!BU241>=0)*('Hankeyhtiö - Talous'!BU236>0)*('Hankeyhtiö - Talous'!BU241<'Hankeyhtiö - Talous'!BU236)*('Hankeyhtiö - Talous'!BU236-'Hankeyhtiö - Talous'!BU241)+('Hankeyhtiö - Talous'!BU241<0)*'Hankeyhtiö - Talous'!BU236)+(Kontrolli!$E$234=1)*(Kontrolli!$E$236=1)*(('Hankeyhtiö - Talous'!BU241>=0)*('Hankeyhtiö - Talous'!BU238>0)*('Hankeyhtiö - Talous'!BU241<'Hankeyhtiö - Talous'!BU238)*('Hankeyhtiö - Talous'!BU238-'Hankeyhtiö - Talous'!BU241)+('Hankeyhtiö - Talous'!BU241<0)*'Hankeyhtiö - Talous'!BU238))","v":29.071579062577612}]
[]
[null,"Siirretty korkobalanssi"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K175","v":0},0,{"$f":"M175","v":0},0,0,0,0,0,0,0.28119212935631444,1.3685132487681853,3.3339285970536756,6.2539511987909293,10.209894571043213,47.633246826483166,86.048522844794888,125.39955128480915,204.84088867145232,283.19457851750053,360.30394424322441,436.13877675463499,510.67222001469906,583.87201718192171,655.74930650791782,726.27217864963745,795.48705122457318,863.36490366204453,929.89079591083942,995.03439517602828,1058.7695943625324,1121.0642699860327,1181.9015182626126,1241.2477516483759,1299.0739338014109,{"$f":"AS175","v":1369.4785469632086},1438.5830858507434,1506.4685634924467,1573.1143387363018,1638.492717642875,1702.5951133094666,1765.3927741224961,1826.8629429390924,1886.9752178185799,1945.7198679846272,2003.0653245428391,2058.9864957331984,2113.4500030528361,2166.4448310621988,2217.9363136610214,2266.8131803971146,2312.5547196378893,2355.1360164707039,2394.4809281123862,2430.5284341810625,2463.1980387995068,2492.4615913982548,2518.2354603925301,2540.4523520724201,2559.7753337124832,2576.1726263336018,2589.5523629673426,2599.8403268715479]
[null,"Lisäykset",null,null,null,null,null,null,null,null,null,{"$f":"+L169","v":0},{"$f":"+M169","v":0},0,0,0,0,0,0,0.28119212935631444,1.0873211194118708,1.9654153482854904,2.9200226017372541,3.9559433722522837,37.423352255439951,38.415276018311715,39.351028440014254,79.441337386643184,78.353689846048226,77.10936572572389,75.834832511410596,74.533443260064075,73.199797167222599,71.877289325996145,70.522872141719631,69.214872574935754,67.877852437471319,66.525892248794889,65.143599265188925,63.735199186504033,62.294675623500375,60.837248276579849,59.346233385763256,57.82618215303502,70.404613161797755,69.104538887534673,67.885477641703346,66.645775243855013,65.378378906573232,64.102395666591505,62.797660813029616,61.470168816596228,60.112274879487522,58.7446501660473,57.345456558211922,55.921171190359225,54.46350731963787,52.994828009362564,51.491482598822429,49.96046944957439,48.392805701915073,46.812684497935102,45.194491902368924,43.545789115865901,41.856838390749942,40.153812380901634,38.408970578665325,36.63048192147275,35.18352690155934,33.720682392087085,32.211904398398097,30.666018033630451,29.071579062577612]
[null,"Käytetyt",null,null,null,null,null,null,null,null,null,{"$f":"MIN(L172,(MAX(L168*Kontrolli!$E$235-L164,0)))","v":0},{"$f":"MIN(M172,(MAX(M168*Kontrolli!$E$235-M164,0)))","v":0},{"$f":"MIN(N172,(MAX(N168*Kontrolli!$E$235-N164,0)))","v":0},{"$f":"MIN(O172,(MAX(O168*Kontrolli!$E$235-O164,0)))","v":0},{"$f":"MIN(P172,(MAX(P168*Kontrolli!$E$235-P164,0)))","v":0},{"$f":"MIN(Q172,(MAX(Q168*Kontrolli!$E$235-Q164,0)))","v":0},{"$f":"MIN(R172,(MAX(R168*Kontrolli!$E$235-R164,0)))","v":0},{"$f":"MIN(S172,(MAX(S168*Kontrolli!$E$235-S164,0)))","v":0},{"$f":"MIN(T172,(MAX(T168*Kontrolli!$E$235-T164,0)))","v":0},{"$f":"MIN(U172,(MAX(U168*Kontrolli!$E$235-U164,0)))","v":0},{"$f":"MIN(V172,(MAX(V168*Kontrolli!$E$235-V164,0)))","v":0},{"$f":"MIN(W172,(MAX(W168*Kontrolli!$E$235-W164,0)))","v":0},{"$f":"MIN(X172,(MAX(X168*Kontrolli!$E$235-X164,0)))","v":0},{"$f":"MIN(Y172,(MAX(Y168*Kontrolli!$E$235-Y164,0)))","v":0},{"$f":"MIN(Z172,(MAX(Z168*Kontrolli!$E$235-Z164,0)))","v":0},{"$f":"MIN(AA172,(MAX(AA168*Kontrolli!$E$235-AA164,0)))","v":0},{"$f":"MIN(AB172,(MAX(AB168*Kontrolli!$E$235-AB164,0)))","v":0},{"$f":"MIN(AC172,(MAX(AC168*Kontrolli!$E$235-AC164,0)))","v":0},{"$f":"MIN(AD172,(MAX(AD168*Kontrolli!$E$235-AD164,0)))","v":0},{"$f":"MIN(AE172,(MAX(AE168*Kontrolli!$E$235-AE164,0)))","v":0},{"$f":"MIN(AF172,(MAX(AF168*Kontrolli!$E$235-AF164,0)))","v":0},{"$f":"MIN(AG172,(MAX(AG168*Kontrolli!$E$235-AG164,0)))","v":0},{"$f":"MIN(AH172,(MAX(AH168*Kontrolli!$E$235-AH164,0)))","v":0},{"$f":"MIN(AI172,(MAX(AI168*Kontrolli!$E$235-AI164,0)))","v":0},{"$f":"MIN(AJ172,(MAX(AJ168*Kontrolli!$E$235-AJ164,0)))","v":0},{"$f":"MIN(AK172,(MAX(AK168*Kontrolli!$E$235-AK164,0)))","v":0},{"$f":"MIN(AL172,(MAX(AL168*Kontrolli!$E$235-AL164,0)))","v":0},{"$f":"MIN(AM172,(MAX(AM168*Kontrolli!$E$235-AM164,0)))","v":0},{"$f":"MIN(AN172,(MAX(AN168*Kontrolli!$E$235-AN164,0)))","v":0},{"$f":"MIN(AO172,(MAX(AO168*Kontrolli!$E$235-AO164,0)))","v":0},{"$f":"MIN(AP172,(MAX(AP168*Kontrolli!$E$235-AP164,0)))","v":0},{"$f":"MIN(AQ172,(MAX(AQ168*Kontrolli!$E$235-AQ164,0)))","v":0},{"$f":"MIN(AR172,(MAX(AR168*Kontrolli!$E$235-AR164,0)))","v":0},{"$f":"MIN(AS172,(MAX(AS168*Kontrolli!$E$235-AS164,0)))","v":0},{"$f":"MIN(AT172,(MAX(AT168*Kontrolli!$E$235-AT164,0)))","v":0},{"$f":"MIN(AU172,(MAX(AU168*Kontrolli!$E$235-AU164,0)))","v":0},{"$f":"MIN(AV172,(MAX(AV168*Kontrolli!$E$235-AV164,0)))","v":0},{"$f":"MIN(AW172,(MAX(AW168*Kontrolli!$E$235-AW164,0)))","v":0},{"$f":"MIN(AX172,(MAX(AX168*Kontrolli!$E$235-AX164,0)))","v":0},{"$f":"MIN(AY172,(MAX(AY168*Kontrolli!$E$235-AY164,0)))","v":0},{"$f":"MIN(AZ172,(MAX(AZ168*Kontrolli!$E$235-AZ164,0)))","v":0},{"$f":"MIN(BA172,(MAX(BA168*Kontrolli!$E$235-BA164,0)))","v":0},{"$f":"MIN(BB172,(MAX(BB168*Kontrolli!$E$235-BB164,0)))","v":0},{"$f":"MIN(BC172,(MAX(BC168*Kontrolli!$E$235-BC164,0)))","v":0},{"$f":"MIN(BD172,(MAX(BD168*Kontrolli!$E$235-BD164,0)))","v":0},{"$f":"MIN(BE172,(MAX(BE168*Kontrolli!$E$235-BE164,0)))","v":0},{"$f":"MIN(BF172,(MAX(BF168*Kontrolli!$E$235-BF164,0)))","v":0},{"$f":"MIN(BG172,(MAX(BG168*Kontrolli!$E$235-BG164,0)))","v":0},{"$f":"MIN(BH172,(MAX(BH168*Kontrolli!$E$235-BH164,0)))","v":1.0836027134811701},{"$f":"MIN(BI172,(MAX(BI168*Kontrolli!$E$235-BI164,0)))","v":2.6512664611404873},{"$f":"MIN(BJ172,(MAX(BJ168*Kontrolli!$E$235-BJ164,0)))","v":4.2313876651204581},{"$f":"MIN(BK172,(MAX(BK168*Kontrolli!$E$235-BK164,0)))","v":5.8495802606866363},{"$f":"MIN(BL172,(MAX(BL168*Kontrolli!$E$235-BL164,0)))","v":7.4982830471896591},{"$f":"MIN(BM172,(MAX(BM168*Kontrolli!$E$235-BM164,0)))","v":9.1872337723056177},{"$f":"MIN(BN172,(MAX(BN168*Kontrolli!$E$235-BN164,0)))","v":10.890259782153926},{"$f":"MIN(BO172,(MAX(BO168*Kontrolli!$E$235-BO164,0)))","v":12.635101584390235},{"$f":"MIN(BP172,(MAX(BP168*Kontrolli!$E$235-BP164,0)))","v":14.413590241582817},{"$f":"MIN(BQ172,(MAX(BQ168*Kontrolli!$E$235-BQ164,0)))","v":15.860545261496227},{"$f":"MIN(BR172,(MAX(BR168*Kontrolli!$E$235-BR164,0)))","v":17.323389770968483},{"$f":"MIN(BS172,(MAX(BS168*Kontrolli!$E$235-BS164,0)))","v":18.83216776465747},{"$f":"MIN(BT172,(MAX(BT168*Kontrolli!$E$235-BT164,0)))","v":20.378054129425117},{"$f":"MIN(BU172,(MAX(BU168*Kontrolli!$E$235-BU164,0)))","v":21.972493100477955}]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"+L172+L173-L174","v":0},{"$f":"+M172+M173-M174","v":0},0,0,0,0,0,0,0.28119212935631444,1.3685132487681853,3.3339285970536756,6.2539511987909293,10.209894571043213,47.633246826483166,86.048522844794888,125.39955128480915,204.84088867145232,283.19457851750053,360.30394424322441,436.13877675463499,510.67222001469906,583.87201718192171,655.74930650791782,726.27217864963745,795.48705122457318,863.36490366204453,929.89079591083942,995.03439517602828,1058.7695943625324,1121.0642699860327,1181.9015182626126,1241.2477516483759,1299.0739338014109,{"$f":"+AS172+AS173-AS174","v":1369.4785469632086},1438.5830858507434,1506.4685634924467,1573.1143387363018,1638.492717642875,1702.5951133094666,1765.3927741224961,1826.8629429390924,1886.9752178185799,1945.7198679846272,2003.0653245428391,2058.9864957331984,2113.4500030528361,2166.4448310621988,2217.9363136610214,2266.8131803971146,2312.5547196378893,2355.1360164707039,2394.4809281123862,2430.5284341810625,2463.1980387995068,2492.4615913982548,2518.2354603925301,2540.4523520724201,2559.7753337124832,2576.1726263336018,2589.5523629673426,2599.8403268715479,2606.9394128336476]
[]
[null,"Verotettava tulo (ennen käytettyjä tappioita)",null,null,null,null,null,null,null,null,null,{"$f":"L158+L169-L174","v":0},{"$f":"M158+M169-M174","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.4428396572222084,10.193436614719712,12.010680314654227,13.89653638794023,15.853022432031814,10.69790931489419,11.84455355143384,13.023966870732782,44.089275142112356,46.784394180927151,49.390155866732201,52.086544834504124,54.8635019133757,57.737229516732199,60.577542365243573,63.513583242905185,66.310371268088829,69.194221005314205,72.122890896175534,75.142559171825468,78.240548732712185,81.434908746555209,84.679980112148826,88.025814109430584,91.458757132447332,{"$f":"AS158+AS169-AS174","v":52.596253430991197},55.369265578612456,57.899238640938478,60.491135159315547,63.166113495992903,65.866852540770125,68.653846426287842,71.509111740420039,74.455582876578205,77.431246341730912,80.501616490069082,83.647261918459208,86.89304285545532,90.171870111113279,93.554695667565724,95.936921726660714,97.945038546811389,99.978070279603372,102.08724479556777,104.25743969340586,106.50813046846982,108.78697181299847,111.14944474230313,113.57921138152031,116.47312142134713,119.39881044029167,122.41636642766963,125.95277249053822,129.70742545801528]
[]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"L189","v":0},{"$f":"M189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Verotettava tulo",null,null,null,null,null,null,null,null,null,{"$f":"L177+L179","v":0},{"$f":"M177+M179","v":0},0,0.83231999999999973,2.7591407999999995,4.207865386730048,5.6967902170911966,7.2261115568180987,8.4428396572222084,10.193436614719712,12.010680314654227,13.89653638794023,15.853022432031814,10.69790931489419,11.84455355143384,13.023966870732782,44.089275142112356,46.784394180927151,49.390155866732201,52.086544834504124,54.8635019133757,57.737229516732199,60.577542365243573,63.513583242905185,66.310371268088829,69.194221005314205,72.122890896175534,75.142559171825468,78.240548732712185,81.434908746555209,84.679980112148826,88.025814109430584,91.458757132447332,{"$f":"AS177+AS179","v":52.596253430991197},55.369265578612456,57.899238640938478,60.491135159315547,63.166113495992903,65.866852540770125,68.653846426287842,71.509111740420039,74.455582876578205,77.431246341730912,80.501616490069082,83.647261918459208,86.89304285545532,90.171870111113279,93.554695667565724,95.936921726660714,97.945038546811389,99.978070279603372,102.08724479556777,104.25743969340586,106.50813046846982,108.78697181299847,111.14944474230313,113.57921138152031,116.47312142134713,119.39881044029167,122.41636642766963,125.95277249053822,129.70742545801528]
[]
[null,"Veroaste",null,null,null,null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!L12","v":0.2},{"$f":"'Yleiset oletukset'!M12","v":0.2},{"$f":"'Yleiset oletukset'!N12","v":0.2},{"$f":"'Yleiset oletukset'!O12","v":0.2},{"$f":"'Yleiset oletukset'!P12","v":0.2},{"$f":"'Yleiset oletukset'!Q12","v":0.2},{"$f":"'Yleiset oletukset'!R12","v":0.2},{"$f":"'Yleiset oletukset'!S12","v":0.2},{"$f":"'Yleiset oletukset'!T12","v":0.2},{"$f":"'Yleiset oletukset'!U12","v":0.2},{"$f":"'Yleiset oletukset'!V12","v":0.2},{"$f":"'Yleiset oletukset'!W12","v":0.2},{"$f":"'Yleiset oletukset'!X12","v":0.2},{"$f":"'Yleiset oletukset'!Y12","v":0.2},{"$f":"'Yleiset oletukset'!Z12","v":0.2},{"$f":"'Yleiset oletukset'!AA12","v":0.2},{"$f":"'Yleiset oletukset'!AB12","v":0.2},{"$f":"'Yleiset oletukset'!AC12","v":0.2},{"$f":"'Yleiset oletukset'!AD12","v":0.2},{"$f":"'Yleiset oletukset'!AE12","v":0.2},{"$f":"'Yleiset oletukset'!AF12","v":0.2},{"$f":"'Yleiset oletukset'!AG12","v":0.2},{"$f":"'Yleiset oletukset'!AH12","v":0.2},{"$f":"'Yleiset oletukset'!AI12","v":0.2},{"$f":"'Yleiset oletukset'!AJ12","v":0.2},{"$f":"'Yleiset oletukset'!AK12","v":0.2},{"$f":"'Yleiset oletukset'!AL12","v":0.2},{"$f":"'Yleiset oletukset'!AM12","v":0.2},{"$f":"'Yleiset oletukset'!AN12","v":0.2},{"$f":"'Yleiset oletukset'!AO12","v":0.2},{"$f":"'Yleiset oletukset'!AP12","v":0.2},{"$f":"'Yleiset oletukset'!AQ12","v":0.2},{"$f":"'Yleiset oletukset'!AR12","v":0.2},{"$f":"'Yleiset oletukset'!AS12","v":0.2},{"$f":"'Yleiset oletukset'!AT12","v":0.2},{"$f":"'Yleiset oletukset'!AU12","v":0.2},{"$f":"'Yleiset oletukset'!AV12","v":0.2},{"$f":"'Yleiset oletukset'!AW12","v":0.2},{"$f":"'Yleiset oletukset'!AX12","v":0.2},{"$f":"'Yleiset oletukset'!AY12","v":0.2},{"$f":"'Yleiset oletukset'!AZ12","v":0.2},{"$f":"'Yleiset oletukset'!BA12","v":0.2},{"$f":"'Yleiset oletukset'!BB12","v":0.2},{"$f":"'Yleiset oletukset'!BC12","v":0.2},{"$f":"'Yleiset oletukset'!BD12","v":0.2},{"$f":"'Yleiset oletukset'!BE12","v":0.2},{"$f":"'Yleiset oletukset'!BF12","v":0.2},{"$f":"'Yleiset oletukset'!BG12","v":0.2},{"$f":"'Yleiset oletukset'!BH12","v":0.2},{"$f":"'Yleiset oletukset'!BI12","v":0.2},{"$f":"'Yleiset oletukset'!BJ12","v":0.2},{"$f":"'Yleiset oletukset'!BK12","v":0.2},{"$f":"'Yleiset oletukset'!BL12","v":0.2},{"$f":"'Yleiset oletukset'!BM12","v":0.2},{"$f":"'Yleiset oletukset'!BN12","v":0.2},{"$f":"'Yleiset oletukset'!BO12","v":0.2},{"$f":"'Yleiset oletukset'!BP12","v":0.2},{"$f":"'Yleiset oletukset'!BQ12","v":0.2},{"$f":"'Yleiset oletukset'!BR12","v":0.2},{"$f":"'Yleiset oletukset'!BS12","v":0.2},{"$f":"'Yleiset oletukset'!BT12","v":0.2},{"$f":"'Yleiset oletukset'!BU12","v":0.2}]
[null,"Maksettavat verot",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L182*L180,0)","v":0},{"$f":"MAX(M182*M180,0)","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,2.1395818629788379,2.3689107102867681,2.6047933741465563,8.8178550284224713,9.3568788361854303,9.8780311733464412,10.417308966900826,10.972700382675141,11.547445903346441,12.115508473048715,12.702716648581038,13.262074253617767,13.838844201062841,14.424578179235107,15.028511834365094,15.648109746542438,16.286981749311042,16.935996022429766,17.605162821886118,18.291751426489466,{"$f":"MAX(AS182*AS180,0)","v":10.519250686198241},11.073853115722493,11.579847728187696,12.098227031863111,12.633222699198582,13.173370508154026,13.730769285257569,14.301822348084009,14.891116575315642,15.486249268346183,16.100323298013816,16.729452383691843,17.378608571091064,18.034374022222657,18.710939133513147,19.187384345332145,19.589007709362278,19.995614055920676,20.417448959113557,20.851487938681174,21.301626093693965,21.757394362599698,22.229888948460626,22.715842276304063,23.294624284269428,23.879762088058335,24.483273285533926,25.190554498107645,25.941485091603056]
[]
[null,"Verot kassavirtalaskelmaan",null,null,null,null,null,null,null,null,null,{"$f":"+L183","v":0},{"$f":"+M183","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,2.1395818629788379,2.3689107102867681,2.6047933741465563,8.8178550284224713,9.3568788361854303,9.8780311733464412,10.417308966900826,10.972700382675141,11.547445903346441,12.115508473048715,12.702716648581038,13.262074253617767,13.838844201062841,14.424578179235107,15.028511834365094,15.648109746542438,16.286981749311042,16.935996022429766,17.605162821886118,18.291751426489466,{"$f":"+AS183","v":10.519250686198241},11.073853115722493,11.579847728187696,12.098227031863111,12.633222699198582,13.173370508154026,13.730769285257569,14.301822348084009,14.891116575315642,15.486249268346183,16.100323298013816,16.729452383691843,17.378608571091064,18.034374022222657,18.710939133513147,19.187384345332145,19.589007709362278,19.995614055920676,20.417448959113557,20.851487938681174,21.301626093693965,21.757394362599698,22.229888948460626,22.715842276304063,23.294624284269428,23.879762088058335,24.483273285533926,25.190554498107645,25.941485091603056]
[]
[null,"Siirretyt tappiot"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Käytetyt tappiot",null,null,null,null,null,null,null,null,null,{"$f":"-MIN(L188,MAX(L177,0))","v":0},{"$f":"-MIN(M188,MAX(M177,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AS188,MAX(AS177,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lisäykset",null,null,null,null,null,null,null,null,null,{"$f":"-MIN(L177,0)","v":0},{"$f":"-MIN(M177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AS177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L188:L190)","v":0},{"$f":"SUM(M188:M190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS188:AS190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Verovelat ja -saamiset"]
[null,"Balanssi BoY",null,null,null,null,null,null,null,null,null,{"$f":"K197","v":0},0,{"$f":"M197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tuloslaskelman verot",null,null,null,null,null,null,null,null,null,{"$f":"L183","v":0},{"$f":"M183","v":0},0,0.16646399999999995,0.5518281599999999,0.84157307734600961,1.1393580434182393,1.4452223113636198,1.6885679314444417,2.0386873229439426,2.4021360629308455,2.7793072775880461,3.1706044864063632,2.1395818629788379,2.3689107102867681,2.6047933741465563,8.8178550284224713,9.3568788361854303,9.8780311733464412,10.417308966900826,10.972700382675141,11.547445903346441,12.115508473048715,12.702716648581038,13.262074253617767,13.838844201062841,14.424578179235107,15.028511834365094,15.648109746542438,16.286981749311042,16.935996022429766,17.605162821886118,18.291751426489466,{"$f":"AS183","v":10.519250686198241},11.073853115722493,11.579847728187696,12.098227031863111,12.633222699198582,13.173370508154026,13.730769285257569,14.301822348084009,14.891116575315642,15.486249268346183,16.100323298013816,16.729452383691843,17.378608571091064,18.034374022222657,18.710939133513147,19.187384345332145,19.589007709362278,19.995614055920676,20.417448959113557,20.851487938681174,21.301626093693965,21.757394362599698,22.229888948460626,22.715842276304063,23.294624284269428,23.879762088058335,24.483273285533926,25.190554498107645,25.941485091603056]
[null,"Maksetut verot",null,null,null,null,null,null,null,null,null,{"$f":"-L185","v":0},{"$f":"-M185","v":0},0,-0.16646399999999995,-0.5518281599999999,-0.84157307734600961,-1.1393580434182393,-1.4452223113636198,-1.6885679314444417,-2.0386873229439426,-2.4021360629308455,-2.7793072775880461,-3.1706044864063632,-2.1395818629788379,-2.3689107102867681,-2.6047933741465563,-8.8178550284224713,-9.3568788361854303,-9.8780311733464412,-10.417308966900826,-10.972700382675141,-11.547445903346441,-12.115508473048715,-12.702716648581038,-13.262074253617767,-13.838844201062841,-14.424578179235107,-15.028511834365094,-15.648109746542438,-16.286981749311042,-16.935996022429766,-17.605162821886118,-18.291751426489466,{"$f":"-AS185","v":-10.519250686198241},-11.073853115722493,-11.579847728187696,-12.098227031863111,-12.633222699198582,-13.173370508154026,-13.730769285257569,-14.301822348084009,-14.891116575315642,-15.486249268346183,-16.100323298013816,-16.729452383691843,-17.378608571091064,-18.034374022222657,-18.710939133513147,-19.187384345332145,-19.589007709362278,-19.995614055920676,-20.417448959113557,-20.851487938681174,-21.301626093693965,-21.757394362599698,-22.229888948460626,-22.715842276304063,-23.294624284269428,-23.879762088058335,-24.483273285533926,-25.190554498107645,-25.941485091603056]
[null,"Balanssi EoY",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L194:L196)","v":0},{"$f":"SUM(M194:M196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS194:AS196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,3,"Seniorilaina A - (Hankeyhtiö)"]
[]
[null,null,"Velan nosto - flag",null,null,null,null,null,null,null,null,{"$f":"AND($F211>K$8,$F211<=L$8)*1","v":0},0,0,0,{"$f":"AND($F211>O$8,$F211<=P$8)*1","v":0},{"$f":"AND($F211>P$8,$F211<=Q$8)*1","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($F211>AM$8,$F211<=AN$8)*1","v":0},{"$f":"AND($F211>AN$8,$F211<=AO$8)*1","v":0},{"$f":"AND($F211>AO$8,$F211<=AP$8)*1","v":0},{"$f":"AND($F211>AP$8,$F211<=AQ$8)*1","v":0},{"$f":"AND($F211>AQ$8,$F211<=AR$8)*1","v":0},{"$f":"AND($F211>AR$8,$F211<=AS$8)*1","v":0},{"$f":"AND($F211>AS$8,$F211<=AT$8)*1","v":0},{"$f":"AND($F211>AT$8,$F211<=AU$8)*1","v":0},{"$f":"AND($F211>AU$8,$F211<=AV$8)*1","v":0},{"$f":"AND($F211>AV$8,$F211<=AW$8)*1","v":0},{"$f":"AND($F211>AW$8,$F211<=AX$8)*1","v":0},{"$f":"AND($F211>AX$8,$F211<=AY$8)*1","v":0},{"$f":"AND($F211>AY$8,$F211<=AZ$8)*1","v":0},{"$f":"AND($F211>AZ$8,$F211<=BA$8)*1","v":0},{"$f":"AND($F211>BA$8,$F211<=BB$8)*1","v":0},{"$f":"AND($F211>BB$8,$F211<=BC$8)*1","v":0},{"$f":"AND($F211>BC$8,$F211<=BD$8)*1","v":0},{"$f":"AND($F211>BD$8,$F211<=BE$8)*1","v":0},{"$f":"AND($F211>BE$8,$F211<=BF$8)*1","v":0},{"$f":"AND($F211>BF$8,$F211<=BG$8)*1","v":0},{"$f":"AND($F211>BG$8,$F211<=BH$8)*1","v":0},{"$f":"AND($F211>BH$8,$F211<=BI$8)*1","v":0},{"$f":"AND($F211>BI$8,$F211<=BJ$8)*1","v":0},{"$f":"AND($F211>BJ$8,$F211<=BK$8)*1","v":0},{"$f":"AND($F211>BK$8,$F211<=BL$8)*1","v":0},{"$f":"AND($F211>BL$8,$F211<=BM$8)*1","v":0},{"$f":"AND($F211>BM$8,$F211<=BN$8)*1","v":0},{"$f":"AND($F211>BN$8,$F211<=BO$8)*1","v":0},{"$f":"AND($F211>BO$8,$F211<=BP$8)*1","v":0},{"$f":"AND($F211>BP$8,$F211<=BQ$8)*1","v":0},{"$f":"AND($F211>BQ$8,$F211<=BR$8)*1","v":0},{"$f":"AND($F211>BR$8,$F211<=BS$8)*1","v":0},{"$f":"AND($F211>BS$8,$F211<=BT$8)*1","v":0},{"$f":"AND($F211>BT$8,$F211<=BU$8)*1","v":0}]
[null,null,"Fasiliteetti aktiivinen - flag",null,null,null,null,null,null,null,null,{"$f":"+$F209*IF(AND(L$8>=$F211,IF($E$217=1,1,L$8<=$G217)),1,0)*(1-SUM(K$206:$M206))","v":0},{"$f":"+$F209*IF(AND(M$8>=$F211,IF($E$217=1,1,M$8<=$G217)),1,0)*(1-SUM(L$206:$M206))","v":0},{"$f":"+$F209*IF(AND(N$8>=$F211,IF($E$217=1,1,N$8<=$G217)),1,0)*(1-SUM($M$206:M206))","v":0},{"$f":"+$F209*IF(AND(O$8>=$F211,IF($E$217=1,1,O$8<=$G217)),1,0)*(1-SUM($M$206:N206))","v":0},{"$f":"+$F209*IF(AND(P$8>=$F211,IF($E$217=1,1,P$8<=$G217)),1,0)*(1-SUM($M$206:O206))","v":0},{"$f":"+$F209*IF(AND(Q$8>=$F211,IF($E$217=1,1,Q$8<=$G217)),1,0)*(1-SUM($M$206:P206))","v":0},{"$f":"+$F209*IF(AND(R$8>=$F211,IF($E$217=1,1,R$8<=$G217)),1,0)*(1-SUM($M$206:Q206))","v":0},{"$f":"+$F209*IF(AND(S$8>=$F211,IF($E$217=1,1,S$8<=$G217)),1,0)*(1-SUM($M$206:R206))","v":0},{"$f":"+$F209*IF(AND(T$8>=$F211,IF($E$217=1,1,T$8<=$G217)),1,0)*(1-SUM($M$206:S206))","v":0},{"$f":"+$F209*IF(AND(U$8>=$F211,IF($E$217=1,1,U$8<=$G217)),1,0)*(1-SUM($M$206:T206))","v":0},{"$f":"+$F209*IF(AND(V$8>=$F211,IF($E$217=1,1,V$8<=$G217)),1,0)*(1-SUM($M$206:U206))","v":0},{"$f":"+$F209*IF(AND(W$8>=$F211,IF($E$217=1,1,W$8<=$G217)),1,0)*(1-SUM($M$206:V206))","v":0},{"$f":"+$F209*IF(AND(X$8>=$F211,IF($E$217=1,1,X$8<=$G217)),1,0)*(1-SUM($M$206:W206))","v":0},{"$f":"+$F209*IF(AND(Y$8>=$F211,IF($E$217=1,1,Y$8<=$G217)),1,0)*(1-SUM($M$206:X206))","v":1},{"$f":"+$F209*IF(AND(Z$8>=$F211,IF($E$217=1,1,Z$8<=$G217)),1,0)*(1-SUM($M$206:Y206))","v":1},{"$f":"+$F209*IF(AND(AA$8>=$F211,IF($E$217=1,1,AA$8<=$G217)),1,0)*(1-SUM($M$206:Z206))","v":1},{"$f":"+$F209*IF(AND(AB$8>=$F211,IF($E$217=1,1,AB$8<=$G217)),1,0)*(1-SUM($M$206:AA206))","v":1},{"$f":"+$F209*IF(AND(AC$8>=$F211,IF($E$217=1,1,AC$8<=$G217)),1,0)*(1-SUM($M$206:AB206))","v":1},{"$f":"+$F209*IF(AND(AD$8>=$F211,IF($E$217=1,1,AD$8<=$G217)),1,0)*(1-SUM($M$206:AC206))","v":1},{"$f":"+$F209*IF(AND(AE$8>=$F211,IF($E$217=1,1,AE$8<=$G217)),1,0)*(1-SUM($M$206:AD206))","v":1},{"$f":"+$F209*IF(AND(AF$8>=$F211,IF($E$217=1,1,AF$8<=$G217)),1,0)*(1-SUM($M$206:AE206))","v":1},{"$f":"+$F209*IF(AND(AG$8>=$F211,IF($E$217=1,1,AG$8<=$G217)),1,0)*(1-SUM($M$206:AF206))","v":1},{"$f":"+$F209*IF(AND(AH$8>=$F211,IF($E$217=1,1,AH$8<=$G217)),1,0)*(1-SUM($M$206:AG206))","v":1},{"$f":"+$F209*IF(AND(AI$8>=$F211,IF($E$217=1,1,AI$8<=$G217)),1,0)*(1-SUM($M$206:AH206))","v":1},{"$f":"+$F209*IF(AND(AJ$8>=$F211,IF($E$217=1,1,AJ$8<=$G217)),1,0)*(1-SUM($M$206:AI206))","v":1},{"$f":"+$F209*IF(AND(AK$8>=$F211,IF($E$217=1,1,AK$8<=$G217)),1,0)*(1-SUM($M$206:AJ206))","v":1},{"$f":"+$F209*IF(AND(AL$8>=$F211,IF($E$217=1,1,AL$8<=$G217)),1,0)*(1-SUM($M$206:AK206))","v":1},{"$f":"+$F209*IF(AND(AM$8>=$F211,IF($E$217=1,1,AM$8<=$G217)),1,0)*(1-SUM($M$206:AL206))","v":1},{"$f":"+$F209*IF(AND(AN$8>=$F211,IF($E$217=1,1,AN$8<=$G217)),1,0)*(1-SUM($M$206:AM206))","v":1},{"$f":"+$F209*IF(AND(AO$8>=$F211,IF($E$217=1,1,AO$8<=$G217)),1,0)*(1-SUM($M$206:AN206))","v":1},{"$f":"+$F209*IF(AND(AP$8>=$F211,IF($E$217=1,1,AP$8<=$G217)),1,0)*(1-SUM($M$206:AO206))","v":1},{"$f":"+$F209*IF(AND(AQ$8>=$F211,IF($E$217=1,1,AQ$8<=$G217)),1,0)*(1-SUM($M$206:AP206))","v":1},{"$f":"+$F209*IF(AND(AR$8>=$F211,IF($E$217=1,1,AR$8<=$G217)),1,0)*(1-SUM($M$206:AQ206))","v":1},{"$f":"+$F209*IF(AND(AS$8>=$F211,IF($E$217=1,1,AS$8<=$G217)),1,0)*(1-SUM($M$206:AR206))","v":1},{"$f":"+$F209*IF(AND(AT$8>=$F211,IF($E$217=1,1,AT$8<=$G217)),1,0)*(1-SUM($M$206:AS206))","v":1},{"$f":"+$F209*IF(AND(AU$8>=$F211,IF($E$217=1,1,AU$8<=$G217)),1,0)*(1-SUM($M$206:AT206))","v":1},{"$f":"+$F209*IF(AND(AV$8>=$F211,IF($E$217=1,1,AV$8<=$G217)),1,0)*(1-SUM($M$206:AU206))","v":1},{"$f":"+$F209*IF(AND(AW$8>=$F211,IF($E$217=1,1,AW$8<=$G217)),1,0)*(1-SUM($M$206:AV206))","v":1},{"$f":"+$F209*IF(AND(AX$8>=$F211,IF($E$217=1,1,AX$8<=$G217)),1,0)*(1-SUM($M$206:AW206))","v":1},{"$f":"+$F209*IF(AND(AY$8>=$F211,IF($E$217=1,1,AY$8<=$G217)),1,0)*(1-SUM($M$206:AX206))","v":1},{"$f":"+$F209*IF(AND(AZ$8>=$F211,IF($E$217=1,1,AZ$8<=$G217)),1,0)*(1-SUM($M$206:AY206))","v":1},{"$f":"+$F209*IF(AND(BA$8>=$F211,IF($E$217=1,1,BA$8<=$G217)),1,0)*(1-SUM($M$206:AZ206))","v":1},{"$f":"+$F209*IF(AND(BB$8>=$F211,IF($E$217=1,1,BB$8<=$G217)),1,0)*(1-SUM($M$206:BA206))","v":1},{"$f":"+$F209*IF(AND(BC$8>=$F211,IF($E$217=1,1,BC$8<=$G217)),1,0)*(1-SUM($M$206:BB206))","v":1},{"$f":"+$F209*IF(AND(BD$8>=$F211,IF($E$217=1,1,BD$8<=$G217)),1,0)*(1-SUM($M$206:BC206))","v":1},{"$f":"+$F209*IF(AND(BE$8>=$F211,IF($E$217=1,1,BE$8<=$G217)),1,0)*(1-SUM($M$206:BD206))","v":1},{"$f":"+$F209*IF(AND(BF$8>=$F211,IF($E$217=1,1,BF$8<=$G217)),1,0)*(1-SUM($M$206:BE206))","v":1},{"$f":"+$F209*IF(AND(BG$8>=$F211,IF($E$217=1,1,BG$8<=$G217)),1,0)*(1-SUM($M$206:BF206))","v":1},{"$f":"+$F209*IF(AND(BH$8>=$F211,IF($E$217=1,1,BH$8<=$G217)),1,0)*(1-SUM($M$206:BG206))","v":1},{"$f":"+$F209*IF(AND(BI$8>=$F211,IF($E$217=1,1,BI$8<=$G217)),1,0)*(1-SUM($M$206:BH206))","v":1},{"$f":"+$F209*IF(AND(BJ$8>=$F211,IF($E$217=1,1,BJ$8<=$G217)),1,0)*(1-SUM($M$206:BI206))","v":1},{"$f":"+$F209*IF(AND(BK$8>=$F211,IF($E$217=1,1,BK$8<=$G217)),1,0)*(1-SUM($M$206:BJ206))","v":1},{"$f":"+$F209*IF(AND(BL$8>=$F211,IF($E$217=1,1,BL$8<=$G217)),1,0)*(1-SUM($M$206:BK206))","v":1},{"$f":"+$F209*IF(AND(BM$8>=$F211,IF($E$217=1,1,BM$8<=$G217)),1,0)*(1-SUM($M$206:BL206))","v":1},{"$f":"+$F209*IF(AND(BN$8>=$F211,IF($E$217=1,1,BN$8<=$G217)),1,0)*(1-SUM($M$206:BM206))","v":1},{"$f":"+$F209*IF(AND(BO$8>=$F211,IF($E$217=1,1,BO$8<=$G217)),1,0)*(1-SUM($M$206:BN206))","v":1},{"$f":"+$F209*IF(AND(BP$8>=$F211,IF($E$217=1,1,BP$8<=$G217)),1,0)*(1-SUM($M$206:BO206))","v":1},{"$f":"+$F209*IF(AND(BQ$8>=$F211,IF($E$217=1,1,BQ$8<=$G217)),1,0)*(1-SUM($M$206:BP206))","v":1},{"$f":"+$F209*IF(AND(BR$8>=$F211,IF($E$217=1,1,BR$8<=$G217)),1,0)*(1-SUM($M$206:BQ206))","v":1},{"$f":"+$F209*IF(AND(BS$8>=$F211,IF($E$217=1,1,BS$8<=$G217)),1,0)*(1-SUM($M$206:BR206))","v":1},{"$f":"+$F209*IF(AND(BT$8>=$F211,IF($E$217=1,1,BT$8<=$G217)),1,0)*(1-SUM($M$206:BS206))","v":1},{"$f":"+$F209*IF(AND(BU$8>=$F211,IF($E$217=1,1,BU$8<=$G217)),1,0)*(1-SUM($M$206:BT206))","v":1}]
[null,null,"Lyhennysperiodi - flag",null,null,null,null,null,null,null,null,{"$f":"L203*(EOMONTH($F$211,12-1)<L$8)","v":0},{"$f":"M203*(EOMONTH($F$211,12-1)<M$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS203*(EOMONTH($F$211,12-1)<AS$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Takaisinmaksu - flag",null,null,null,null,null,null,null,null,{"$f":"IF($F$242=2,IF(INT((L207-1)/$F$213)=(L207-1)/$F$213,1,0)*(L$8>=$F$217),L203*($F217<=L$8))","v":0},{"$f":"IF($F$242=2,IF(INT((M207-1)/$F$213)=(M207-1)/$F$213,1,0)*(M$8>=$F$217),M203*($F217<=M$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$242=2,IF(INT((AS207-1)/$F$213)=(AS207-1)/$F$213,1,0)*(AS$8>=$F$217),AS203*($F217<=AS$8))","v":1},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,"Uudelleenrahoitus - flag",null,null,null,null,null,null,null,null,{"$f":"IF($F$214=Velkalaskelmat!L8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!M8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!N8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!O8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!P8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!Q8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!R8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!S8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!T8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!U8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!V8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!W8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!X8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!Y8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!Z8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AA8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AB8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AC8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AD8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AE8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AF8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AG8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AH8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AI8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AJ8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AK8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AL8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AM8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AN8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AO8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AP8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AQ8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AR8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AS8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AT8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AU8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AV8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AW8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AX8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AY8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!AZ8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BA8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BB8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BC8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BD8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BE8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BF8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BG8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BH8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BI8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BJ8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BK8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BL8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BM8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BN8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BO8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BP8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BQ8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BR8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BS8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BT8,1,0)","v":0},{"$f":"IF($F$214=Velkalaskelmat!BU8,1,0)","v":0}]
[null,null,"Velkavuosi",null,null,null,null,null,null,null,null,{"$f":"+IF(L$8=$F211,1,IF(L203=1,K207+1,0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(W$8=$F211,1,IF(W203=1,V207+1,0))","v":0},{"$f":"+IF(X$8=$F211,1,IF(X203=1,W207+1,0))","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,{"$f":"+IF(BL$8=$F211,1,IF(BL203=1,BK207+1,0))","v":40},{"$f":"+IF(BM$8=$F211,1,IF(BM203=1,BL207+1,0))","v":41},{"$f":"+IF(BN$8=$F211,1,IF(BN203=1,BM207+1,0))","v":42},{"$f":"+IF(BO$8=$F211,1,IF(BO203=1,BN207+1,0))","v":43},{"$f":"+IF(BP$8=$F211,1,IF(BP203=1,BO207+1,0))","v":44},{"$f":"+IF(BQ$8=$F211,1,IF(BQ203=1,BP207+1,0))","v":45},{"$f":"+IF(BR$8=$F211,1,IF(BR203=1,BQ207+1,0))","v":46},{"$f":"+IF(BS$8=$F211,1,IF(BS203=1,BR207+1,0))","v":47},{"$f":"+IF(BT$8=$F211,1,IF(BT203=1,BS207+1,0))","v":48},{"$f":"+IF(BU$8=$F211,1,IF(BU203=1,BT207+1,0))","v":49}]
[null,null,"Korkopäiviä",null,null,null,null,null,null,null,null,{"$f":"IF(L202=1,L$8-$F211,IF(L203=1,L$8-K$8,0))","v":0},0,0,0,{"$f":"IF(P202=1,P$8-$F211,IF(P203=1,P$8-O$8,0))","v":0},{"$f":"IF(Q202=1,Q$8-$F211,IF(Q203=1,Q$8-P$8,0))","v":0},0,0,0,0,0,0,0,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"IF(AN202=1,AN$8-$F211,IF(AN203=1,AN$8-AM$8,0))","v":365},{"$f":"IF(AO202=1,AO$8-$F211,IF(AO203=1,AO$8-AN$8,0))","v":366},{"$f":"IF(AP202=1,AP$8-$F211,IF(AP203=1,AP$8-AO$8,0))","v":365},{"$f":"IF(AQ202=1,AQ$8-$F211,IF(AQ203=1,AQ$8-AP$8,0))","v":365},{"$f":"IF(AR202=1,AR$8-$F211,IF(AR203=1,AR$8-AQ$8,0))","v":365},{"$f":"IF(AS202=1,AS$8-$F211,IF(AS203=1,AS$8-AR$8,0))","v":366},{"$f":"IF(AT202=1,AT$8-$F211,IF(AT203=1,AT$8-AS$8,0))","v":365},{"$f":"IF(AU202=1,AU$8-$F211,IF(AU203=1,AU$8-AT$8,0))","v":365},{"$f":"IF(AV202=1,AV$8-$F211,IF(AV203=1,AV$8-AU$8,0))","v":365},{"$f":"IF(AW202=1,AW$8-$F211,IF(AW203=1,AW$8-AV$8,0))","v":366},{"$f":"IF(AX202=1,AX$8-$F211,IF(AX203=1,AX$8-AW$8,0))","v":365},{"$f":"IF(AY202=1,AY$8-$F211,IF(AY203=1,AY$8-AX$8,0))","v":365},{"$f":"IF(AZ202=1,AZ$8-$F211,IF(AZ203=1,AZ$8-AY$8,0))","v":365},{"$f":"IF(BA202=1,BA$8-$F211,IF(BA203=1,BA$8-AZ$8,0))","v":366},{"$f":"IF(BB202=1,BB$8-$F211,IF(BB203=1,BB$8-BA$8,0))","v":365},{"$f":"IF(BC202=1,BC$8-$F211,IF(BC203=1,BC$8-BB$8,0))","v":365},{"$f":"IF(BD202=1,BD$8-$F211,IF(BD203=1,BD$8-BC$8,0))","v":365},{"$f":"IF(BE202=1,BE$8-$F211,IF(BE203=1,BE$8-BD$8,0))","v":366},{"$f":"IF(BF202=1,BF$8-$F211,IF(BF203=1,BF$8-BE$8,0))","v":365},{"$f":"IF(BG202=1,BG$8-$F211,IF(BG203=1,BG$8-BF$8,0))","v":365},{"$f":"IF(BH202=1,BH$8-$F211,IF(BH203=1,BH$8-BG$8,0))","v":365},{"$f":"IF(BI202=1,BI$8-$F211,IF(BI203=1,BI$8-BH$8,0))","v":366},{"$f":"IF(BJ202=1,BJ$8-$F211,IF(BJ203=1,BJ$8-BI$8,0))","v":365},{"$f":"IF(BK202=1,BK$8-$F211,IF(BK203=1,BK$8-BJ$8,0))","v":365},{"$f":"IF(BL202=1,BL$8-$F211,IF(BL203=1,BL$8-BK$8,0))","v":365},{"$f":"IF(BM202=1,BM$8-$F211,IF(BM203=1,BM$8-BL$8,0))","v":366},{"$f":"IF(BN202=1,BN$8-$F211,IF(BN203=1,BN$8-BM$8,0))","v":365},{"$f":"IF(BO202=1,BO$8-$F211,IF(BO203=1,BO$8-BN$8,0))","v":365},{"$f":"IF(BP202=1,BP$8-$F211,IF(BP203=1,BP$8-BO$8,0))","v":365},{"$f":"IF(BQ202=1,BQ$8-$F211,IF(BQ203=1,BQ$8-BP$8,0))","v":366},{"$f":"IF(BR202=1,BR$8-$F211,IF(BR203=1,BR$8-BQ$8,0))","v":365},{"$f":"IF(BS202=1,BS$8-$F211,IF(BS203=1,BS$8-BR$8,0))","v":365},{"$f":"IF(BT202=1,BT$8-$F211,IF(BT203=1,BT$8-BS$8,0))","v":365},{"$f":"IF(BU202=1,BU$8-$F211,IF(BU203=1,BU$8-BT$8,0))","v":366}]
[null,null,"Kontrolli",null,null,{"$f":"Kontrolli!E77","v":1}]
[null,null,"Fasiliteetin koko",null,"EURm",{"$f":"-OFFSET(M33,0,$F$25+YEARFRAC(F23,EOMONTH(M8,-12)+1))*F209","v":1486.7959306555601}]
[null,null,"Nostoajankohta",null,"Pvm",{"$f":"F26*F209","v":"2032-01-01"}]
[null,null,"Lyhennysprofiili",null,null,{"$f":"VLOOKUP($F$242,$C$243:$D$246,2)","v":"Bullet"}]
[null,null,"Laina-aika",null,"Vuotta",{"$f":"IF(F242=2,Kontrolli!E80,Kontrolli!E79)","v":10}]
[null,null,"Uudelleenrahoitus",null,"Pvm",{"$f":"Kontrolli!E88*Kontrolli!E89","v":0}]
[null,null,"Velkabalanssi - BoY",null,null,null,null,null,null,null,null,{"$f":"K218","v":0},0,0,0,{"$f":"O218","v":0},{"$f":"P218","v":0},0,0,0,0,0,0,{"$f":"W218","v":0},0,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,{"$f":"BC218","v":1486.7959306555601},1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601]
[null,null,"Lisäykset",null,"Uusiutuu?","Alkaen","Päättyen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AND( $F211 > X$8, $F211 <= Y$8 ) * 1*$F$209*$F$210+$E217*Y242*(1-Y206)","v":1486.7959306555601},{"$f":" AND( $F211 > Y$8, $F211 <= Z$8 ) * 1*$F$209*$F$210+$E217*Z242*(1-Z206)","v":0},0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0,0,{"$f":" AND( $F211 > BB$8, $F211 <= BC$8 ) * 1*$F$209*$F$210+$E217*BC242*(1-BC206)","v":1486.7959306555601},0,0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0]
[null,null,"Lyhennykset",null,{"$f":"Kontrolli!E81","v":1},{"$f":"IF(F242=2,EOMONTH(F211,(F213+1)*12-1),EOMONTH(F211,12-1))","v":"2042-12-31"},{"$f":"IF(F242=2,EOMONTH(F211,(F213+1)*12-1),EOMONTH(F211,(F213+1)*12-1))","v":"2042-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MAX(MIN(Y242*$F$209,Y215),(Y205-Z205)*Y215,0)*(1-Y206)+SUM(Y215:Y216)*-Y206","v":0},{"$f":"-MAX(MIN(Z242*$F$209,Z215),(Z205-AA205)*Z215,0)*(1-Z206)+SUM(Z215:Z216)*-Z206","v":0},0,0,0,0,0,0,0,0,-1486.7959306555601,0,0,0,0,0,0,0,0,0,-1486.7959306555601,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(MIN(BC242*$F$209,BC215),(BC205-BD205)*BC215,0)*(1-BC206)+SUM(BC215:BC216)*-BC206","v":-1486.7959306555601},0,0,0,0,0,0,0,0,0,-1486.7959306555601,0,0,0,0,0,0,0,{"$f":"-MAX(MIN(BU242*$F$209,BU215),(BU205-BU205)*BU215,0)*(1-BU206)+SUM(BU215:BU216)*-BU206","v":0}]
[null,null,"Velkabalanssi - EoY",null,null,null,null,null,null,null,null,{"$f":"SUM(L215:L217)","v":0},{"$f":"SUM(M215:M217)","v":0},0,0,{"$f":"SUM(P215:P217)","v":0},0,0,0,0,0,0,{"$f":"SUM(W215:W217)","v":0},0,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,{"$f":"SUM(BC215:BC217)","v":1486.7959306555601},1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601]
[null,null,"Suojaussuhde (totaalibalanssista)",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$82*L203","v":0},{"$f":"Kontrolli!$E$82*M203","v":0},{"$f":"Kontrolli!$E$82*N203","v":0},{"$f":"Kontrolli!$E$82*O203","v":0},{"$f":"Kontrolli!$E$82*P203","v":0},{"$f":"Kontrolli!$E$82*Q203","v":0},{"$f":"Kontrolli!$E$82*R203","v":0},{"$f":"Kontrolli!$E$82*S203","v":0},{"$f":"Kontrolli!$E$82*T203","v":0},{"$f":"Kontrolli!$E$82*U203","v":0},{"$f":"Kontrolli!$E$82*V203","v":0},{"$f":"Kontrolli!$E$82*W203","v":0},{"$f":"Kontrolli!$E$82*X203","v":0},{"$f":"Kontrolli!$E$82*Y203","v":0},{"$f":"Kontrolli!$E$82*Z203","v":0},{"$f":"Kontrolli!$E$82*AA203","v":0},{"$f":"Kontrolli!$E$82*AB203","v":0},{"$f":"Kontrolli!$E$82*AC203","v":0},{"$f":"Kontrolli!$E$82*AD203","v":0},{"$f":"Kontrolli!$E$82*AE203","v":0},{"$f":"Kontrolli!$E$82*AF203","v":0},{"$f":"Kontrolli!$E$82*AG203","v":0},{"$f":"Kontrolli!$E$82*AH203","v":0},{"$f":"Kontrolli!$E$82*AI203","v":0},{"$f":"Kontrolli!$E$82*AJ203","v":0},{"$f":"Kontrolli!$E$82*AK203","v":0},{"$f":"Kontrolli!$E$82*AL203","v":0},{"$f":"Kontrolli!$E$82*AM203","v":0},{"$f":"Kontrolli!$E$82*AN203","v":0},{"$f":"Kontrolli!$E$82*AO203","v":0},{"$f":"Kontrolli!$E$82*AP203","v":0},{"$f":"Kontrolli!$E$82*AQ203","v":0},{"$f":"Kontrolli!$E$82*AR203","v":0},{"$f":"Kontrolli!$E$82*AS203","v":0},{"$f":"Kontrolli!$E$82*AT203","v":0},{"$f":"Kontrolli!$E$82*AU203","v":0},{"$f":"Kontrolli!$E$82*AV203","v":0},{"$f":"Kontrolli!$E$82*AW203","v":0},{"$f":"Kontrolli!$E$82*AX203","v":0},{"$f":"Kontrolli!$E$82*AY203","v":0},{"$f":"Kontrolli!$E$82*AZ203","v":0},{"$f":"Kontrolli!$E$82*BA203","v":0},{"$f":"Kontrolli!$E$82*BB203","v":0},{"$f":"Kontrolli!$E$82*BC203","v":0},{"$f":"Kontrolli!$E$82*BD203","v":0},{"$f":"Kontrolli!$E$82*BE203","v":0},{"$f":"Kontrolli!$E$82*BF203","v":0},{"$f":"Kontrolli!$E$82*BG203","v":0},{"$f":"Kontrolli!$E$82*BH203","v":0},{"$f":"Kontrolli!$E$82*BI203","v":0},{"$f":"Kontrolli!$E$82*BJ203","v":0},{"$f":"Kontrolli!$E$82*BK203","v":0},{"$f":"Kontrolli!$E$82*BL203","v":0},{"$f":"Kontrolli!$E$82*BM203","v":0},{"$f":"Kontrolli!$E$82*BN203","v":0},{"$f":"Kontrolli!$E$82*BO203","v":0},{"$f":"Kontrolli!$E$82*BP203","v":0},{"$f":"Kontrolli!$E$82*BQ203","v":0},{"$f":"Kontrolli!$E$82*BR203","v":0},{"$f":"Kontrolli!$E$82*BS203","v":0},{"$f":"Kontrolli!$E$82*BT203","v":0},{"$f":"Kontrolli!$E$82*BU203","v":0}]
[null,null,"Kiinteä balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L215=0,L218*L219,L215*L219)","v":0},{"$f":"IF(M215=0,M218*M219,M215*M219)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(W215=0,W218*W219,W215*W219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC215=0,BC218*BC219,BC215*BC219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kelluva balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L215=0,L218*(1-L219),L215*(1-L219))","v":0},{"$f":"IF(M215=0,M218*(1-M219),M215*(1-M219))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(W215=0,W218*(1-W219),W215*(1-W219))","v":0},0,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,{"$f":"IF(BC215=0,BC218*(1-BC219),BC215*(1-BC219))","v":1486.7959306555601},1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601]
[]
[null,null,"Peruskorot",null,"Vuoteen:"]
[null,null,"1. periodin marginaali",null,{"$f":"Kontrolli!E85","v":0},{"$f":"Kontrolli!E83","v":5.0000000000000001E-3},null,null,null,null,null,{"$f":"IF((L207<$E224),$F224,0)","v":0},{"$f":"IF((M207<$E224),$F224,0)","v":0},{"$f":"IF((N207<$E224),$F224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2. periodin marginaali",null,null,{"$f":"Kontrolli!E84","v":5.0000000000000001E-3},null,null,null,null,null,{"$f":"IF((L207>$E224),$F225,0)","v":0},{"$f":"IF((M207>$E224),$F225,0)","v":0},{"$f":"IF((N207>$E224),$F225,0)","v":0},0,0,0,0,0,0,0,0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF((AS207>$E224),$F225,0)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF((BL207>$E224),$F225,0)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF((BT207>$E224),$F225,0)","v":5.0000000000000001E-3},5.0000000000000001E-3]
[null,null,null,"Kiinteä korko",null,null,null,null,null,null,null,{"$f":"L203*Kontrolli!$E$86","v":0},{"$f":"M203*Kontrolli!$E$86","v":0},{"$f":"N203*Kontrolli!$E$86","v":0},{"$f":"O203*Kontrolli!$E$86","v":0},{"$f":"P203*Kontrolli!$E$86","v":0},{"$f":"Q203*Kontrolli!$E$86","v":0},{"$f":"R203*Kontrolli!$E$86","v":0},{"$f":"S203*Kontrolli!$E$86","v":0},{"$f":"T203*Kontrolli!$E$86","v":0},{"$f":"U203*Kontrolli!$E$86","v":0},{"$f":"V203*Kontrolli!$E$86","v":0},{"$f":"W203*Kontrolli!$E$86","v":0},{"$f":"X203*Kontrolli!$E$86","v":0},{"$f":"Y203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"Z203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AA203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AB203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AC203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AD203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AE203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AF203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AG203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AH203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AI203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AJ203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AK203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AL203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AM203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AN203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AO203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AP203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AQ203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AR203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AS203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AT203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AU203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AV203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AW203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AX203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AY203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"AZ203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BA203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BB203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BC203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BD203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BE203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BF203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BG203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BH203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BI203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BJ203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BK203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BL203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BM203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BN203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BO203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BP203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BQ203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BR203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BS203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BT203*Kontrolli!$E$86","v":1.0999999999999999E-2},{"$f":"BU203*Kontrolli!$E$86","v":1.0999999999999999E-2}]
[null,null,null,"Vaihtuva korko",null,"5v swap",null,null,null,null,null,{"$f":"'Yleiset oletukset'!L$25*L203","v":0},{"$f":"'Yleiset oletukset'!M$25*M203","v":0},{"$f":"'Yleiset oletukset'!N$25*N203","v":0},{"$f":"'Yleiset oletukset'!O$25*O203","v":0},{"$f":"'Yleiset oletukset'!P$25*P203","v":0},{"$f":"'Yleiset oletukset'!Q$25*Q203","v":0},{"$f":"'Yleiset oletukset'!R$25*R203","v":0},{"$f":"'Yleiset oletukset'!S$25*S203","v":0},{"$f":"'Yleiset oletukset'!T$25*T203","v":0},{"$f":"'Yleiset oletukset'!U$25*U203","v":0},{"$f":"'Yleiset oletukset'!V$25*V203","v":0},{"$f":"'Yleiset oletukset'!W$25*W203","v":0},{"$f":"'Yleiset oletukset'!X$25*X203","v":0},{"$f":"'Yleiset oletukset'!Y$25*Y203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!Z$25*Z203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AA$25*AA203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AB$25*AB203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AC$25*AC203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AD$25*AD203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AE$25*AE203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AF$25*AF203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AG$25*AG203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AH$25*AH203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AI$25*AI203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AJ$25*AJ203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AK$25*AK203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AL$25*AL203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AM$25*AM203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AN$25*AN203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AO$25*AO203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AP$25*AP203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AQ$25*AQ203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AR$25*AR203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AS$25*AS203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AT$25*AT203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AU$25*AU203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AV$25*AV203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AW$25*AW203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AX$25*AX203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AY$25*AY203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AZ$25*AZ203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BA$25*BA203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BB$25*BB203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BC$25*BC203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BD$25*BD203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BE$25*BE203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BF$25*BF203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BG$25*BG203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BH$25*BH203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BI$25*BI203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BJ$25*BJ203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BK$25*BK203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BL$25*BL203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BM$25*BM203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BN$25*BN203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BO$25*BO203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BP$25*BP203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BQ$25*BQ203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BR$25*BR203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BS$25*BS203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BT$25*BT203","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BU$25*BU203","v":2.5000000000000001E-2}]
[null,null,"Kiinteä korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF(L$8>$F211,0,IF($F242=3,0,L220*(L226+SUM(L225:L225))*(L202/L$9)))","v":0},{"$f":"IF(M$8>$F211,0,IF($F242=3,0,M220*(M226+SUM(M225:M225))*(M202/M$9)))","v":0},{"$f":"IF(N$8>$F211,0,IF($F242=3,0,N220*(N226+SUM(N225:N225))*(N202/N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vaihtuva korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF($F242=3,0,L221*(L227+SUM(L224:L225))*(L208/L$9))*(1-L206)","v":0},{"$f":"IF($F242=3,0,M221*(M227+SUM(M224:M225))*(M208/M$9))*(1-M206)","v":0},{"$f":"IF($F242=3,0,N221*(N227+SUM(N224:N225))*(N208/N$9))*(1-N206)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($F242=3,0,W221*(W227+SUM(W224:W225))*(W208/W$9))*(1-W206)","v":0},0,44.482009400760617,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,{"$f":"IF($F242=3,0,BC221*(BC227+SUM(BC224:BC225))*(BC208/BC$9))*(1-BC206)","v":44.603877919666807},44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807]
[null,null,"Annuiteettikorko",null,null,{"$f":"IF(F242=3,\"Käytössä\",\"Ei käytössä\")","v":"Ei käytössä"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($F242=3,IFERROR(IPMT(Y225+Y227,Y203,$F213,$F210),0),0)*(1-Y206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"L228+L229+L230","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X228+X229+X230","v":0},44.482009400760617,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,{"$f":"BC228+BC229+BC230","v":44.603877919666807},44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807,44.603877919666807]
[]
[null,null,"Järjestelykustannus",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$87*L216","v":0},{"$f":"Kontrolli!$E$87*M216","v":0},{"$f":"Kontrolli!$E$87*N216","v":0},{"$f":"Kontrolli!$E$87*O216","v":0},{"$f":"Kontrolli!$E$87*P216","v":0},{"$f":"Kontrolli!$E$87*Q216","v":0},{"$f":"Kontrolli!$E$87*R216","v":0},{"$f":"Kontrolli!$E$87*S216","v":0},{"$f":"Kontrolli!$E$87*T216","v":0},{"$f":"Kontrolli!$E$87*U216","v":0},{"$f":"Kontrolli!$E$87*V216","v":0},{"$f":"Kontrolli!$E$87*W216","v":0},{"$f":"Kontrolli!$E$87*X216","v":0},{"$f":"Kontrolli!$E$87*Y216","v":0},{"$f":"Kontrolli!$E$87*Z216","v":0},{"$f":"Kontrolli!$E$87*AA216","v":0},{"$f":"Kontrolli!$E$87*AB216","v":0},{"$f":"Kontrolli!$E$87*AC216","v":0},{"$f":"Kontrolli!$E$87*AD216","v":0},{"$f":"Kontrolli!$E$87*AE216","v":0},{"$f":"Kontrolli!$E$87*AF216","v":0},{"$f":"Kontrolli!$E$87*AG216","v":0},{"$f":"Kontrolli!$E$87*AH216","v":0},{"$f":"Kontrolli!$E$87*AI216","v":0},{"$f":"Kontrolli!$E$87*AJ216","v":0},{"$f":"Kontrolli!$E$87*AK216","v":0},{"$f":"Kontrolli!$E$87*AL216","v":0},{"$f":"Kontrolli!$E$87*AM216","v":0},{"$f":"Kontrolli!$E$87*AN216","v":0},{"$f":"Kontrolli!$E$87*AO216","v":0},{"$f":"Kontrolli!$E$87*AP216","v":0},{"$f":"Kontrolli!$E$87*AQ216","v":0},{"$f":"Kontrolli!$E$87*AR216","v":0},{"$f":"Kontrolli!$E$87*AS216","v":0},{"$f":"Kontrolli!$E$87*AT216","v":0},{"$f":"Kontrolli!$E$87*AU216","v":0},{"$f":"Kontrolli!$E$87*AV216","v":0},{"$f":"Kontrolli!$E$87*AW216","v":0},{"$f":"Kontrolli!$E$87*AX216","v":0},{"$f":"Kontrolli!$E$87*AY216","v":0},{"$f":"Kontrolli!$E$87*AZ216","v":0},{"$f":"Kontrolli!$E$87*BA216","v":0},{"$f":"Kontrolli!$E$87*BB216","v":0},{"$f":"Kontrolli!$E$87*BC216","v":0},{"$f":"Kontrolli!$E$87*BD216","v":0},{"$f":"Kontrolli!$E$87*BE216","v":0},{"$f":"Kontrolli!$E$87*BF216","v":0},{"$f":"Kontrolli!$E$87*BG216","v":0},{"$f":"Kontrolli!$E$87*BH216","v":0},{"$f":"Kontrolli!$E$87*BI216","v":0},{"$f":"Kontrolli!$E$87*BJ216","v":0},{"$f":"Kontrolli!$E$87*BK216","v":0},{"$f":"Kontrolli!$E$87*BL216","v":0},{"$f":"Kontrolli!$E$87*BM216","v":0},{"$f":"Kontrolli!$E$87*BN216","v":0},{"$f":"Kontrolli!$E$87*BO216","v":0},{"$f":"Kontrolli!$E$87*BP216","v":0},{"$f":"Kontrolli!$E$87*BQ216","v":0},{"$f":"Kontrolli!$E$87*BR216","v":0},{"$f":"Kontrolli!$E$87*BS216","v":0},{"$f":"Kontrolli!$E$87*BT216","v":0},{"$f":"Kontrolli!$E$87*BU216","v":0}]
[]
[null,null,"Lainanhoitokulut yhteensä"]
[null,null,"Lyhennys",null,null,null,null,null,null,null,null,{"$f":"L217","v":0},{"$f":"M217","v":0},{"$f":"N217","v":0},{"$f":"O217","v":0},0,0,0,0,0,0,0,{"$f":"W217","v":0},0,0,0,0,0,0,0,0,0,0,0,-1486.7959306555601,0,0,0,0,0,0,0,0,0,-1486.7959306555601,0,0,0,0,0,0,0,0,0,{"$f":"BC217","v":-1486.7959306555601},0,0,0,0,0,0,0,0,0,-1486.7959306555601,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut",null,null,null,null,null,null,null,null,{"$f":"-L231","v":0},{"$f":"-M231","v":0},{"$f":"-N231","v":0},0,0,0,0,0,0,0,0,{"$f":"-W231","v":0},0,-44.482009400760617,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,{"$f":"-BC231","v":-44.603877919666807},-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807]
[null,null,"Järjestelykustannukset",null,null,null,null,null,null,null,null,{"$f":"-L233","v":0},{"$f":"-M233","v":0},{"$f":"-N233","v":0},0,0,0,0,0,0,0,0,{"$f":"-W233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BC233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lainanhoitokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"SUM(L236:L238)","v":0},{"$f":"SUM(M236:M238)","v":0},{"$f":"SUM(N236:N238)","v":0},{"$f":"SUM(O236:O238)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(W236:W238)","v":0},0,-44.482009400760617,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-1531.3998085752269,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-1531.3998085752269,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,{"$f":"SUM(BC236:BC238)","v":-1531.3998085752269},-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-1531.3998085752269,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807,-44.603877919666807]
[null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,"Lyhennysprofiili"]
[null,null,"Käytössä:",null,null,{"$f":"Kontrolli!E78","v":2},null,null,null,null,null,{"$f":"OFFSET(L242,$F$242,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AS242,$F$242,)","v":1486.7959306555601},0,0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0]
[null,null,1,"Tasalyhennys",null,{"$f":"Kontrolli!$E$79","v":40},"Laina-aika (vuotta)",null,null,null,null,{"$f":" L204*$F$209/$F$243*$F$210","v":0},{"$f":" M204*$F$209/$F$243*$F$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,{"$f":" AS204*$F$209/$F$243*$F$210","v":37.169898266389005},37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005]
[null,null,2,"Bullet",null,{"$f":"Kontrolli!E80","v":10},"Laina-aika (vuotta)",null,null,null,null,{"$f":"(MOD(YEAR(L$8)-YEAR($F$211),$F$213)=0)*L215*L205","v":0},{"$f":"(MOD(YEAR(M$8)-YEAR($F$211),$F$213)=0)*M215*M205","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(YEAR(X$8)-YEAR($F$211),$F$213)=0)*X215*X205","v":0},0,0,0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0,0,1486.7959306555601,{"$f":"(MOD(YEAR(BD$8)-YEAR($F$211),$F$213)=0)*BD215*BD205","v":0},0,0,0,0,0,0,0,0,1486.7959306555601,0,0,0,0,0,0,0,0]
[null,null,3,"Annuiteetti",null,{"$f":"Kontrolli!$E$79","v":40},"Laina-aika (vuotta)",null,null,null,null,{"$f":"-IFERROR(PPMT(L225+L227,L207,$F$245,$F$210),0)","v":0},{"$f":"-IFERROR(PPMT(M225+M227,M207,$F$245,$F$210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,19.718449478356483,20.310002962707173,20.91930305158839,21.546882143136049,22.193288607430127,22.859087265653031,23.544859883622618,24.251205680131299,24.978741850535236,25.728104106051294,26.499947229232831,27.294945646109817,28.113794015493113,28.957207835957906,29.825924071036646,30.720701793167745,31.642322846962777,32.591592532371664,33.569340308342817,34.5764205175931,{"$f":"-IFERROR(PPMT(AS225+AS227,AS207,$F$245,$F$210),0)","v":35.613713133120882},36.68212452711451,37.782588262927945,38.916065910815789,40.083547888140266,41.286054324784466,42.524635954528009,43.800375033163846,45.114386284158762,46.467817872683526,47.861852408864031,49.297707981129953,50.776639220563844,52.29993839718076,53.86893654909619,55.485004645569077,57.149554784936143,58.864041428484235,60.62996267133876,62.448861551478927,0,0,0,0,0,0,0,0,0]
[null,null,4,"[ ]"]
[]
[null,3,"Seniorilaina B - (Hankeyhtiö)"]
[]
[null,null,"Velan nosto - flag",null,null,null,null,null,null,null,null,{"$f":"AND($F259>K$8,$F259<=L$8)*1","v":0},0,{"$f":"AND($F259>M$8,$F259<=N$8)*1","v":0},{"$f":"AND($F259>N$8,$F259<=O$8)*1","v":0},{"$f":"AND($F259>O$8,$F259<=P$8)*1","v":0},{"$f":"AND($F259>P$8,$F259<=Q$8)*1","v":0},{"$f":"AND($F259>Q$8,$F259<=R$8)*1","v":0},{"$f":"AND($F259>R$8,$F259<=S$8)*1","v":0},{"$f":"AND($F259>S$8,$F259<=T$8)*1","v":0},{"$f":"AND($F259>T$8,$F259<=U$8)*1","v":0},{"$f":"AND($F259>U$8,$F259<=V$8)*1","v":0},{"$f":"AND($F259>V$8,$F259<=W$8)*1","v":0},{"$f":"AND($F259>W$8,$F259<=X$8)*1","v":0},{"$f":"AND($F259>X$8,$F259<=Y$8)*1","v":0},{"$f":"AND($F259>Y$8,$F259<=Z$8)*1","v":0},{"$f":"AND($F259>Z$8,$F259<=AA$8)*1","v":0},{"$f":"AND($F259>AA$8,$F259<=AB$8)*1","v":1},{"$f":"AND($F259>AB$8,$F259<=AC$8)*1","v":0},{"$f":"AND($F259>AC$8,$F259<=AD$8)*1","v":0},{"$f":"AND($F259>AD$8,$F259<=AE$8)*1","v":0},{"$f":"AND($F259>AE$8,$F259<=AF$8)*1","v":0},{"$f":"AND($F259>AF$8,$F259<=AG$8)*1","v":0},{"$f":"AND($F259>AG$8,$F259<=AH$8)*1","v":0},{"$f":"AND($F259>AH$8,$F259<=AI$8)*1","v":0},{"$f":"AND($F259>AI$8,$F259<=AJ$8)*1","v":0},{"$f":"AND($F259>AJ$8,$F259<=AK$8)*1","v":0},{"$f":"AND($F259>AK$8,$F259<=AL$8)*1","v":0},{"$f":"AND($F259>AL$8,$F259<=AM$8)*1","v":0},{"$f":"AND($F259>AM$8,$F259<=AN$8)*1","v":0},{"$f":"AND($F259>AN$8,$F259<=AO$8)*1","v":0},{"$f":"AND($F259>AO$8,$F259<=AP$8)*1","v":0},{"$f":"AND($F259>AP$8,$F259<=AQ$8)*1","v":0},{"$f":"AND($F259>AQ$8,$F259<=AR$8)*1","v":0},{"$f":"AND($F259>AR$8,$F259<=AS$8)*1","v":0},{"$f":"AND($F259>AS$8,$F259<=AT$8)*1","v":0},{"$f":"AND($F259>AT$8,$F259<=AU$8)*1","v":0},{"$f":"AND($F259>AU$8,$F259<=AV$8)*1","v":0},{"$f":"AND($F259>AV$8,$F259<=AW$8)*1","v":0},{"$f":"AND($F259>AW$8,$F259<=AX$8)*1","v":0},{"$f":"AND($F259>AX$8,$F259<=AY$8)*1","v":0},{"$f":"AND($F259>AY$8,$F259<=AZ$8)*1","v":0},{"$f":"AND($F259>AZ$8,$F259<=BA$8)*1","v":0},{"$f":"AND($F259>BA$8,$F259<=BB$8)*1","v":0},{"$f":"AND($F259>BB$8,$F259<=BC$8)*1","v":0},{"$f":"AND($F259>BC$8,$F259<=BD$8)*1","v":0},{"$f":"AND($F259>BD$8,$F259<=BE$8)*1","v":0},{"$f":"AND($F259>BE$8,$F259<=BF$8)*1","v":0},{"$f":"AND($F259>BF$8,$F259<=BG$8)*1","v":0},{"$f":"AND($F259>BG$8,$F259<=BH$8)*1","v":0},{"$f":"AND($F259>BH$8,$F259<=BI$8)*1","v":0},{"$f":"AND($F259>BI$8,$F259<=BJ$8)*1","v":0},{"$f":"AND($F259>BJ$8,$F259<=BK$8)*1","v":0},{"$f":"AND($F259>BK$8,$F259<=BL$8)*1","v":0},{"$f":"AND($F259>BL$8,$F259<=BM$8)*1","v":0},{"$f":"AND($F259>BM$8,$F259<=BN$8)*1","v":0},{"$f":"AND($F259>BN$8,$F259<=BO$8)*1","v":0},{"$f":"AND($F259>BO$8,$F259<=BP$8)*1","v":0},{"$f":"AND($F259>BP$8,$F259<=BQ$8)*1","v":0},{"$f":"AND($F259>BQ$8,$F259<=BR$8)*1","v":0},{"$f":"AND($F259>BR$8,$F259<=BS$8)*1","v":0},{"$f":"AND($F259>BS$8,$F259<=BT$8)*1","v":0},{"$f":"AND($F259>BT$8,$F259<=BU$8)*1","v":0}]
[null,null,"Fasiliteetti aktiivinen - flag",null,null,null,null,null,null,null,null,{"$f":"+$F257*IF(AND(L$8>=$F259,IF($E$217=1,1,L$8<=$G265)),1,0)*(1-SUM(K$254:$M254))","v":0},{"$f":"+$F257*IF(AND(M$8>=$F259,IF($E$217=1,1,M$8<=$G265)),1,0)*(1-SUM(L$254:$M254))","v":0},{"$f":"+$F257*IF(AND(N$8>=$F259,IF($E$217=1,1,N$8<=$G265)),1,0)*(1-SUM(M$254:$M254))","v":0},{"$f":"+$F257*IF(AND(O$8>=$F259,IF($E$217=1,1,O$8<=$G265)),1,0)*(1-SUM($M$254:N254))","v":0},{"$f":"+$F257*IF(AND(P$8>=$F259,IF($E$217=1,1,P$8<=$G265)),1,0)*(1-SUM($M$254:O254))","v":0},{"$f":"+$F257*IF(AND(Q$8>=$F259,IF($E$217=1,1,Q$8<=$G265)),1,0)*(1-SUM($M$254:P254))","v":0},{"$f":"+$F257*IF(AND(R$8>=$F259,IF($E$217=1,1,R$8<=$G265)),1,0)*(1-SUM($M$254:Q254))","v":0},{"$f":"+$F257*IF(AND(S$8>=$F259,IF($E$217=1,1,S$8<=$G265)),1,0)*(1-SUM($M$254:R254))","v":0},{"$f":"+$F257*IF(AND(T$8>=$F259,IF($E$217=1,1,T$8<=$G265)),1,0)*(1-SUM($M$254:S254))","v":0},{"$f":"+$F257*IF(AND(U$8>=$F259,IF($E$217=1,1,U$8<=$G265)),1,0)*(1-SUM($M$254:T254))","v":0},{"$f":"+$F257*IF(AND(V$8>=$F259,IF($E$217=1,1,V$8<=$G265)),1,0)*(1-SUM($M$254:U254))","v":0},{"$f":"+$F257*IF(AND(W$8>=$F259,IF($E$217=1,1,W$8<=$G265)),1,0)*(1-SUM($M$254:V254))","v":0},{"$f":"+$F257*IF(AND(X$8>=$F259,IF($E$217=1,1,X$8<=$G265)),1,0)*(1-SUM($M$254:W254))","v":0},{"$f":"+$F257*IF(AND(Y$8>=$F259,IF($E$217=1,1,Y$8<=$G265)),1,0)*(1-SUM($M$254:X254))","v":0},{"$f":"+$F257*IF(AND(Z$8>=$F259,IF($E$217=1,1,Z$8<=$G265)),1,0)*(1-SUM($M$254:Y254))","v":0},{"$f":"+$F257*IF(AND(AA$8>=$F259,IF($E$217=1,1,AA$8<=$G265)),1,0)*(1-SUM($M$254:Z254))","v":0},{"$f":"+$F257*IF(AND(AB$8>=$F259,IF($E$217=1,1,AB$8<=$G265)),1,0)*(1-SUM($M$254:AA254))","v":1},{"$f":"+$F257*IF(AND(AC$8>=$F259,IF($E$217=1,1,AC$8<=$G265)),1,0)*(1-SUM($M$254:AB254))","v":1},{"$f":"+$F257*IF(AND(AD$8>=$F259,IF($E$217=1,1,AD$8<=$G265)),1,0)*(1-SUM($M$254:AC254))","v":1},{"$f":"+$F257*IF(AND(AE$8>=$F259,IF($E$217=1,1,AE$8<=$G265)),1,0)*(1-SUM($M$254:AD254))","v":1},{"$f":"+$F257*IF(AND(AF$8>=$F259,IF($E$217=1,1,AF$8<=$G265)),1,0)*(1-SUM($M$254:AE254))","v":1},{"$f":"+$F257*IF(AND(AG$8>=$F259,IF($E$217=1,1,AG$8<=$G265)),1,0)*(1-SUM($M$254:AF254))","v":1},{"$f":"+$F257*IF(AND(AH$8>=$F259,IF($E$217=1,1,AH$8<=$G265)),1,0)*(1-SUM($M$254:AG254))","v":1},{"$f":"+$F257*IF(AND(AI$8>=$F259,IF($E$217=1,1,AI$8<=$G265)),1,0)*(1-SUM($M$254:AH254))","v":1},{"$f":"+$F257*IF(AND(AJ$8>=$F259,IF($E$217=1,1,AJ$8<=$G265)),1,0)*(1-SUM($M$254:AI254))","v":1},{"$f":"+$F257*IF(AND(AK$8>=$F259,IF($E$217=1,1,AK$8<=$G265)),1,0)*(1-SUM($M$254:AJ254))","v":1},{"$f":"+$F257*IF(AND(AL$8>=$F259,IF($E$217=1,1,AL$8<=$G265)),1,0)*(1-SUM($M$254:AK254))","v":1},{"$f":"+$F257*IF(AND(AM$8>=$F259,IF($E$217=1,1,AM$8<=$G265)),1,0)*(1-SUM($M$254:AL254))","v":1},{"$f":"+$F257*IF(AND(AN$8>=$F259,IF($E$217=1,1,AN$8<=$G265)),1,0)*(1-SUM($M$254:AM254))","v":1},{"$f":"+$F257*IF(AND(AO$8>=$F259,IF($E$217=1,1,AO$8<=$G265)),1,0)*(1-SUM($M$254:AN254))","v":1},{"$f":"+$F257*IF(AND(AP$8>=$F259,IF($E$217=1,1,AP$8<=$G265)),1,0)*(1-SUM($M$254:AO254))","v":1},{"$f":"+$F257*IF(AND(AQ$8>=$F259,IF($E$217=1,1,AQ$8<=$G265)),1,0)*(1-SUM($M$254:AP254))","v":1},{"$f":"+$F257*IF(AND(AR$8>=$F259,IF($E$217=1,1,AR$8<=$G265)),1,0)*(1-SUM($M$254:AQ254))","v":1},{"$f":"+$F257*IF(AND(AS$8>=$F259,IF($E$217=1,1,AS$8<=$G265)),1,0)*(1-SUM($M$254:AR254))","v":1},{"$f":"+$F257*IF(AND(AT$8>=$F259,IF($E$217=1,1,AT$8<=$G265)),1,0)*(1-SUM($M$254:AS254))","v":1},{"$f":"+$F257*IF(AND(AU$8>=$F259,IF($E$217=1,1,AU$8<=$G265)),1,0)*(1-SUM($M$254:AT254))","v":1},{"$f":"+$F257*IF(AND(AV$8>=$F259,IF($E$217=1,1,AV$8<=$G265)),1,0)*(1-SUM($M$254:AU254))","v":1},{"$f":"+$F257*IF(AND(AW$8>=$F259,IF($E$217=1,1,AW$8<=$G265)),1,0)*(1-SUM($M$254:AV254))","v":1},{"$f":"+$F257*IF(AND(AX$8>=$F259,IF($E$217=1,1,AX$8<=$G265)),1,0)*(1-SUM($M$254:AW254))","v":1},{"$f":"+$F257*IF(AND(AY$8>=$F259,IF($E$217=1,1,AY$8<=$G265)),1,0)*(1-SUM($M$254:AX254))","v":1},{"$f":"+$F257*IF(AND(AZ$8>=$F259,IF($E$217=1,1,AZ$8<=$G265)),1,0)*(1-SUM($M$254:AY254))","v":1},{"$f":"+$F257*IF(AND(BA$8>=$F259,IF($E$217=1,1,BA$8<=$G265)),1,0)*(1-SUM($M$254:AZ254))","v":1},{"$f":"+$F257*IF(AND(BB$8>=$F259,IF($E$217=1,1,BB$8<=$G265)),1,0)*(1-SUM($M$254:BA254))","v":1},{"$f":"+$F257*IF(AND(BC$8>=$F259,IF($E$217=1,1,BC$8<=$G265)),1,0)*(1-SUM($M$254:BB254))","v":1},{"$f":"+$F257*IF(AND(BD$8>=$F259,IF($E$217=1,1,BD$8<=$G265)),1,0)*(1-SUM($M$254:BC254))","v":1},{"$f":"+$F257*IF(AND(BE$8>=$F259,IF($E$217=1,1,BE$8<=$G265)),1,0)*(1-SUM($M$254:BD254))","v":1},{"$f":"+$F257*IF(AND(BF$8>=$F259,IF($E$217=1,1,BF$8<=$G265)),1,0)*(1-SUM($M$254:BE254))","v":1},{"$f":"+$F257*IF(AND(BG$8>=$F259,IF($E$217=1,1,BG$8<=$G265)),1,0)*(1-SUM($M$254:BF254))","v":1},{"$f":"+$F257*IF(AND(BH$8>=$F259,IF($E$217=1,1,BH$8<=$G265)),1,0)*(1-SUM($M$254:BG254))","v":1},{"$f":"+$F257*IF(AND(BI$8>=$F259,IF($E$217=1,1,BI$8<=$G265)),1,0)*(1-SUM($M$254:BH254))","v":1},{"$f":"+$F257*IF(AND(BJ$8>=$F259,IF($E$217=1,1,BJ$8<=$G265)),1,0)*(1-SUM($M$254:BI254))","v":1},{"$f":"+$F257*IF(AND(BK$8>=$F259,IF($E$217=1,1,BK$8<=$G265)),1,0)*(1-SUM($M$254:BJ254))","v":1},{"$f":"+$F257*IF(AND(BL$8>=$F259,IF($E$217=1,1,BL$8<=$G265)),1,0)*(1-SUM($M$254:BK254))","v":1},{"$f":"+$F257*IF(AND(BM$8>=$F259,IF($E$217=1,1,BM$8<=$G265)),1,0)*(1-SUM($M$254:BL254))","v":1},{"$f":"+$F257*IF(AND(BN$8>=$F259,IF($E$217=1,1,BN$8<=$G265)),1,0)*(1-SUM($M$254:BM254))","v":1},{"$f":"+$F257*IF(AND(BO$8>=$F259,IF($E$217=1,1,BO$8<=$G265)),1,0)*(1-SUM($M$254:BN254))","v":1},{"$f":"+$F257*IF(AND(BP$8>=$F259,IF($E$217=1,1,BP$8<=$G265)),1,0)*(1-SUM($M$254:BO254))","v":1},{"$f":"+$F257*IF(AND(BQ$8>=$F259,IF($E$217=1,1,BQ$8<=$G265)),1,0)*(1-SUM($M$254:BP254))","v":1},{"$f":"+$F257*IF(AND(BR$8>=$F259,IF($E$217=1,1,BR$8<=$G265)),1,0)*(1-SUM($M$254:BQ254))","v":1},{"$f":"+$F257*IF(AND(BS$8>=$F259,IF($E$217=1,1,BS$8<=$G265)),1,0)*(1-SUM($M$254:BR254))","v":1},{"$f":"+$F257*IF(AND(BT$8>=$F259,IF($E$217=1,1,BT$8<=$G265)),1,0)*(1-SUM($M$254:BS254))","v":1},{"$f":"+$F257*IF(AND(BU$8>=$F259,IF($E$217=1,1,BU$8<=$G265)),1,0)*(1-SUM($M$254:BT254))","v":1}]
[null,null,"Lyhennysperiodi - flag",null,null,null,null,null,null,null,null,{"$f":"L251*(EOMONTH($F$259,12-1)<L$8)","v":0},{"$f":"M251*(EOMONTH($F$259,12-1)<M$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS251*(EOMONTH($F$259,12-1)<AS$8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Takaisinmaksu - flag",null,null,null,null,null,null,null,null,{"$f":"IF($F$242=2,IF(INT((L255-1)/$F$213)=(L255-1)/$F$213,1,0)*(L$8>=$F$217),L251*($F265<=L$8))","v":0},{"$f":"IF($F$242=2,IF(INT((M255-1)/$F$213)=(M255-1)/$F$213,1,0)*(M$8>=$F$217),M251*($F265<=M$8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IF($F$242=2,IF(INT((AS255-1)/$F$213)=(AS255-1)/$F$213,1,0)*(AS$8>=$F$217),AS251*($F265<=AS$8))","v":0},0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
[null,null,"Uudelleenrahoitus - flag",null,null,null,null,null,null,null,null,{"$f":"IF($F$262=L8,1,0)","v":0},{"$f":"IF($F$262=M8,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$262=AS8,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Velkavuosi",null,null,null,null,null,null,null,null,{"$f":"+IF(L$8=$F259,1,IF(L251=1,K255+1,0))","v":0},0,{"$f":"+IF(N$8=$F259,1,IF(N251=1,M255+1,0))","v":0},{"$f":"+IF(O$8=$F259,1,IF(O251=1,N255+1,0))","v":0},{"$f":"+IF(P$8=$F259,1,IF(P251=1,O255+1,0))","v":0},{"$f":"+IF(Q$8=$F259,1,IF(Q251=1,P255+1,0))","v":0},{"$f":"+IF(R$8=$F259,1,IF(R251=1,Q255+1,0))","v":0},{"$f":"+IF(S$8=$F259,1,IF(S251=1,R255+1,0))","v":0},{"$f":"+IF(T$8=$F259,1,IF(T251=1,S255+1,0))","v":0},{"$f":"+IF(U$8=$F259,1,IF(U251=1,T255+1,0))","v":0},{"$f":"+IF(V$8=$F259,1,IF(V251=1,U255+1,0))","v":0},{"$f":"+IF(W$8=$F259,1,IF(W251=1,V255+1,0))","v":0},{"$f":"+IF(X$8=$F259,1,IF(X251=1,W255+1,0))","v":0},{"$f":"+IF(Y$8=$F259,1,IF(Y251=1,X255+1,0))","v":0},{"$f":"+IF(Z$8=$F259,1,IF(Z251=1,Y255+1,0))","v":0},{"$f":"+IF(AA$8=$F259,1,IF(AA251=1,Z255+1,0))","v":0},{"$f":"+IF(AB$8=$F259,1,IF(AB251=1,AA255+1,0))","v":1},{"$f":"+IF(AC$8=$F259,1,IF(AC251=1,AB255+1,0))","v":2},{"$f":"+IF(AD$8=$F259,1,IF(AD251=1,AC255+1,0))","v":3},{"$f":"+IF(AE$8=$F259,1,IF(AE251=1,AD255+1,0))","v":4},{"$f":"+IF(AF$8=$F259,1,IF(AF251=1,AE255+1,0))","v":5},{"$f":"+IF(AG$8=$F259,1,IF(AG251=1,AF255+1,0))","v":6},{"$f":"+IF(AH$8=$F259,1,IF(AH251=1,AG255+1,0))","v":7},{"$f":"+IF(AI$8=$F259,1,IF(AI251=1,AH255+1,0))","v":8},{"$f":"+IF(AJ$8=$F259,1,IF(AJ251=1,AI255+1,0))","v":9},{"$f":"+IF(AK$8=$F259,1,IF(AK251=1,AJ255+1,0))","v":10},{"$f":"+IF(AL$8=$F259,1,IF(AL251=1,AK255+1,0))","v":11},{"$f":"+IF(AM$8=$F259,1,IF(AM251=1,AL255+1,0))","v":12},{"$f":"+IF(AN$8=$F259,1,IF(AN251=1,AM255+1,0))","v":13},{"$f":"+IF(AO$8=$F259,1,IF(AO251=1,AN255+1,0))","v":14},{"$f":"+IF(AP$8=$F259,1,IF(AP251=1,AO255+1,0))","v":15},{"$f":"+IF(AQ$8=$F259,1,IF(AQ251=1,AP255+1,0))","v":16},{"$f":"+IF(AR$8=$F259,1,IF(AR251=1,AQ255+1,0))","v":17},{"$f":"+IF(AS$8=$F259,1,IF(AS251=1,AR255+1,0))","v":18},{"$f":"+IF(AT$8=$F259,1,IF(AT251=1,AS255+1,0))","v":19},{"$f":"+IF(AU$8=$F259,1,IF(AU251=1,AT255+1,0))","v":20},{"$f":"+IF(AV$8=$F259,1,IF(AV251=1,AU255+1,0))","v":21},{"$f":"+IF(AW$8=$F259,1,IF(AW251=1,AV255+1,0))","v":22},{"$f":"+IF(AX$8=$F259,1,IF(AX251=1,AW255+1,0))","v":23},{"$f":"+IF(AY$8=$F259,1,IF(AY251=1,AX255+1,0))","v":24},{"$f":"+IF(AZ$8=$F259,1,IF(AZ251=1,AY255+1,0))","v":25},{"$f":"+IF(BA$8=$F259,1,IF(BA251=1,AZ255+1,0))","v":26},{"$f":"+IF(BB$8=$F259,1,IF(BB251=1,BA255+1,0))","v":27},{"$f":"+IF(BC$8=$F259,1,IF(BC251=1,BB255+1,0))","v":28},{"$f":"+IF(BD$8=$F259,1,IF(BD251=1,BC255+1,0))","v":29},{"$f":"+IF(BE$8=$F259,1,IF(BE251=1,BD255+1,0))","v":30},{"$f":"+IF(BF$8=$F259,1,IF(BF251=1,BE255+1,0))","v":31},{"$f":"+IF(BG$8=$F259,1,IF(BG251=1,BF255+1,0))","v":32},{"$f":"+IF(BH$8=$F259,1,IF(BH251=1,BG255+1,0))","v":33},{"$f":"+IF(BI$8=$F259,1,IF(BI251=1,BH255+1,0))","v":34},{"$f":"+IF(BJ$8=$F259,1,IF(BJ251=1,BI255+1,0))","v":35},{"$f":"+IF(BK$8=$F259,1,IF(BK251=1,BJ255+1,0))","v":36},{"$f":"+IF(BL$8=$F259,1,IF(BL251=1,BK255+1,0))","v":37},{"$f":"+IF(BM$8=$F259,1,IF(BM251=1,BL255+1,0))","v":38},{"$f":"+IF(BN$8=$F259,1,IF(BN251=1,BM255+1,0))","v":39},{"$f":"+IF(BO$8=$F259,1,IF(BO251=1,BN255+1,0))","v":40},{"$f":"+IF(BP$8=$F259,1,IF(BP251=1,BO255+1,0))","v":41},{"$f":"+IF(BQ$8=$F259,1,IF(BQ251=1,BP255+1,0))","v":42},{"$f":"+IF(BR$8=$F259,1,IF(BR251=1,BQ255+1,0))","v":43},{"$f":"+IF(BS$8=$F259,1,IF(BS251=1,BR255+1,0))","v":44},{"$f":"+IF(BT$8=$F259,1,IF(BT251=1,BS255+1,0))","v":45},{"$f":"+IF(BU$8=$F259,1,IF(BU251=1,BT255+1,0))","v":46}]
[null,null,"Korkopäiviä",null,null,null,null,null,null,null,null,{"$f":"IF(L250=1,L$8-$F259,IF(L251=1,L$8-K$8,0))","v":0},0,{"$f":"IF(N250=1,N$8-$F259,IF(N251=1,N$8-M$8,0))","v":0},{"$f":"IF(O250=1,O$8-$F259,IF(O251=1,O$8-N$8,0))","v":0},{"$f":"IF(P250=1,P$8-$F259,IF(P251=1,P$8-O$8,0))","v":0},{"$f":"IF(Q250=1,Q$8-$F259,IF(Q251=1,Q$8-P$8,0))","v":0},{"$f":"IF(R250=1,R$8-$F259,IF(R251=1,R$8-Q$8,0))","v":0},{"$f":"IF(S250=1,S$8-$F259,IF(S251=1,S$8-R$8,0))","v":0},{"$f":"IF(T250=1,T$8-$F259,IF(T251=1,T$8-S$8,0))","v":0},{"$f":"IF(U250=1,U$8-$F259,IF(U251=1,U$8-T$8,0))","v":0},{"$f":"IF(V250=1,V$8-$F259,IF(V251=1,V$8-U$8,0))","v":0},{"$f":"IF(W250=1,W$8-$F259,IF(W251=1,W$8-V$8,0))","v":0},{"$f":"IF(X250=1,X$8-$F259,IF(X251=1,X$8-W$8,0))","v":0},{"$f":"IF(Y250=1,Y$8-$F259,IF(Y251=1,Y$8-X$8,0))","v":0},{"$f":"IF(Z250=1,Z$8-$F259,IF(Z251=1,Z$8-Y$8,0))","v":0},{"$f":"IF(AA250=1,AA$8-$F259,IF(AA251=1,AA$8-Z$8,0))","v":0},{"$f":"IF(AB250=1,AB$8-$F259,IF(AB251=1,AB$8-AA$8,0))","v":364},{"$f":"IF(AC250=1,AC$8-$F259,IF(AC251=1,AC$8-AB$8,0))","v":366},{"$f":"IF(AD250=1,AD$8-$F259,IF(AD251=1,AD$8-AC$8,0))","v":365},{"$f":"IF(AE250=1,AE$8-$F259,IF(AE251=1,AE$8-AD$8,0))","v":365},{"$f":"IF(AF250=1,AF$8-$F259,IF(AF251=1,AF$8-AE$8,0))","v":365},{"$f":"IF(AG250=1,AG$8-$F259,IF(AG251=1,AG$8-AF$8,0))","v":366},{"$f":"IF(AH250=1,AH$8-$F259,IF(AH251=1,AH$8-AG$8,0))","v":365},{"$f":"IF(AI250=1,AI$8-$F259,IF(AI251=1,AI$8-AH$8,0))","v":365},{"$f":"IF(AJ250=1,AJ$8-$F259,IF(AJ251=1,AJ$8-AI$8,0))","v":365},{"$f":"IF(AK250=1,AK$8-$F259,IF(AK251=1,AK$8-AJ$8,0))","v":366},{"$f":"IF(AL250=1,AL$8-$F259,IF(AL251=1,AL$8-AK$8,0))","v":365},{"$f":"IF(AM250=1,AM$8-$F259,IF(AM251=1,AM$8-AL$8,0))","v":365},{"$f":"IF(AN250=1,AN$8-$F259,IF(AN251=1,AN$8-AM$8,0))","v":365},{"$f":"IF(AO250=1,AO$8-$F259,IF(AO251=1,AO$8-AN$8,0))","v":366},{"$f":"IF(AP250=1,AP$8-$F259,IF(AP251=1,AP$8-AO$8,0))","v":365},{"$f":"IF(AQ250=1,AQ$8-$F259,IF(AQ251=1,AQ$8-AP$8,0))","v":365},{"$f":"IF(AR250=1,AR$8-$F259,IF(AR251=1,AR$8-AQ$8,0))","v":365},{"$f":"IF(AS250=1,AS$8-$F259,IF(AS251=1,AS$8-AR$8,0))","v":366},{"$f":"IF(AT250=1,AT$8-$F259,IF(AT251=1,AT$8-AS$8,0))","v":365},{"$f":"IF(AU250=1,AU$8-$F259,IF(AU251=1,AU$8-AT$8,0))","v":365},{"$f":"IF(AV250=1,AV$8-$F259,IF(AV251=1,AV$8-AU$8,0))","v":365},{"$f":"IF(AW250=1,AW$8-$F259,IF(AW251=1,AW$8-AV$8,0))","v":366},{"$f":"IF(AX250=1,AX$8-$F259,IF(AX251=1,AX$8-AW$8,0))","v":365},{"$f":"IF(AY250=1,AY$8-$F259,IF(AY251=1,AY$8-AX$8,0))","v":365},{"$f":"IF(AZ250=1,AZ$8-$F259,IF(AZ251=1,AZ$8-AY$8,0))","v":365},{"$f":"IF(BA250=1,BA$8-$F259,IF(BA251=1,BA$8-AZ$8,0))","v":366},{"$f":"IF(BB250=1,BB$8-$F259,IF(BB251=1,BB$8-BA$8,0))","v":365},{"$f":"IF(BC250=1,BC$8-$F259,IF(BC251=1,BC$8-BB$8,0))","v":365},{"$f":"IF(BD250=1,BD$8-$F259,IF(BD251=1,BD$8-BC$8,0))","v":365},{"$f":"IF(BE250=1,BE$8-$F259,IF(BE251=1,BE$8-BD$8,0))","v":366},{"$f":"IF(BF250=1,BF$8-$F259,IF(BF251=1,BF$8-BE$8,0))","v":365},{"$f":"IF(BG250=1,BG$8-$F259,IF(BG251=1,BG$8-BF$8,0))","v":365},{"$f":"IF(BH250=1,BH$8-$F259,IF(BH251=1,BH$8-BG$8,0))","v":365},{"$f":"IF(BI250=1,BI$8-$F259,IF(BI251=1,BI$8-BH$8,0))","v":366},{"$f":"IF(BJ250=1,BJ$8-$F259,IF(BJ251=1,BJ$8-BI$8,0))","v":365},{"$f":"IF(BK250=1,BK$8-$F259,IF(BK251=1,BK$8-BJ$8,0))","v":365},{"$f":"IF(BL250=1,BL$8-$F259,IF(BL251=1,BL$8-BK$8,0))","v":365},{"$f":"IF(BM250=1,BM$8-$F259,IF(BM251=1,BM$8-BL$8,0))","v":366},{"$f":"IF(BN250=1,BN$8-$F259,IF(BN251=1,BN$8-BM$8,0))","v":365},{"$f":"IF(BO250=1,BO$8-$F259,IF(BO251=1,BO$8-BN$8,0))","v":365},{"$f":"IF(BP250=1,BP$8-$F259,IF(BP251=1,BP$8-BO$8,0))","v":365},{"$f":"IF(BQ250=1,BQ$8-$F259,IF(BQ251=1,BQ$8-BP$8,0))","v":366},{"$f":"IF(BR250=1,BR$8-$F259,IF(BR251=1,BR$8-BQ$8,0))","v":365},{"$f":"IF(BS250=1,BS$8-$F259,IF(BS251=1,BS$8-BR$8,0))","v":365},{"$f":"IF(BT250=1,BT$8-$F259,IF(BT251=1,BT$8-BS$8,0))","v":365},{"$f":"IF(BU250=1,BU$8-$F259,IF(BU251=1,BU$8-BT$8,0))","v":366}]
[null,null,"Kontrolli",null,null,{"$f":"Kontrolli!E92","v":1}]
[null,null,"Fasiliteetin koko",null,"EURm",{"$f":"-OFFSET(M126,0,$F$118+YEARFRAC(M8,EOMONTH(F116,12-1)))","v":1701.4690721018521}]
[null,null,"Nostoajankohta",null,"Pvm",{"$f":"F119*F257","v":"2035-01-01"}]
[null,null,"Lyhennysprofiili",null,null,{"$f":"VLOOKUP($F$290,$C$291:$D$294,2)","v":"Bullet"}]
[null,null,"Laina-aika",null,"Vuotta",{"$f":"IF(F290=2,Kontrolli!E95,Kontrolli!E94)","v":10}]
[null,null,"Uudelleenrahoitus",null,"Pvm",{"$f":"Kontrolli!E103*Kontrolli!E104","v":0}]
[null,null,"Velkabalanssi - BoY",null,null,null,null,null,null,null,null,{"$f":"K266","v":0},0,{"$f":"M266","v":0},{"$f":"N266","v":0},{"$f":"O266","v":0},{"$f":"P266","v":0},{"$f":"Q266","v":0},{"$f":"R266","v":0},{"$f":"S266","v":0},{"$f":"T266","v":0},{"$f":"U266","v":0},{"$f":"V266","v":0},{"$f":"W266","v":0},{"$f":"X266","v":0},{"$f":"Y266","v":0},{"$f":"Z266","v":0},0,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521]
[null,null,"Lisäykset",null,"Uusiutuu?","Alkaen","Päättyen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" AND( $F259 > AA$8, $F259 <= AB$8 ) * 1*$F$257*$F$258+$E265*AB290*(1-AB254)","v":1701.4690721018521},{"$f":" AND( $F259 > AB$8, $F259 <= AC$8 ) * 1*$F$257*$F$258+$E265*AC290*(1-AC254)","v":0},0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0]
[null,null,"Lyhennykset",null,{"$f":"Kontrolli!E96","v":1},{"$f":"IF(F290=2,EOMONTH(F259,(F261+1)*12-1),EOMONTH(F259,12-1))","v":"2045-12-31"},{"$f":"IF(F290=2,EOMONTH(F259,(F261+1)*12-1),EOMONTH(F259,(F261+1)*12-1))","v":"2045-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MAX(MIN(AB290*$F$257,AB263),(AB253-AC253)*AB263,0)*(1-AB254)+SUM(AB263:AB264)*-AB254","v":0},0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,{"$f":"-MAX(MIN(BU290*$F$257,BU263),(BU253-BU253)*BU263,0)*(1-BU254)+SUM(BU263:BU264)*-BU254","v":0}]
[null,null,"Velkabalanssi - EoY",null,null,null,null,null,null,null,null,{"$f":"SUM(L263:L265)","v":0},{"$f":"SUM(M263:M265)","v":0},0,0,{"$f":"SUM(P263:P265)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z263:Z265)","v":0},0,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521]
[null,null,"Suojaussuhde (totaalibalanssista)",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$97*L251","v":0},{"$f":"Kontrolli!$E$97*M251","v":0},{"$f":"Kontrolli!$E$97*N251","v":0},{"$f":"Kontrolli!$E$97*O251","v":0},{"$f":"Kontrolli!$E$97*P251","v":0},{"$f":"Kontrolli!$E$97*Q251","v":0},{"$f":"Kontrolli!$E$97*R251","v":0},{"$f":"Kontrolli!$E$97*S251","v":0},{"$f":"Kontrolli!$E$97*T251","v":0},{"$f":"Kontrolli!$E$97*U251","v":0},{"$f":"Kontrolli!$E$97*V251","v":0},{"$f":"Kontrolli!$E$97*W251","v":0},{"$f":"Kontrolli!$E$97*X251","v":0},{"$f":"Kontrolli!$E$97*Y251","v":0},{"$f":"Kontrolli!$E$97*Z251","v":0},{"$f":"Kontrolli!$E$97*AA251","v":0},{"$f":"Kontrolli!$E$97*AB251","v":0},{"$f":"Kontrolli!$E$97*AC251","v":0},{"$f":"Kontrolli!$E$97*AD251","v":0},{"$f":"Kontrolli!$E$97*AE251","v":0},{"$f":"Kontrolli!$E$97*AF251","v":0},{"$f":"Kontrolli!$E$97*AG251","v":0},{"$f":"Kontrolli!$E$97*AH251","v":0},{"$f":"Kontrolli!$E$97*AI251","v":0},{"$f":"Kontrolli!$E$97*AJ251","v":0},{"$f":"Kontrolli!$E$97*AK251","v":0},{"$f":"Kontrolli!$E$97*AL251","v":0},{"$f":"Kontrolli!$E$97*AM251","v":0},{"$f":"Kontrolli!$E$97*AN251","v":0},{"$f":"Kontrolli!$E$97*AO251","v":0},{"$f":"Kontrolli!$E$97*AP251","v":0},{"$f":"Kontrolli!$E$97*AQ251","v":0},{"$f":"Kontrolli!$E$97*AR251","v":0},{"$f":"Kontrolli!$E$97*AS251","v":0},{"$f":"Kontrolli!$E$97*AT251","v":0},{"$f":"Kontrolli!$E$97*AU251","v":0},{"$f":"Kontrolli!$E$97*AV251","v":0},{"$f":"Kontrolli!$E$97*AW251","v":0},{"$f":"Kontrolli!$E$97*AX251","v":0},{"$f":"Kontrolli!$E$97*AY251","v":0},{"$f":"Kontrolli!$E$97*AZ251","v":0},{"$f":"Kontrolli!$E$97*BA251","v":0},{"$f":"Kontrolli!$E$97*BB251","v":0},{"$f":"Kontrolli!$E$97*BC251","v":0},{"$f":"Kontrolli!$E$97*BD251","v":0},{"$f":"Kontrolli!$E$97*BE251","v":0},{"$f":"Kontrolli!$E$97*BF251","v":0},{"$f":"Kontrolli!$E$97*BG251","v":0},{"$f":"Kontrolli!$E$97*BH251","v":0},{"$f":"Kontrolli!$E$97*BI251","v":0},{"$f":"Kontrolli!$E$97*BJ251","v":0},{"$f":"Kontrolli!$E$97*BK251","v":0},{"$f":"Kontrolli!$E$97*BL251","v":0},{"$f":"Kontrolli!$E$97*BM251","v":0},{"$f":"Kontrolli!$E$97*BN251","v":0},{"$f":"Kontrolli!$E$97*BO251","v":0},{"$f":"Kontrolli!$E$97*BP251","v":0},{"$f":"Kontrolli!$E$97*BQ251","v":0},{"$f":"Kontrolli!$E$97*BR251","v":0},{"$f":"Kontrolli!$E$97*BS251","v":0},{"$f":"Kontrolli!$E$97*BT251","v":0},{"$f":"Kontrolli!$E$97*BU251","v":0}]
[null,null,"Kiinteä balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L263=0,L266*L267,L263*L267)","v":0},{"$f":"IF(M263=0,M266*M267,M263*M267)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(W263=0,W266*W267,W263*W267)","v":0},{"$f":"IF(X263=0,X266*X267,X263*X267)","v":0},0,{"$f":"IF(Z263=0,Z266*Z267,Z263*Z267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kelluva balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L263=0,L266*(1-L267),L263*(1-L267))","v":0},{"$f":"IF(M263=0,M266*(1-M267),M263*(1-M267))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(W263=0,W266*(1-W267),W263*(1-W267))","v":0},{"$f":"IF(X263=0,X266*(1-X267),X263*(1-X267))","v":0},0,{"$f":"IF(Z263=0,Z266*(1-Z267),Z263*(1-Z267))","v":0},0,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521]
[]
[null,null,"Peruskorot",null,"Vuoteen:"]
[null,null,"1. periodin marginaali",null,{"$f":"Kontrolli!E100","v":0},{"$f":"Kontrolli!E98","v":5.0000000000000001E-3},null,null,null,null,null,{"$f":"IF((L255<$E272),$F272,0)","v":0},{"$f":"IF((M255<$E272),$F272,0)","v":0},{"$f":"IF((N255<$E272),$F272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"2. periodin marginaali",null,null,{"$f":"Kontrolli!E99","v":5.0000000000000001E-3},null,null,null,null,null,{"$f":"IF((L255>$E272),$F273,0)","v":0},{"$f":"IF((M255>$E272),$F273,0)","v":0},{"$f":"IF((N255>$E272),$F273,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,null,"Kiinteä korko",null,null,null,null,null,null,null,{"$f":"L251*Kontrolli!$E$101","v":0},{"$f":"M251*Kontrolli!$E$101","v":0},{"$f":"N251*Kontrolli!$E$101","v":0},{"$f":"O251*Kontrolli!$E$101","v":0},{"$f":"P251*Kontrolli!$E$101","v":0},{"$f":"Q251*Kontrolli!$E$101","v":0},{"$f":"R251*Kontrolli!$E$101","v":0},{"$f":"S251*Kontrolli!$E$101","v":0},{"$f":"T251*Kontrolli!$E$101","v":0},{"$f":"U251*Kontrolli!$E$101","v":0},{"$f":"V251*Kontrolli!$E$101","v":0},{"$f":"W251*Kontrolli!$E$101","v":0},{"$f":"X251*Kontrolli!$E$101","v":0},{"$f":"Y251*Kontrolli!$E$101","v":0},{"$f":"Z251*Kontrolli!$E$101","v":0},{"$f":"AA251*Kontrolli!$E$101","v":0},{"$f":"AB251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AC251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AD251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AE251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AF251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AG251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AH251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AI251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AJ251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AK251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AL251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AM251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AN251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AO251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AP251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AQ251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AR251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AS251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AT251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AU251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AV251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AW251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AX251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AY251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"AZ251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BA251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BB251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BC251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BD251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BE251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BF251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BG251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BH251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BI251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BJ251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BK251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BL251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BM251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BN251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BO251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BP251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BQ251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BR251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BS251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BT251*Kontrolli!$E$101","v":1.0999999999999999E-2},{"$f":"BU251*Kontrolli!$E$101","v":1.0999999999999999E-2}]
[null,null,null,"Vaihtuva korko",null,"5v swap",null,null,null,null,null,{"$f":"'Yleiset oletukset'!L$25*L251","v":0},{"$f":"'Yleiset oletukset'!M$25*M251","v":0},{"$f":"'Yleiset oletukset'!N$25*N251","v":0},{"$f":"'Yleiset oletukset'!O$25*O251","v":0},{"$f":"'Yleiset oletukset'!P$25*P251","v":0},{"$f":"'Yleiset oletukset'!Q$25*Q251","v":0},{"$f":"'Yleiset oletukset'!R$25*R251","v":0},{"$f":"'Yleiset oletukset'!S$25*S251","v":0},{"$f":"'Yleiset oletukset'!T$25*T251","v":0},{"$f":"'Yleiset oletukset'!U$25*U251","v":0},{"$f":"'Yleiset oletukset'!V$25*V251","v":0},{"$f":"'Yleiset oletukset'!W$25*W251","v":0},{"$f":"'Yleiset oletukset'!X$25*X251","v":0},{"$f":"'Yleiset oletukset'!Y$25*Y251","v":0},{"$f":"'Yleiset oletukset'!Z$25*Z251","v":0},{"$f":"'Yleiset oletukset'!AA$25*AA251","v":0},{"$f":"'Yleiset oletukset'!AB$25*AB251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AC$25*AC251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AD$25*AD251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AE$25*AE251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AF$25*AF251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AG$25*AG251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AH$25*AH251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AI$25*AI251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AJ$25*AJ251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AK$25*AK251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AL$25*AL251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AM$25*AM251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AN$25*AN251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AO$25*AO251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AP$25*AP251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AQ$25*AQ251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AR$25*AR251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AS$25*AS251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AT$25*AT251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AU$25*AU251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AV$25*AV251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AW$25*AW251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AX$25*AX251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AY$25*AY251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!AZ$25*AZ251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BA$25*BA251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BB$25*BB251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BC$25*BC251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BD$25*BD251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BE$25*BE251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BF$25*BF251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BG$25*BG251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BH$25*BH251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BI$25*BI251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BJ$25*BJ251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BK$25*BK251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BL$25*BL251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BM$25*BM251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BN$25*BN251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BO$25*BO251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BP$25*BP251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BQ$25*BQ251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BR$25*BR251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BS$25*BS251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BT$25*BT251","v":2.5000000000000001E-2},{"$f":"'Yleiset oletukset'!BU$25*BU251","v":2.5000000000000001E-2}]
[null,null,"Kiinteä korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF(L$8>$F259,0,IF($F290=3,0,L268*(L274+SUM(L273:L273))*(L250/L$9)))","v":0},{"$f":"IF(M$8>$F259,0,IF($F290=3,0,M268*(M274+SUM(M273:M273))*(M250/M$9)))","v":0},{"$f":"IF(N$8>$F259,0,IF($F290=3,0,N268*(N274+SUM(N273:N273))*(N250/N$9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vaihtuva korkokulu",null,null,null,null,null,null,null,null,{"$f":"IF($F290=3,0,L269*(L275+SUM(L272:L273))*(L256/L$9))*(1-L254)","v":0},{"$f":"IF($F290=3,0,M269*(M275+SUM(M272:M273))*(M256/M$9))*(1-M254)","v":0},{"$f":"IF($F290=3,0,N269*(N275+SUM(N272:N273))*(N256/N$9))*(1-N254)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F290=3,0,Z269*(Z275+SUM(Z272:Z273))*(Z256/Z$9))*(1-Z254)","v":0},0,50.904225390006097,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567]
[null,null,"Annuiteettikorko",null,null,{"$f":"IF(F290=3,\"Käytössä\",\"Ei käytössä\")","v":"Ei käytössä"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($F290=3,IFERROR(IPMT(AB273+AB275,AB251,$F261,$F258),0),0)*(1-AB254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"L276+L277+L278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z276+Z277+Z278","v":0},0,50.904225390006097,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567,51.044072163055567]
[]
[null,null,"Järjestelykustannus",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$102*L264","v":0},{"$f":"Kontrolli!$E$102*M264","v":0},{"$f":"Kontrolli!$E$102*N264","v":0},{"$f":"Kontrolli!$E$102*O264","v":0},{"$f":"Kontrolli!$E$102*P264","v":0},{"$f":"Kontrolli!$E$102*Q264","v":0},{"$f":"Kontrolli!$E$102*R264","v":0},{"$f":"Kontrolli!$E$102*S264","v":0},{"$f":"Kontrolli!$E$102*T264","v":0},{"$f":"Kontrolli!$E$102*U264","v":0},{"$f":"Kontrolli!$E$102*V264","v":0},{"$f":"Kontrolli!$E$102*W264","v":0},{"$f":"Kontrolli!$E$102*X264","v":0},{"$f":"Kontrolli!$E$102*Y264","v":0},{"$f":"Kontrolli!$E$102*Z264","v":0},{"$f":"Kontrolli!$E$102*AA264","v":0},{"$f":"Kontrolli!$E$102*AB264","v":0},{"$f":"Kontrolli!$E$102*AC264","v":0},{"$f":"Kontrolli!$E$102*AD264","v":0},{"$f":"Kontrolli!$E$102*AE264","v":0},{"$f":"Kontrolli!$E$102*AF264","v":0},{"$f":"Kontrolli!$E$102*AG264","v":0},{"$f":"Kontrolli!$E$102*AH264","v":0},{"$f":"Kontrolli!$E$102*AI264","v":0},{"$f":"Kontrolli!$E$102*AJ264","v":0},{"$f":"Kontrolli!$E$102*AK264","v":0},{"$f":"Kontrolli!$E$102*AL264","v":0},{"$f":"Kontrolli!$E$102*AM264","v":0},{"$f":"Kontrolli!$E$102*AN264","v":0},{"$f":"Kontrolli!$E$102*AO264","v":0},{"$f":"Kontrolli!$E$102*AP264","v":0},{"$f":"Kontrolli!$E$102*AQ264","v":0},{"$f":"Kontrolli!$E$102*AR264","v":0},{"$f":"Kontrolli!$E$102*AS264","v":0},{"$f":"Kontrolli!$E$102*AT264","v":0},{"$f":"Kontrolli!$E$102*AU264","v":0},{"$f":"Kontrolli!$E$102*AV264","v":0},{"$f":"Kontrolli!$E$102*AW264","v":0},{"$f":"Kontrolli!$E$102*AX264","v":0},{"$f":"Kontrolli!$E$102*AY264","v":0},{"$f":"Kontrolli!$E$102*AZ264","v":0},{"$f":"Kontrolli!$E$102*BA264","v":0},{"$f":"Kontrolli!$E$102*BB264","v":0},{"$f":"Kontrolli!$E$102*BC264","v":0},{"$f":"Kontrolli!$E$102*BD264","v":0},{"$f":"Kontrolli!$E$102*BE264","v":0},{"$f":"Kontrolli!$E$102*BF264","v":0},{"$f":"Kontrolli!$E$102*BG264","v":0},{"$f":"Kontrolli!$E$102*BH264","v":0},{"$f":"Kontrolli!$E$102*BI264","v":0},{"$f":"Kontrolli!$E$102*BJ264","v":0},{"$f":"Kontrolli!$E$102*BK264","v":0},{"$f":"Kontrolli!$E$102*BL264","v":0},{"$f":"Kontrolli!$E$102*BM264","v":0},{"$f":"Kontrolli!$E$102*BN264","v":0},{"$f":"Kontrolli!$E$102*BO264","v":0},{"$f":"Kontrolli!$E$102*BP264","v":0},{"$f":"Kontrolli!$E$102*BQ264","v":0},{"$f":"Kontrolli!$E$102*BR264","v":0},{"$f":"Kontrolli!$E$102*BS264","v":0},{"$f":"Kontrolli!$E$102*BT264","v":0},{"$f":"Kontrolli!$E$102*BU264","v":0}]
[]
[null,null,"Lainanhoitokulut yhteensä"]
[null,null,"Lyhennys",null,null,null,null,null,null,null,null,{"$f":"L265","v":0},{"$f":"M265","v":0},{"$f":"N265","v":0},{"$f":"O265","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Z265","v":0},0,0,0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,0,0,0,0,0,-1701.4690721018521,0,0,0,0,0]
[null,null,"Korkokulut",null,null,null,null,null,null,null,null,{"$f":"-L279","v":0},{"$f":"-M279","v":0},{"$f":"-N279","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-Z279","v":0},0,-50.904225390006097,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567]
[null,null,"Järjestelykustannukset",null,null,null,null,null,null,null,null,{"$f":"-L281","v":0},{"$f":"-M281","v":0},{"$f":"-N281","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-Z281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lainanhoitokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"SUM(L284:L286)","v":0},{"$f":"SUM(M284:M286)","v":0},{"$f":"SUM(N284:N286)","v":0},{"$f":"SUM(O284:O286)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(W284:W286)","v":0},{"$f":"SUM(X284:X286)","v":0},0,{"$f":"SUM(Z284:Z286)","v":0},0,-50.904225390006097,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-1752.5131442649076,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-1752.5131442649076,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-1752.5131442649076,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-1752.5131442649076,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567,-51.044072163055567]
[null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,"Lyhennysprofiili"]
[null,null,"Käytössä:",null,null,{"$f":"Kontrolli!E93","v":2},null,null,null,null,null,{"$f":"OFFSET(L290,$F$290,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,{"$f":"OFFSET(AS290,$F$290,)","v":0},0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0]
[null,null,1,"Tasalyhennys",null,{"$f":"Kontrolli!E94","v":40},"Laina-aika (vuotta)",null,null,null,null,{"$f":" L252*$F$209/$F$291*$F$210","v":0},{"$f":" M252*$F$209/$F$291*$F$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,{"$f":" AS252*$F$209/$F$291*$F$210","v":37.169898266389005},37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005,37.169898266389005]
[null,null,2,"Bullet",null,{"$f":"Kontrolli!E95","v":10},"Laina-aika (vuotta)",null,null,null,null,{"$f":"(MOD(YEAR(L$8)-YEAR($F$259),$F$261)=0)*L263*L253","v":0},{"$f":"(MOD(YEAR(M$8)-YEAR($F$259),$F$261)=0)*M263*M253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(YEAR(AA$8)-YEAR($F$259),$F$261)=0)*AA263*AA253","v":0},0,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0,0,0,0,0,1701.4690721018521,0,0,0,0,0]
[null,null,3,"Annuiteetti",null,{"$f":"Kontrolli!E94","v":40},"Laina-aika (vuotta)",null,null,null,null,{"$f":"-IFERROR(PPMT(L273+L275,L255,$F$293,$F$258),0)","v":0},{"$f":"-IFERROR(PPMT(M273+M275,M255,$F$293,$F$258),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.565525803149995,23.242491577244493,23.939766324561834,24.657959314298694,25.397698093727648,26.159629036539481,26.944417907635664,27.752750444864734,28.585332958210675,29.442892946956995,30.326179735365706,31.23596512742667,32.173044081249479,33.138235403686963,34.132382465797569,35.156353939771499,36.211044557964648,{"$f":"-IFERROR(PPMT(AS273+AS275,AS255,$F$293,$F$258),0)","v":37.297375894703585},38.416297171544699,39.568786086691034,40.755849669291763,41.978525159370513,43.237880914151624,44.535017341576179,45.87106786182347,47.247199897678172,48.664615894608517,50.124554371446777,51.628291002590181,53.177139732667882,54.772453924647913,56.415627542387355,58.108096368658977,59.851339259718742,61.646879437510314,63.496285820635627,65.401174395254685,67.363209627112326,69.384105915925687,71.465629093403464,0,0,0,0,0,0]
[null,null,4,"[ ]"]
[]
[null,{"$f":"MAX($B$13:B244)+1","v":4},"Seniorilaina C (Hankeyhtiö)"]
[]
[null,null,"Fasiliteetti aktiivinen - flag",null,null,null,null,null,null,null,null,{"$f":"$F$301*SUM(L$299:$M299)","v":0},{"$f":"$F$301*SUM($M$299:M299)","v":0},{"$f":"$F$301*SUM($M$299:N299)","v":0},{"$f":"$F$301*SUM($M$299:O299)","v":0},{"$f":"$F$301*SUM($M$299:P299)","v":0},{"$f":"$F$301*SUM($M$299:Q299)","v":0},{"$f":"$F$301*SUM($M$299:R299)","v":0},{"$f":"$F$301*SUM($M$299:S299)","v":0},{"$f":"$F$301*SUM($M$299:T299)","v":0},{"$f":"$F$301*SUM($M$299:U299)","v":0},{"$f":"$F$301*SUM($M$299:V299)","v":0},{"$f":"$F$301*SUM($M$299:W299)","v":0},{"$f":"$F$301*SUM($M$299:X299)","v":0},{"$f":"$F$301*SUM($M$299:Y299)","v":0},{"$f":"$F$301*SUM($M$299:Z299)","v":0},{"$f":"$F$301*SUM($M$299:AA299)","v":0},{"$f":"$F$301*SUM($M$299:AB299)","v":0},{"$f":"$F$301*SUM($M$299:AC299)","v":0},{"$f":"$F$301*SUM($M$299:AD299)","v":0},{"$f":"$F$301*SUM($M$299:AE299)","v":0},{"$f":"$F$301*SUM($M$299:AF299)","v":0},{"$f":"$F$301*SUM($M$299:AG299)","v":0},{"$f":"$F$301*SUM($M$299:AH299)","v":0},{"$f":"$F$301*SUM($M$299:AI299)","v":0},{"$f":"$F$301*SUM($M$299:AJ299)","v":0},{"$f":"$F$301*SUM($M$299:AK299)","v":0},{"$f":"$F$301*SUM($M$299:AL299)","v":0},{"$f":"$F$301*SUM($M$299:AM299)","v":0},{"$f":"$F$301*SUM($M$299:AN299)","v":0},{"$f":"$F$301*SUM($M$299:AO299)","v":0},{"$f":"$F$301*SUM($M$299:AP299)","v":0},{"$f":"$F$301*SUM($M$299:AQ299)","v":0},{"$f":"$F$301*SUM($M$299:AR299)","v":0},{"$f":"$F$301*SUM($M$299:AS299)","v":0},{"$f":"$F$301*SUM($M$299:AT299)","v":0},{"$f":"$F$301*SUM($M$299:AU299)","v":0},{"$f":"$F$301*SUM($M$299:AV299)","v":0},{"$f":"$F$301*SUM($M$299:AW299)","v":0},{"$f":"$F$301*SUM($M$299:AX299)","v":0},{"$f":"$F$301*SUM($M$299:AY299)","v":0},{"$f":"$F$301*SUM($M$299:AZ299)","v":0},{"$f":"$F$301*SUM($M$299:BA299)","v":0},{"$f":"$F$301*SUM($M$299:BB299)","v":0},{"$f":"$F$301*SUM($M$299:BC299)","v":0},{"$f":"$F$301*SUM($M$299:BD299)","v":0},{"$f":"$F$301*SUM($M$299:BE299)","v":0},{"$f":"$F$301*SUM($M$299:BF299)","v":0},{"$f":"$F$301*SUM($M$299:BG299)","v":0},{"$f":"$F$301*SUM($M$299:BH299)","v":0},{"$f":"$F$301*SUM($M$299:BI299)","v":0},{"$f":"$F$301*SUM($M$299:BJ299)","v":0},{"$f":"$F$301*SUM($M$299:BK299)","v":0},{"$f":"$F$301*SUM($M$299:BL299)","v":0},{"$f":"$F$301*SUM($M$299:BM299)","v":0},{"$f":"$F$301*SUM($M$299:BN299)","v":0},{"$f":"$F$301*SUM($M$299:BO299)","v":0},{"$f":"$F$301*SUM($M$299:BP299)","v":0},{"$f":"$F$301*SUM($M$299:BQ299)","v":0},{"$f":"$F$301*SUM($M$299:BR299)","v":0},{"$f":"$F$301*SUM($M$299:BS299)","v":0},{"$f":"$F$301*SUM($M$299:BT299)","v":0},{"$f":"$F$301*SUM($M$299:BU299)","v":0}]
[null,null,"Velan 1. nosto - flag",null,null,null,null,null,null,null,null,{"$f":"L206","v":0},{"$f":"M206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Velan myöhemmät nostot - flag",null,null,null,null,null,null,null,null,{"$f":"IFERROR(L298*IF(OFFSET(L306,-1,-$F$302)>0,1,0),0)","v":0},{"$f":"IFERROR(M298*IF(OFFSET(M306,-1,-$F$302)>0,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS298*IF(OFFSET(AS306,-1,-$F$302)>0,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kontrolli",null,null,{"$f":"Kontrolli!E107","v":0}]
[null,null,"Uudelleenrahoitusperiodi",null,"Vuotta",{"$f":"Kontrolli!E108","v":10}]
[null,null,"Uusiutuu laina-ajan jälkeen?",null,null,{"$f":"Kontrolli!E109","v":1},null,null,null,null,null,{"$f":"IF(L254=1,-L265,IF(L306<0,-L306,0))*$F$303","v":0},{"$f":"IF(M254=1,-M265,IF(M306<0,-M306,0))*$F$303","v":0}]
[null,null,"Velkabalanssi - BoY",null,null,null,null,null,null,null,null,{"$f":"K307","v":0},0,{"$f":"M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lisäykset",null,null,null,null,null,null,null,null,{"$f":"IF(L206=1,-L217,IF(L306<0,-L306,0))*$F$303+IF(L254=1,-L265,IF(L306<0,-L306,0))*$F$303","v":0},{"$f":"IF(M206=1,-M217,IF(M306<0,-M306,0))*$F$303+IF(M254=1,-M265,IF(M306<0,-M306,0))*$F$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS206=1,-AS217,IF(AS306<0,-AS306,0))*$F$303+IF(AS254=1,-AS265,IF(AS306<0,-AS306,0))*$F$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU206=1,-BU217,IF(BU306<0,-BU306,0))*$F$303","v":0}]
[null,null,"Lyhennykset",null,null,null,null,null,null,null,null,{"$f":"IFERROR(-OFFSET(L306,-1,-$F$302),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(-OFFSET(AS306,-1,-$F$302),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Velkabalanssi - EoY",null,null,null,null,null,null,null,null,{"$f":"SUM(L304:L306)","v":0},{"$f":"SUM(M304:M306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS304:AS306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Suojaussuhde (totaalibalanssista)",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$110*L298","v":0},{"$f":"Kontrolli!$E$110*M298","v":0},{"$f":"Kontrolli!$E$110*N298","v":0},{"$f":"Kontrolli!$E$110*O298","v":0},{"$f":"Kontrolli!$E$110*P298","v":0},{"$f":"Kontrolli!$E$110*Q298","v":0},{"$f":"Kontrolli!$E$110*R298","v":0},{"$f":"Kontrolli!$E$110*S298","v":0},{"$f":"Kontrolli!$E$110*T298","v":0},{"$f":"Kontrolli!$E$110*U298","v":0},{"$f":"Kontrolli!$E$110*V298","v":0},{"$f":"Kontrolli!$E$110*W298","v":0},{"$f":"Kontrolli!$E$110*X298","v":0},{"$f":"Kontrolli!$E$110*Y298","v":0},{"$f":"Kontrolli!$E$110*Z298","v":0},{"$f":"Kontrolli!$E$110*AA298","v":0},{"$f":"Kontrolli!$E$110*AB298","v":0},{"$f":"Kontrolli!$E$110*AC298","v":0},{"$f":"Kontrolli!$E$110*AD298","v":0},{"$f":"Kontrolli!$E$110*AE298","v":0},{"$f":"Kontrolli!$E$110*AF298","v":0},{"$f":"Kontrolli!$E$110*AG298","v":0},{"$f":"Kontrolli!$E$110*AH298","v":0},{"$f":"Kontrolli!$E$110*AI298","v":0},{"$f":"Kontrolli!$E$110*AJ298","v":0},{"$f":"Kontrolli!$E$110*AK298","v":0},{"$f":"Kontrolli!$E$110*AL298","v":0},{"$f":"Kontrolli!$E$110*AM298","v":0},{"$f":"Kontrolli!$E$110*AN298","v":0},{"$f":"Kontrolli!$E$110*AO298","v":0},{"$f":"Kontrolli!$E$110*AP298","v":0},{"$f":"Kontrolli!$E$110*AQ298","v":0},{"$f":"Kontrolli!$E$110*AR298","v":0},{"$f":"Kontrolli!$E$110*AS298","v":0},{"$f":"Kontrolli!$E$110*AT298","v":0},{"$f":"Kontrolli!$E$110*AU298","v":0},{"$f":"Kontrolli!$E$110*AV298","v":0},{"$f":"Kontrolli!$E$110*AW298","v":0},{"$f":"Kontrolli!$E$110*AX298","v":0},{"$f":"Kontrolli!$E$110*AY298","v":0},{"$f":"Kontrolli!$E$110*AZ298","v":0},{"$f":"Kontrolli!$E$110*BA298","v":0},{"$f":"Kontrolli!$E$110*BB298","v":0},{"$f":"Kontrolli!$E$110*BC298","v":0},{"$f":"Kontrolli!$E$110*BD298","v":0},{"$f":"Kontrolli!$E$110*BE298","v":0},{"$f":"Kontrolli!$E$110*BF298","v":0},{"$f":"Kontrolli!$E$110*BG298","v":0},{"$f":"Kontrolli!$E$110*BH298","v":0},{"$f":"Kontrolli!$E$110*BI298","v":0},{"$f":"Kontrolli!$E$110*BJ298","v":0},{"$f":"Kontrolli!$E$110*BK298","v":0},{"$f":"Kontrolli!$E$110*BL298","v":0},{"$f":"Kontrolli!$E$110*BM298","v":0},{"$f":"Kontrolli!$E$110*BN298","v":0},{"$f":"Kontrolli!$E$110*BO298","v":0},{"$f":"Kontrolli!$E$110*BP298","v":0},{"$f":"Kontrolli!$E$110*BQ298","v":0},{"$f":"Kontrolli!$E$110*BR298","v":0},{"$f":"Kontrolli!$E$110*BS298","v":0},{"$f":"Kontrolli!$E$110*BT298","v":0},{"$f":"Kontrolli!$E$110*BU298","v":0}]
[null,null,"Kiinteä balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L304=0,L307*L308,L304*L308)","v":0},{"$f":"IF(M304=0,M307*M308,M304*M308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS304=0,AS307*AS308,AS304*AS308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kelluva balanssi (korkokuluja varten)",null,null,null,null,null,null,null,null,{"$f":"IF(L304=0,L307*(1-L308),L304*(1-L308))","v":0},{"$f":"IF(M304=0,M307*(1-M308),M304*(1-M308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS304=0,AS307*(1-AS308),AS304*(1-AS308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Peruskorot"]
[null,null,"Marginaali",null,null,{"$f":"Kontrolli!E111","v":5.0000000000000001E-3},null,null,null,null,null,{"$f":"$F$313*L298","v":0},{"$f":"$F$313*M298","v":0},{"$f":"$F$313*N298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kiinteä korko",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$112*L298","v":0},{"$f":"Kontrolli!$E$112*M298","v":0},{"$f":"Kontrolli!$E$112*N298","v":0},{"$f":"Kontrolli!$E$112*O298","v":0},{"$f":"Kontrolli!$E$112*P298","v":0},{"$f":"Kontrolli!$E$112*Q298","v":0},{"$f":"Kontrolli!$E$112*R298","v":0},{"$f":"Kontrolli!$E$112*S298","v":0},{"$f":"Kontrolli!$E$112*T298","v":0},{"$f":"Kontrolli!$E$112*U298","v":0},{"$f":"Kontrolli!$E$112*V298","v":0},{"$f":"Kontrolli!$E$112*W298","v":0},{"$f":"Kontrolli!$E$112*X298","v":0},{"$f":"Kontrolli!$E$112*Y298","v":0},{"$f":"Kontrolli!$E$112*Z298","v":0},{"$f":"Kontrolli!$E$112*AA298","v":0},{"$f":"Kontrolli!$E$112*AB298","v":0},{"$f":"Kontrolli!$E$112*AC298","v":0},{"$f":"Kontrolli!$E$112*AD298","v":0},{"$f":"Kontrolli!$E$112*AE298","v":0},{"$f":"Kontrolli!$E$112*AF298","v":0},{"$f":"Kontrolli!$E$112*AG298","v":0},{"$f":"Kontrolli!$E$112*AH298","v":0},{"$f":"Kontrolli!$E$112*AI298","v":0},{"$f":"Kontrolli!$E$112*AJ298","v":0},{"$f":"Kontrolli!$E$112*AK298","v":0},{"$f":"Kontrolli!$E$112*AL298","v":0},{"$f":"Kontrolli!$E$112*AM298","v":0},{"$f":"Kontrolli!$E$112*AN298","v":0},{"$f":"Kontrolli!$E$112*AO298","v":0},{"$f":"Kontrolli!$E$112*AP298","v":0},{"$f":"Kontrolli!$E$112*AQ298","v":0},{"$f":"Kontrolli!$E$112*AR298","v":0},{"$f":"Kontrolli!$E$112*AS298","v":0},{"$f":"Kontrolli!$E$112*AT298","v":0},{"$f":"Kontrolli!$E$112*AU298","v":0},{"$f":"Kontrolli!$E$112*AV298","v":0},{"$f":"Kontrolli!$E$112*AW298","v":0},{"$f":"Kontrolli!$E$112*AX298","v":0},{"$f":"Kontrolli!$E$112*AY298","v":0},{"$f":"Kontrolli!$E$112*AZ298","v":0},{"$f":"Kontrolli!$E$112*BA298","v":0},{"$f":"Kontrolli!$E$112*BB298","v":0},{"$f":"Kontrolli!$E$112*BC298","v":0},{"$f":"Kontrolli!$E$112*BD298","v":0},{"$f":"Kontrolli!$E$112*BE298","v":0},{"$f":"Kontrolli!$E$112*BF298","v":0},{"$f":"Kontrolli!$E$112*BG298","v":0},{"$f":"Kontrolli!$E$112*BH298","v":0},{"$f":"Kontrolli!$E$112*BI298","v":0},{"$f":"Kontrolli!$E$112*BJ298","v":0},{"$f":"Kontrolli!$E$112*BK298","v":0},{"$f":"Kontrolli!$E$112*BL298","v":0},{"$f":"Kontrolli!$E$112*BM298","v":0},{"$f":"Kontrolli!$E$112*BN298","v":0},{"$f":"Kontrolli!$E$112*BO298","v":0},{"$f":"Kontrolli!$E$112*BP298","v":0},{"$f":"Kontrolli!$E$112*BQ298","v":0},{"$f":"Kontrolli!$E$112*BR298","v":0},{"$f":"Kontrolli!$E$112*BS298","v":0},{"$f":"Kontrolli!$E$112*BT298","v":0},{"$f":"Kontrolli!$E$112*BU298","v":0}]
[null,null,"Vaihtuva korko",null,null,null,null,null,null,null,null,{"$f":"'Yleiset oletukset'!I25*L298","v":0},{"$f":"'Yleiset oletukset'!J25*M298","v":0},{"$f":"'Yleiset oletukset'!K25*N298","v":0},{"$f":"'Yleiset oletukset'!L25*O298","v":0},{"$f":"'Yleiset oletukset'!M25*P298","v":0},{"$f":"'Yleiset oletukset'!N25*Q298","v":0},{"$f":"'Yleiset oletukset'!O25*R298","v":0},{"$f":"'Yleiset oletukset'!P25*S298","v":0},{"$f":"'Yleiset oletukset'!Q25*T298","v":0},{"$f":"'Yleiset oletukset'!R25*U298","v":0},{"$f":"'Yleiset oletukset'!S25*V298","v":0},{"$f":"'Yleiset oletukset'!T25*W298","v":0},{"$f":"'Yleiset oletukset'!U25*X298","v":0},{"$f":"'Yleiset oletukset'!V25*Y298","v":0},{"$f":"'Yleiset oletukset'!W25*Z298","v":0},{"$f":"'Yleiset oletukset'!X25*AA298","v":0},{"$f":"'Yleiset oletukset'!Y25*AB298","v":0},{"$f":"'Yleiset oletukset'!Z25*AC298","v":0},{"$f":"'Yleiset oletukset'!AA25*AD298","v":0},{"$f":"'Yleiset oletukset'!AB25*AE298","v":0},{"$f":"'Yleiset oletukset'!AC25*AF298","v":0},{"$f":"'Yleiset oletukset'!AD25*AG298","v":0},{"$f":"'Yleiset oletukset'!AE25*AH298","v":0},{"$f":"'Yleiset oletukset'!AF25*AI298","v":0},{"$f":"'Yleiset oletukset'!AG25*AJ298","v":0},{"$f":"'Yleiset oletukset'!AH25*AK298","v":0},{"$f":"'Yleiset oletukset'!AI25*AL298","v":0},{"$f":"'Yleiset oletukset'!AJ25*AM298","v":0},{"$f":"'Yleiset oletukset'!AK25*AN298","v":0},{"$f":"'Yleiset oletukset'!AL25*AO298","v":0},{"$f":"'Yleiset oletukset'!AM25*AP298","v":0},{"$f":"'Yleiset oletukset'!AN25*AQ298","v":0},{"$f":"'Yleiset oletukset'!AO25*AR298","v":0},{"$f":"'Yleiset oletukset'!AP25*AS298","v":0},{"$f":"'Yleiset oletukset'!AQ25*AT298","v":0},{"$f":"'Yleiset oletukset'!AR25*AU298","v":0},{"$f":"'Yleiset oletukset'!AS25*AV298","v":0},{"$f":"'Yleiset oletukset'!AT25*AW298","v":0},{"$f":"'Yleiset oletukset'!AU25*AX298","v":0},{"$f":"'Yleiset oletukset'!AV25*AY298","v":0},{"$f":"'Yleiset oletukset'!AW25*AZ298","v":0},{"$f":"'Yleiset oletukset'!AX25*BA298","v":0},{"$f":"'Yleiset oletukset'!AY25*BB298","v":0},{"$f":"'Yleiset oletukset'!AZ25*BC298","v":0},{"$f":"'Yleiset oletukset'!BA25*BD298","v":0},{"$f":"'Yleiset oletukset'!BB25*BE298","v":0},{"$f":"'Yleiset oletukset'!BC25*BF298","v":0},{"$f":"'Yleiset oletukset'!BD25*BG298","v":0},{"$f":"'Yleiset oletukset'!BE25*BH298","v":0},{"$f":"'Yleiset oletukset'!BF25*BI298","v":0},{"$f":"'Yleiset oletukset'!BG25*BJ298","v":0},{"$f":"'Yleiset oletukset'!BH25*BK298","v":0},{"$f":"'Yleiset oletukset'!BI25*BL298","v":0},{"$f":"'Yleiset oletukset'!BJ25*BM298","v":0},{"$f":"'Yleiset oletukset'!BK25*BN298","v":0},{"$f":"'Yleiset oletukset'!BL25*BO298","v":0},{"$f":"'Yleiset oletukset'!BM25*BP298","v":0},{"$f":"'Yleiset oletukset'!BN25*BQ298","v":0},{"$f":"'Yleiset oletukset'!BO25*BR298","v":0},{"$f":"'Yleiset oletukset'!BP25*BS298","v":0},{"$f":"'Yleiset oletukset'!BQ25*BT298","v":0},{"$f":"'Yleiset oletukset'!BR25*BU298","v":0}]
[null,null,"Kiinteä korkokulu",null,null,null,null,null,null,null,null,{"$f":"(L313+L314)*L309","v":0},{"$f":"(M313+M314)*M309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS313+AS314)*AS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vaihtuva korkokulu",null,null,null,null,null,null,null,null,{"$f":"(L315+L313)*L307","v":0},{"$f":"(M315+M313)*M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS315+AS313)*AS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"SUM(L316:L317)","v":0},{"$f":"SUM(M316:M317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS316:AS317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Järjestelykustannus",null,null,null,null,null,null,null,null,{"$f":"Kontrolli!$E$113*L305","v":0},{"$f":"Kontrolli!$E$113*M305","v":0},{"$f":"Kontrolli!$E$113*N305","v":0},{"$f":"Kontrolli!$E$113*O305","v":0},{"$f":"Kontrolli!$E$113*P305","v":0},{"$f":"Kontrolli!$E$113*Q305","v":0},{"$f":"Kontrolli!$E$113*R305","v":0},{"$f":"Kontrolli!$E$113*S305","v":0},{"$f":"Kontrolli!$E$113*T305","v":0},{"$f":"Kontrolli!$E$113*U305","v":0},{"$f":"Kontrolli!$E$113*V305","v":0},{"$f":"Kontrolli!$E$113*W305","v":0},{"$f":"Kontrolli!$E$113*X305","v":0},{"$f":"Kontrolli!$E$113*Y305","v":0},{"$f":"Kontrolli!$E$113*Z305","v":0},{"$f":"Kontrolli!$E$113*AA305","v":0},{"$f":"Kontrolli!$E$113*AB305","v":0},{"$f":"Kontrolli!$E$113*AC305","v":0},{"$f":"Kontrolli!$E$113*AD305","v":0},{"$f":"Kontrolli!$E$113*AE305","v":0},{"$f":"Kontrolli!$E$113*AF305","v":0},{"$f":"Kontrolli!$E$113*AG305","v":0},{"$f":"Kontrolli!$E$113*AH305","v":0},{"$f":"Kontrolli!$E$113*AI305","v":0},{"$f":"Kontrolli!$E$113*AJ305","v":0},{"$f":"Kontrolli!$E$113*AK305","v":0},{"$f":"Kontrolli!$E$113*AL305","v":0},{"$f":"Kontrolli!$E$113*AM305","v":0},{"$f":"Kontrolli!$E$113*AN305","v":0},{"$f":"Kontrolli!$E$113*AO305","v":0},{"$f":"Kontrolli!$E$113*AP305","v":0},{"$f":"Kontrolli!$E$113*AQ305","v":0},{"$f":"Kontrolli!$E$113*AR305","v":0},{"$f":"Kontrolli!$E$113*AS305","v":0},{"$f":"Kontrolli!$E$113*AT305","v":0},{"$f":"Kontrolli!$E$113*AU305","v":0},{"$f":"Kontrolli!$E$113*AV305","v":0},{"$f":"Kontrolli!$E$113*AW305","v":0},{"$f":"Kontrolli!$E$113*AX305","v":0},{"$f":"Kontrolli!$E$113*AY305","v":0},{"$f":"Kontrolli!$E$113*AZ305","v":0},{"$f":"Kontrolli!$E$113*BA305","v":0},{"$f":"Kontrolli!$E$113*BB305","v":0},{"$f":"Kontrolli!$E$113*BC305","v":0},{"$f":"Kontrolli!$E$113*BD305","v":0},{"$f":"Kontrolli!$E$113*BE305","v":0},{"$f":"Kontrolli!$E$113*BF305","v":0},{"$f":"Kontrolli!$E$113*BG305","v":0},{"$f":"Kontrolli!$E$113*BH305","v":0},{"$f":"Kontrolli!$E$113*BI305","v":0},{"$f":"Kontrolli!$E$113*BJ305","v":0},{"$f":"Kontrolli!$E$113*BK305","v":0},{"$f":"Kontrolli!$E$113*BL305","v":0},{"$f":"Kontrolli!$E$113*BM305","v":0},{"$f":"Kontrolli!$E$113*BN305","v":0},{"$f":"Kontrolli!$E$113*BO305","v":0},{"$f":"Kontrolli!$E$113*BP305","v":0},{"$f":"Kontrolli!$E$113*BQ305","v":0},{"$f":"Kontrolli!$E$113*BR305","v":0},{"$f":"Kontrolli!$E$113*BS305","v":0},{"$f":"Kontrolli!$E$113*BT305","v":0},{"$f":"Kontrolli!$E$113*BU305","v":0}]
[]
[null,null,"Lainanhoitokulut yhteensä"]
[null,null,"Lyhennys",null,null,null,null,null,null,null,null,{"$f":"L306","v":0},{"$f":"M306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Korkokulut",null,null,null,null,null,null,null,null,{"$f":"-L318","v":0},{"$f":"-M318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Järjestelykustannukset",null,null,null,null,null,null,null,null,{"$f":"-L320","v":0},{"$f":"-M320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lainanhoitokulut yhteensä",null,null,null,null,null,null,null,null,{"$f":"SUM(L323:L325)","v":0},{"$f":"SUM(M323:M325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS323:AS325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"MAX($B$13:B327)+1","v":5},"Velkametriikat"]
[]
[null,null,"Nettovelka / käyttökate"]
[]
[null,null,"Käyttökate",null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L23","v":0},{"$f":"'Hankeyhtiö - Talous'!M23","v":0},{"$f":"'Hankeyhtiö - Talous'!N23","v":0},{"$f":"'Hankeyhtiö - Talous'!O23","v":0.83231999999999973},{"$f":"'Hankeyhtiö - Talous'!P23","v":2.7591407999999995},{"$f":"'Hankeyhtiö - Talous'!Q23","v":4.7627015040000007},{"$f":"'Hankeyhtiö - Talous'!R23","v":6.8453009798399993},{"$f":"'Hankeyhtiö - Talous'!S23","v":9.0092993541120006},{"$f":"'Hankeyhtiö - Talous'!T23","v":11.257119542962943},{"$f":"'Hankeyhtiö - Talous'!U23","v":13.59124881962628},{"$f":"'Hankeyhtiö - Talous'!V23","v":16.014240419538968},{"$f":"'Hankeyhtiö - Talous'!W23","v":18.528715183920305},{"$f":"'Hankeyhtiö - Talous'!X23","v":21.137363242709085},{"$f":"'Hankeyhtiö - Talous'!Y23","v":72.389404341748303},{"$f":"'Hankeyhtiö - Talous'!Z23","v":73.91826332380117},{"$f":"'Hankeyhtiö - Talous'!AA23","v":75.490814416199754},{"$f":"'Hankeyhtiö - Talous'!AB23","v":124.3849663677434},{"$f":"'Hankeyhtiö - Talous'!AC23","v":127.7919960554305},{"$f":"'Hankeyhtiö - Talous'!AD23","v":131.26634496983723},{"$f":"'Hankeyhtiö - Talous'!AE23","v":134.8615302601998},{"$f":"'Hankeyhtiö - Talous'!AF23","v":138.56413969869524},{"$f":"'Hankeyhtiö - Talous'!AG23","v":142.39577650317057},{"$f":"'Hankeyhtiö - Talous'!AH23","v":146.18286030118574},{"$f":"'Hankeyhtiö - Talous'!AI23","v":150.09758147140121},{"$f":"'Hankeyhtiö - Talous'!AJ23","v":153.82663217164608},{"$f":"'Hankeyhtiö - Talous'!AK23","v":157.67176515461324},{"$f":"'Hankeyhtiö - Talous'!AL23","v":161.57665834242835},{"$f":"'Hankeyhtiö - Talous'!AM23","v":165.60288270996159},{"$f":"'Hankeyhtiö - Talous'!AN23","v":169.73353545781055},{"$f":"'Hankeyhtiö - Talous'!AO23","v":173.99268214293457},{"$f":"'Hankeyhtiö - Talous'!AP23","v":178.31944396372606},{"$f":"'Hankeyhtiö - Talous'!AQ23","v":182.78055596010176},{"$f":"'Hankeyhtiö - Talous'!AR23","v":187.35781332412409},{"$f":"'Hankeyhtiö - Talous'!AS23","v":135.54114172218257},{"$f":"'Hankeyhtiö - Talous'!AT23","v":139.23849125234426},{"$f":"'Hankeyhtiö - Talous'!AU23","v":142.61178866877896},{"$f":"'Hankeyhtiö - Talous'!AV23","v":146.06765069328171},{"$f":"'Hankeyhtiö - Talous'!AW23","v":149.63428847551819},{"$f":"'Hankeyhtiö - Talous'!AX23","v":153.23527386855449},{"$f":"'Hankeyhtiö - Talous'!AY23","v":156.95126571591143},{"$f":"'Hankeyhtiö - Talous'!AZ23","v":160.75828613475437},{"$f":"'Hankeyhtiö - Talous'!BA23","v":164.68691431629858},{"$f":"'Hankeyhtiö - Talous'!BB23","v":168.65446560316886},{"$f":"'Hankeyhtiö - Talous'!BC23","v":172.74829246761976},{"$f":"'Hankeyhtiö - Talous'!BD23","v":176.94248637213994},{"$f":"'Hankeyhtiö - Talous'!BE23","v":181.27019428813475},{"$f":"'Hankeyhtiö - Talous'!BF23","v":185.64196396234536},{"$f":"'Hankeyhtiö - Talous'!BG23","v":190.15239803761528},{"$f":"'Hankeyhtiö - Talous'!BH23","v":194.77350306771683},{"$f":"'Hankeyhtiö - Talous'!BI23","v":199.54121049146349},{"$f":"'Hankeyhtiö - Talous'!BJ23","v":204.35874774049276},{"$f":"'Hankeyhtiö - Talous'!BK23","v":209.32857055586686},{"$f":"'Hankeyhtiö - Talous'!BL23","v":214.42043413498834},{"$f":"'Hankeyhtiö - Talous'!BM23","v":219.67328946856156},{"$f":"'Hankeyhtiö - Talous'!BN23","v":224.98244594106419},{"$f":"'Hankeyhtiö - Talous'!BO23","v":230.45886558311881},{"$f":"'Hankeyhtiö - Talous'!BP23","v":236.0698726449985},{"$f":"'Hankeyhtiö - Talous'!BQ23","v":241.85769272465214},{"$f":"'Hankeyhtiö - Talous'!BR23","v":247.70907076254116},{"$f":"'Hankeyhtiö - Talous'!BS23","v":253.74418273729711},{"$f":"'Hankeyhtiö - Talous'!BT23","v":259.9277281963677},{"$f":"'Hankeyhtiö - Talous'!BU23","v":266.30548408057905}]
[null,null,"Käyttökate",null,null,null,null,null,null,null,null,{"$f":"SUM(L332:L332)","v":0},0,0,0.83231999999999973,2.7591407999999995,4.7627015040000007,6.8453009798399993,9.0092993541120006,11.257119542962943,13.59124881962628,16.014240419538968,18.528715183920305,21.137363242709085,72.389404341748303,73.91826332380117,75.490814416199754,124.3849663677434,127.7919960554305,131.26634496983723,134.8615302601998,138.56413969869524,142.39577650317057,146.18286030118574,150.09758147140121,153.82663217164608,157.67176515461324,161.57665834242835,165.60288270996159,169.73353545781055,173.99268214293457,178.31944396372606,182.78055596010176,{"$f":"SUM(AR332:AR332)","v":187.35781332412409},135.54114172218257,139.23849125234426,142.61178866877896,146.06765069328171,149.63428847551819,153.23527386855449,156.95126571591143,160.75828613475437,164.68691431629858,168.65446560316886,172.74829246761976,176.94248637213994,181.27019428813475,185.64196396234536,190.15239803761528,194.77350306771683,199.54121049146349,204.35874774049276,209.32857055586686,214.42043413498834,219.67328946856156,224.98244594106419,230.45886558311881,236.0698726449985,241.85769272465214,247.70907076254116,253.74418273729711,259.9277281963677,266.30548408057905]
[]
[null,null,"Rakennusajan laina - Lentorata ",null,null,null,null,null,null,null,null,{"$f":"L34","v":0},0,0,0,145.36112077850501,292.13025419009455,443.88516922479096,600.86700063270246,765.55852826461376,936.33305935515409,1113.3601081062238,1296.8132982066545,1486.7959306555601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rakennusajan laina - Kerava-Tampere- rata ",null,null,null,null,null,null,null,null,{"$f":"L127","v":0},0,0,0,0,0,0,169.14081442979338,339.13700427972987,517.5315191335053,704.64227752740157,900.79805492951266,1106.3388358352126,1297.624710327437,1495.3906578868689,1701.4690721018521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Seniorilaina A ",null,null,null,null,null,null,null,null,{"$f":"L218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,{"$f":"AR218","v":1486.7959306555601},1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601,1486.7959306555601]
[null,null,"Seniorilaina B",null,null,null,null,null,null,null,null,{"$f":"L266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,{"$f":"AR266","v":1701.4690721018521},1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521,1701.4690721018521]
[null,null,"Seniorilaina C ",null,null,null,null,null,null,null,null,{"$f":"L307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Velka EoY",null,null,null,null,null,null,null,null,{"$f":"SUM(L335:L339)","v":0},0,0,0,145.36112077850501,292.13025419009455,443.88516922479096,770.00781506249587,1104.6955325443437,1453.8645784886594,1818.0023856336254,2197.6113531361671,2593.1347664907726,2784.4206409829972,2982.186588542429,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,{"$f":"SUM(AR335:AR339)","v":3188.2650027574123},3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123]
[]
[null,null,"Rahat ja pankkisaamiset",null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L53","v":5},{"$f":"'Hankeyhtiö - Talous'!M53","v":5},{"$f":"'Hankeyhtiö - Talous'!N53","v":5},{"$f":"'Hankeyhtiö - Talous'!O53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!P53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!Q53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!R53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!S53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!T53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!U53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!V53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!W53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!X53","v":5.6795379726027377},{"$f":"'Hankeyhtiö - Talous'!Y53","v":5.6795379726029225},{"$f":"'Hankeyhtiö - Talous'!Z53","v":5.6795379726029225},{"$f":"'Hankeyhtiö - Talous'!AA53","v":5.6795379726029225},{"$f":"'Hankeyhtiö - Talous'!AB53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AC53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AD53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AE53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AF53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AG53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AH53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AI53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AJ53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AK53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AL53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AM53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AN53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AO53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AP53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AQ53","v":5.0000000000000062},{"$f":"'Hankeyhtiö - Talous'!AR53","v":5.0000000000000062},{"$f":"'Hankeyhtiö - Talous'!AS53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AT53","v":4.9999999999999991},{"$f":"'Hankeyhtiö - Talous'!AU53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AV53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AW53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AX53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AY53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!AZ53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BA53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BB53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BC53","v":5.0000000000000027},{"$f":"'Hankeyhtiö - Talous'!BD53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BE53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BF53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BG53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BH53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BI53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BJ53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BK53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BL53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BM53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BN53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BO53","v":4.9999999999999956},{"$f":"'Hankeyhtiö - Talous'!BP53","v":5.0000000000000098},{"$f":"'Hankeyhtiö - Talous'!BQ53","v":5.0000000000000098},{"$f":"'Hankeyhtiö - Talous'!BR53","v":5.0000000000000098},{"$f":"'Hankeyhtiö - Talous'!BS53","v":5.0000000000000098},{"$f":"'Hankeyhtiö - Talous'!BT53","v":5.0000000000000098},{"$f":"'Hankeyhtiö - Talous'!BU53","v":5.0000000000000098}]
[null,null,"Nettovelka EoY",null,null,null,null,null,null,null,null,{"$f":"L340-SUM(L342:L342)","v":-5},-5,-5,-5.6795379726027377,139.68158280590228,286.45071621749179,438.2056312521882,764.32827708989316,1099.015994571741,1448.1850405160567,1812.3228476610227,2191.9318151635644,2587.4552285181699,2778.7411030103945,2976.5070505698263,3182.5854647848096,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,{"$f":"AR340-SUM(AR342:AR342)","v":3183.2650027574123},3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123,3183.2650027574123]
[]
[null,null,"Nettovelka / käyttökate",null,null,null,null,null,null,null,null,{"$f":"IFERROR(L343/L333,0)","v":0},0,0,-6.823743238901792,50.625028924186218,60.144587263533815,64.015538913882892,84.837704581437904,97.628526585094178,106.55275756741517,113.16945419714121,118.29918013234825,122.41144738857915,38.386019725926147,40.267545755656457,42.158579019142906,25.592039743340916,24.909736924186184,24.250427659038365,23.603951376020046,22.973223877977045,22.355052101468292,21.775911322290575,21.207969985605228,20.693848378643526,20.189188594647216,19.701267716597652,19.222280135863407,18.754484752653099,18.295395895686969,17.851474477482981,17.415774812788463,{"$f":"IFERROR(AR343/AR333,0)","v":16.990297582361549},23.485599739761092,22.861961330709391,22.321191203559341,21.793086885759195,21.273633437821502,20.773709097084417,20.28186894981312,19.801560960217412,19.329192097458431,18.874478012621339,18.427186499421342,17.99039376027795,17.560884817597266,17.147335305088074,16.74059878081427,16.343419164416257,15.952920175823001,15.576847274478883,15.207025941582319,14.845903169626959,14.490906065359319,14.148948329912335,13.812725297865857,13.484418689649573,13.16172732360209,12.850821299995726,12.545174310668102,12.246731138866993,11.953433905980758]
[]
[null,null,"Omavaraisuusaste"]
[]
[null,null,"Oma pääoma EoY",null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L71","v":31.678000000000001},{"$f":"'Hankeyhtiö - Talous'!M71","v":465.62450152228064},{"$f":"'Hankeyhtiö - Talous'!N71","v":508.24993307500688},{"$f":"'Hankeyhtiö - Talous'!O71","v":552.39372925878763},{"$f":"'Hankeyhtiö - Talous'!P71","v":642.16176210190997},{"$f":"'Hankeyhtiö - Talous'!Q71","v":734.83998901847883},{"$f":"'Hankeyhtiö - Talous'!R71","v":830.49559449148023},{"$f":"'Hankeyhtiö - Talous'!S71","v":991.88410951514913},{"$f":"'Hankeyhtiö - Talous'!T71","v":1155.5530134816674},{"$f":"'Hankeyhtiö - Talous'!U71","v":1322.9601825115301},{"$f":"'Hankeyhtiö - Talous'!V71","v":1494.1498470896167},{"$f":"'Hankeyhtiö - Talous'!W71","v":1669.1645199863733},{"$f":"'Hankeyhtiö - Talous'!X71","v":1848.01041568455},{"$f":"'Hankeyhtiö - Talous'!Y71","v":1913.1326204449385},{"$f":"'Hankeyhtiö - Talous'!Z71","v":1980.0599614229652},{"$f":"'Hankeyhtiö - Talous'!AA71","v":2048.9124201178324},{"$f":"'Hankeyhtiö - Talous'!AB71","v":1968.0037260755182},{"$f":"'Hankeyhtiö - Talous'!AC71","v":1886.305724975058},{"$f":"'Hankeyhtiö - Talous'!AD71","v":1804.8258857131605},{"$f":"'Hankeyhtiö - Talous'!AE71","v":1723.5700088105491},{"$f":"'Hankeyhtiö - Talous'!AF71","v":1642.5421555415953},{"$f":"'Hankeyhtiö - Talous'!AG71","v":1561.7474318443594},{"$f":"'Hankeyhtiö - Talous'!AH71","v":1481.1843496988181},{"$f":"'Hankeyhtiö - Talous'!AI71","v":1400.8635704155124},{"$f":"'Hankeyhtiö - Talous'!AJ71","v":1320.7780296094838},{"$f":"'Hankeyhtiö - Talous'!AK71","v":1240.9439312692523},{"$f":"'Hankeyhtiö - Talous'!AL71","v":1161.3647111157181},{"$f":"'Hankeyhtiö - Talous'!AM71","v":1082.0471219298925},{"$f":"'Hankeyhtiö - Talous'!AN71","v":1002.9958765657834},{"$f":"'Hankeyhtiö - Talous'!AO71","v":924.21690964969343},{"$f":"'Hankeyhtiö - Talous'!AP71","v":845.71394341607618},{"$f":"'Hankeyhtiö - Talous'!AQ71","v":767.49429069202733},{"$f":"'Hankeyhtiö - Talous'!AR71","v":689.56305632519513},{"$f":"'Hankeyhtiö - Talous'!AS71","v":609.75815529298882},{"$f":"'Hankeyhtiö - Talous'!AT71","v":532.36369389217725},{"$f":"'Hankeyhtiö - Talous'!AU71","v":455.27240666687248},{"$f":"'Hankeyhtiö - Talous'!AV71","v":378.49165156752167},{"$f":"'Hankeyhtiö - Talous'!AW71","v":302.0283393338708},{"$f":"'Hankeyhtiö - Talous'!AX71","v":225.88676463784378},{"$f":"'Hankeyhtiö - Talous'!AY71","v":150.07546098862073},{"$f":"'Hankeyhtiö - Talous'!AZ71","v":74.600350893166777},{"$f":"'Hankeyhtiö - Talous'!BA71","v":-0.53108361006685811},{"$f":"'Hankeyhtiö - Talous'!BB71","v":-75.314192156717027},{"$f":"'Hankeyhtiö - Talous'!BC71","v":-149.7397360857226},{"$f":"'Hankeyhtiö - Talous'!BD71","v":-223.80130292475911},{"$f":"'Hankeyhtiö - Talous'!BE71","v":-297.49079206930617},{"$f":"'Hankeyhtiö - Talous'!BF71","v":-370.80316796362291},{"$f":"'Hankeyhtiö - Talous'!BG71","v":-443.72842848455588},{"$f":"'Hankeyhtiö - Talous'!BH71","v":-516.25963061780305},{"$f":"'Hankeyhtiö - Talous'!BI71","v":-588.38800401050685},{"$f":"'Hankeyhtiö - Talous'!BJ71","v":-660.10809596592173},{"$f":"'Hankeyhtiö - Talous'!BK71","v":-731.40907776243591},{"$f":"'Hankeyhtiö - Talous'!BL71","v":-802.28343190231692},{"$f":"'Hankeyhtiö - Talous'!BM71","v":-872.72166286250592},{"$f":"'Hankeyhtiö - Talous'!BN71","v":-942.71786620089108},{"$f":"'Hankeyhtiö - Talous'!BO71","v":-1012.2603182349721},{"$f":"'Hankeyhtiö - Talous'!BP71","v":-1088.8556172322444},{"$f":"'Hankeyhtiö - Talous'!BQ71","v":-1164.9787446518674},{"$f":"'Hankeyhtiö - Talous'!BR71","v":-1240.6233068261859},{"$f":"'Hankeyhtiö - Talous'!BS71","v":-1315.7766110902166},{"$f":"'Hankeyhtiö - Talous'!BT71","v":-1389.9852109415356},{"$f":"'Hankeyhtiö - Talous'!BU71","v":-1463.1168338131058}]
[null,null,"Pääomalaina EoY",null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L68","v":0},{"$f":"'Hankeyhtiö - Talous'!M68","v":0},{"$f":"'Hankeyhtiö - Talous'!N68","v":0},{"$f":"'Hankeyhtiö - Talous'!O68","v":0},{"$f":"'Hankeyhtiö - Talous'!P68","v":11.096722345399062},{"$f":"'Hankeyhtiö - Talous'!Q68","v":22.970215254976058},{"$f":"'Hankeyhtiö - Talous'!R68","v":35.663755945878044},{"$f":"'Hankeyhtiö - Talous'!S68","v":61.909440301941004},{"$f":"'Hankeyhtiö - Talous'!T68","v":89.702666486368813},{"$f":"'Hankeyhtiö - Talous'!U68","v":119.37950906340464},{"$f":"'Hankeyhtiö - Talous'!V68","v":151.0440279543466},{"$f":"'Hankeyhtiö - Talous'!W68","v":184.80568365859111},{"$f":"'Hankeyhtiö - Talous'!X68","v":220.77387880232823},{"$f":"'Hankeyhtiö - Talous'!Y68","v":245.81927859190395},{"$f":"'Hankeyhtiö - Talous'!Z68","v":272.39708248794761},{"$f":"'Hankeyhtiö - Talous'!AA68","v":300.58951337812243},{"$f":"'Hankeyhtiö - Talous'!AB68","v":293.07477554366938},{"$f":"'Hankeyhtiö - Talous'!AC68","v":285.56003770921632},{"$f":"'Hankeyhtiö - Talous'!AD68","v":278.04529987476326},{"$f":"'Hankeyhtiö - Talous'!AE68","v":270.5305620403102},{"$f":"'Hankeyhtiö - Talous'!AF68","v":263.01582420585714},{"$f":"'Hankeyhtiö - Talous'!AG68","v":255.50108637140409},{"$f":"'Hankeyhtiö - Talous'!AH68","v":247.98634853695103},{"$f":"'Hankeyhtiö - Talous'!AI68","v":240.47161070249797},{"$f":"'Hankeyhtiö - Talous'!AJ68","v":232.95687286804491},{"$f":"'Hankeyhtiö - Talous'!AK68","v":225.44213503359185},{"$f":"'Hankeyhtiö - Talous'!AL68","v":217.9273971991388},{"$f":"'Hankeyhtiö - Talous'!AM68","v":210.41265936468574},{"$f":"'Hankeyhtiö - Talous'!AN68","v":202.89792153023268},{"$f":"'Hankeyhtiö - Talous'!AO68","v":195.38318369577962},{"$f":"'Hankeyhtiö - Talous'!AP68","v":187.86844586132656},{"$f":"'Hankeyhtiö - Talous'!AQ68","v":180.35370802687351},{"$f":"'Hankeyhtiö - Talous'!AR68","v":172.83897019242045},{"$f":"'Hankeyhtiö - Talous'!AS68","v":165.32423235796739},{"$f":"'Hankeyhtiö - Talous'!AT68","v":157.80949452351433},{"$f":"'Hankeyhtiö - Talous'!AU68","v":150.29475668906127},{"$f":"'Hankeyhtiö - Talous'!AV68","v":142.78001885460822},{"$f":"'Hankeyhtiö - Talous'!AW68","v":135.26528102015516},{"$f":"'Hankeyhtiö - Talous'!AX68","v":127.7505431857021},{"$f":"'Hankeyhtiö - Talous'!AY68","v":120.23580535124904},{"$f":"'Hankeyhtiö - Talous'!AZ68","v":112.72106751679598},{"$f":"'Hankeyhtiö - Talous'!BA68","v":105.20632968234293},{"$f":"'Hankeyhtiö - Talous'!BB68","v":97.691591847889867},{"$f":"'Hankeyhtiö - Talous'!BC68","v":90.17685401343681},{"$f":"'Hankeyhtiö - Talous'!BD68","v":82.662116178983752},{"$f":"'Hankeyhtiö - Talous'!BE68","v":75.147378344530694},{"$f":"'Hankeyhtiö - Talous'!BF68","v":67.632640510077636},{"$f":"'Hankeyhtiö - Talous'!BG68","v":60.11790267562457},{"$f":"'Hankeyhtiö - Talous'!BH68","v":52.603164841171505},{"$f":"'Hankeyhtiö - Talous'!BI68","v":45.08842700671844},{"$f":"'Hankeyhtiö - Talous'!BJ68","v":37.573689172265375},{"$f":"'Hankeyhtiö - Talous'!BK68","v":30.058951337812314},{"$f":"'Hankeyhtiö - Talous'!BL68","v":22.544213503359252},{"$f":"'Hankeyhtiö - Talous'!BM68","v":15.029475668906191},{"$f":"'Hankeyhtiö - Talous'!BN68","v":7.5147378344531282},{"$f":"'Hankeyhtiö - Talous'!BO68","v":6.5725203057809267E-14},{"$f":"'Hankeyhtiö - Talous'!BP68","v":6.5725203057809267E-14},{"$f":"'Hankeyhtiö - Talous'!BQ68","v":6.5725203057809267E-14},{"$f":"'Hankeyhtiö - Talous'!BR68","v":6.5725203057809267E-14},{"$f":"'Hankeyhtiö - Talous'!BS68","v":6.5725203057809267E-14},{"$f":"'Hankeyhtiö - Talous'!BT68","v":6.5725203057809267E-14},{"$f":"'Hankeyhtiö - Talous'!BU68","v":6.5725203057809267E-14}]
[null,null,"Taseen loppusumma EoY",null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L74","v":31.678000000000001},{"$f":"'Hankeyhtiö - Talous'!M74","v":465.62450152228064},{"$f":"'Hankeyhtiö - Talous'!N74","v":508.24993307500688},{"$f":"'Hankeyhtiö - Talous'!O74","v":552.47924158755472},{"$f":"'Hankeyhtiö - Talous'!P74","v":798.70682780115646},{"$f":"'Hankeyhtiö - Talous'!Q74","v":1050.0294254903988},{"$f":"'Hankeyhtiö - Talous'!R74","v":1310.1352660295356},{"$f":"'Hankeyhtiö - Talous'!S74","v":1823.8939261743201},{"$f":"'Hankeyhtiö - Talous'!T74","v":2350.0456250330089},{"$f":"'Hankeyhtiö - Talous'!U74","v":2896.3005708346354},{"$f":"'Hankeyhtiö - Talous'!V74","v":3463.2944874640507},{"$f":"'Hankeyhtiö - Talous'!W74","v":4051.6817481033227},{"$f":"'Hankeyhtiö - Talous'!X74","v":4662.0212561262861},{"$f":"'Hankeyhtiö - Talous'!Y74","v":4943.8300200331923},{"$f":"'Hankeyhtiö - Talous'!Z74","v":5235.1102620669608},{"$f":"'Hankeyhtiö - Talous'!AA74","v":5538.2428984592589},{"$f":"'Hankeyhtiö - Talous'!AB74","v":5449.9534186723931},{"$f":"'Hankeyhtiö - Talous'!AC74","v":5360.7532257535404},{"$f":"'Hankeyhtiö - Talous'!AD74","v":5271.7707431786794},{"$f":"'Hankeyhtiö - Talous'!AE74","v":5183.0128195382822},{"$f":"'Hankeyhtiö - Talous'!AF74","v":5094.4831733534747},{"$f":"'Hankeyhtiö - Talous'!AG74","v":5006.1872920330497},{"$f":"'Hankeyhtiö - Talous'!AH74","v":4918.1225635520759},{"$f":"'Hankeyhtiö - Talous'!AI74","v":4830.3007836854949},{"$f":"'Hankeyhtiö - Talous'!AJ74","v":4742.714517041215},{"$f":"'Hankeyhtiö - Talous'!AK74","v":4655.3803805239413},{"$f":"'Hankeyhtiö - Talous'!AL74","v":4568.3005931955167},{"$f":"'Hankeyhtiö - Talous'!AM74","v":4481.4831358177025},{"$f":"'Hankeyhtiö - Talous'!AN74","v":4394.9323196544556},{"$f":"'Hankeyhtiö - Talous'!AO74","v":4308.6545262858344},{"$f":"'Hankeyhtiö - Talous'!AP74","v":4222.6521609954025},{"$f":"'Hankeyhtiö - Talous'!AQ74","v":4136.9338658161123},{"$f":"'Hankeyhtiö - Talous'!AR74","v":4051.5043109016233},{"$f":"'Hankeyhtiö - Talous'!AS74","v":3964.2018950264674},{"$f":"'Hankeyhtiö - Talous'!AT74","v":3879.3370678438305},{"$f":"'Hankeyhtiö - Talous'!AU74","v":3794.7490203174871},{"$f":"'Hankeyhtiö - Talous'!AV74","v":3710.4718644677664},{"$f":"'Hankeyhtiö - Talous'!AW74","v":3626.5131156698644},{"$f":"'Hankeyhtiö - Talous'!AX74","v":3542.8752835972268},{"$f":"'Hankeyhtiö - Talous'!AY74","v":3459.5687015738758},{"$f":"'Hankeyhtiö - Talous'!AZ74","v":3376.598702293501},{"$f":"'Hankeyhtiö - Talous'!BA74","v":3293.9734222714092},{"$f":"'Hankeyhtiö - Talous'!BB74","v":3211.6955797322062},{"$f":"'Hankeyhtiö - Talous'!BC74","v":3129.7763615144199},{"$f":"'Hankeyhtiö - Talous'!BD74","v":3048.2215416575168},{"$f":"'Hankeyhtiö - Talous'!BE74","v":2967.0399291928134},{"$f":"'Hankeyhtiö - Talous'!BF74","v":2886.23446826584},{"$f":"'Hankeyhtiö - Talous'!BG74","v":2805.8172697696932},{"$f":"'Hankeyhtiö - Talous'!BH74","v":2725.7945856584174},{"$f":"'Hankeyhtiö - Talous'!BI74","v":2646.1759531088187},{"$f":"'Hankeyhtiö - Talous'!BJ74","v":2566.9645610079692},{"$f":"'Hankeyhtiö - Talous'!BK74","v":2488.1735206778858},{"$f":"'Hankeyhtiö - Talous'!BL74","v":2409.8096015904539},{"$f":"'Hankeyhtiö - Talous'!BM74","v":2331.8831293036351},{"$f":"'Hankeyhtiö - Talous'!BN74","v":2254.3975578391469},{"$f":"'Hankeyhtiö - Talous'!BO74","v":2177.3670816395756},{"$f":"'Hankeyhtiö - Talous'!BP74","v":2100.7990305846461},{"$f":"'Hankeyhtiö - Talous'!BQ74","v":2024.7045838372189},{"$f":"'Hankeyhtiö - Talous'!BR74","v":1949.0874826511076},{"$f":"'Hankeyhtiö - Talous'!BS74","v":1873.9630941214746},{"$f":"'Hankeyhtiö - Talous'!BT74","v":1799.7839883192414},{"$f":"'Hankeyhtiö - Talous'!BU74","v":1726.6834103296258}]
[null,null,"Omavaraisuusaste",null,null,null,null,null,null,null,null,{"$f":"SUM(L349:L350)/L351","v":1},{"$f":"SUM(M349:M350)/M351","v":1},1,0.99984522073893423,0.81789520473454891,0.72170377884365688,0.6611220786860581,0.57777129179187414,0.52988574634611418,0.49799378769562286,0.4750372458937599,0.45758041201356614,0.44375265165690148,0.43669622343171649,0.43025971396094015,0.42423237416141263,0.4148803352836703,0.40514190286738733,0.39509896902914843,0.38473772693244068,0.37404343382944322,0.36300050561587466,0.35159162381404518,0.33979978776097669,0.32760455998242127,0.31498737942823246,0.30192674062852004,0.28840001002452786,0.274382791448954,0.25984912146358496,0.24477090460459744,0.22911847988459791,0.21285970847842842,{"$f":"SUM(AS349:AS350)/AS351","v":0.1955204119707887},0.17791008524023305,0.15958029374634874,0.14048662527640582,0.1205823904136776,9.9816470949686778E-2,7.8134383114547193E-2,5.5476363916958107E-2,3.1777805298773686E-2,6.9674722076364061E-3,-1.9031034550808866E-2,-4.6302142025093355E-2,-7.4937789524546189E-2,-0.10504015899848279,-0.13671971084575255,-0.17009956223998993,-0.20531498533402562,-0.24251772550736186,-0.2818734789177989,-0.32356880721378833,-0.36781096634535471,-0.41483505210271587,-0.46490108478756442,-0.51830546443522452,-0.575382084849139,-0.63651494243794349,-0.70213581858561669,-0.77230668789291579,-0.84735674476295297]
[]
[null,null,"Gearing"]
[]
[null,null,"Velka EoY",null,null,null,null,null,null,null,null,{"$f":"L340","v":0},0,0,0,145.36112077850501,292.13025419009455,443.88516922479096,770.00781506249587,1104.6955325443437,1453.8645784886594,1818.0023856336254,2197.6113531361671,2593.1347664907726,2784.4206409829972,2982.186588542429,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,{"$f":"AR340","v":3188.2650027574123},3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123,3188.2650027574123]
[null,null,"Oma pääoma EoY",null,null,null,null,null,null,null,null,{"$f":"L349","v":31.678000000000001},{"$f":"M349","v":465.62450152228064},508.24993307500688,552.39372925878763,642.16176210190997,734.83998901847883,830.49559449148023,991.88410951514913,1155.5530134816674,1322.9601825115301,1494.1498470896167,1669.1645199863733,1848.01041568455,1913.1326204449385,1980.0599614229652,2048.9124201178324,1968.0037260755182,1886.305724975058,1804.8258857131605,1723.5700088105491,1642.5421555415953,1561.7474318443594,1481.1843496988181,1400.8635704155124,1320.7780296094838,1240.9439312692523,1161.3647111157181,1082.0471219298925,1002.9958765657834,924.21690964969343,845.71394341607618,767.49429069202733,689.56305632519513,{"$f":"AS349","v":609.75815529298882},532.36369389217725,455.27240666687248,378.49165156752167,302.0283393338708,225.88676463784378,150.07546098862073,74.600350893166777,-0.53108361006685811,-75.314192156717027,-149.7397360857226,-223.80130292475911,-297.49079206930617,-370.80316796362291,-443.72842848455588,-516.25963061780305,-588.38800401050685,-660.10809596592173,-731.40907776243591,-802.28343190231692,-872.72166286250592,-942.71786620089108,-1012.2603182349721,-1088.8556172322444,-1164.9787446518674,-1240.6233068261859,-1315.7766110902166,-1389.9852109415356,-1463.1168338131058]
[null,null,"Pääomalaina EoY",null,null,null,null,null,null,null,null,{"$f":"L350","v":0},{"$f":"M350","v":0},0,0,11.096722345399062,22.970215254976058,35.663755945878044,61.909440301941004,89.702666486368813,119.37950906340464,151.0440279543466,184.80568365859111,220.77387880232823,245.81927859190395,272.39708248794761,300.58951337812243,293.07477554366938,285.56003770921632,278.04529987476326,270.5305620403102,263.01582420585714,255.50108637140409,247.98634853695103,240.47161070249797,232.95687286804491,225.44213503359185,217.9273971991388,210.41265936468574,202.89792153023268,195.38318369577962,187.86844586132656,180.35370802687351,172.83897019242045,{"$f":"AS350","v":165.32423235796739},157.80949452351433,150.29475668906127,142.78001885460822,135.26528102015516,127.7505431857021,120.23580535124904,112.72106751679598,105.20632968234293,97.691591847889867,90.17685401343681,82.662116178983752,75.147378344530694,67.632640510077636,60.11790267562457,52.603164841171505,45.08842700671844,37.573689172265375,30.058951337812314,22.544213503359252,15.029475668906191,7.5147378344531282,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14,6.5725203057809267E-14]
[null,null,"Gearing",null,null,null,null,null,null,null,null,{"$f":"L356/SUM(L357:L358)","v":0},{"$f":"M356/SUM(M357:M358)","v":0},0,0,0.22251700397200069,0.38549263726287814,0.51247518023173877,0.73070082389112012,0.88712346413284338,1.0079904109836568,1.1050383867889395,1.1853541922171096,1.2534582621306827,1.2897094382812284,1.3239704599935438,1.3569961179020675,1.4100638259460052,1.4679843743275089,1.530706759408875,1.5988486485398363,1.6731398554348682,1.7544463351043256,1.8438116063441983,1.9424825833475989,2.0520006325876583,2.174233018181829,2.3115226887310034,2.4668195087385403,2.6439019819086549,2.8476819729717682,3.08467427060787,3.3636880671443419,3.6969590802466512,{"$f":"AS356/SUM(AS357:AS358)","v":4.1134530387409445},4.6195144295247808,5.2649238526882414,6.1163212652157561,7.2909021635766003,9.0156353196429659,11.794791411870783,17.020290737814761,30.458633940597398,142.47701014229457,-53.527715446813325,-22.589509520840743,-14.339372367035613,-10.516408140121566,-8.3112031298782014,-6.8763518641264296,-5.8683369870085151,-5.1214277764637455,-4.5458963827535088,-4.0888862936814858,-3.7172601667149756,-3.4091684534102238,-3.149649300010724,-2.9280879414128789,-2.7367580888440735,-2.5698896556391193,-2.4231050893325294,-2.29374023382434,-2.179091190173998]

{"sheet":"Outputit-> ","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Outputit 1","index":16,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,"Rakennusinvestointi - Rahan lähteet ja käyttö"]
[]
[null,null,"Rahan lähteet","EURm","% ",null,"Rahan käyttö","EURm","% "]
[]
[null,null,"Oma pääoma",{"$f":"SUM(D10:D11)","v":1782.983728027546},{"$f":"D9/$D$19","v":0.28362133671930545},null,"Rakennusinvestointi",{"$f":"'S&U'!H29","v":5914.5889340299764},{"$f":"H9/$H$19","v":0.94084067804172222}]
[null,null,"Pääomalaina",{"$f":"'S&U'!D54","v":229.81140033346821},{"$f":"D10/$D$19","v":3.6556372069653967E-2}]
[null,null,"Sijoitettu vapaa OPO (sarja A)",{"$f":"'S&U'!D55","v":1553.1723276940777},{"$f":"D11/$D$19","v":0.24706496464965144},null,"Rakennusajan korot",{"$f":"'S&U'!H33","v":366.90470093984379},{"$f":"H11/$H$19","v":5.8363966026922606E-2}]
[]
[null,null,"Vieras pääoma",{"$f":"SUM(D14:D15)","v":3354.4529052749326},{"$f":"D13/$D$19","v":0.53359680293242451},null,"Alkukassa",{"$f":"Kontrolli!E221","v":5},{"$f":"H13/$H$19","v":7.9535593135520669E-4}]
[null,null,"Rakennusajan laina",{"$f":"'S&U'!D34+'S&U'!D35","v":2987.5482043350889},{"$f":"D14/$D$19","v":0.47523283690550194}]
[null,null,"Pääomitetut rakennusajan korot",{"$f":"'S&U'!D36","v":366.90470093984379},{"$f":"D15/$D$19","v":5.8363966026922599E-2}]
[]
[null,null,"EU-tuki",{"$f":"'S&U'!D38","v":1149.0570016673421},{"$f":"D17/$D$19","v":0.18278186034827001}]
[]
[null,null,"Rahan lähteet",{"$f":"D17+D13+D9","v":6286.493634969821},{"$f":"D19/$D$19","v":1},null,"Rahan käyttö",{"$f":"H9+H11+H13","v":6286.4936349698201},{"$f":"H19/$H$19","v":1}]
[]
[null,null,"Check",{"$f":"D19=H19","v":true}]

{"sheet":"Outputit 2","index":17,"n_rows":43,"n_cols":63,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[null,null,"Operointivaiheen rahoitus"]
[]
[null,null,"Tontit"]
[null,null,"Tonttiapportti",null,null,{"$f":"'S&U'!D56","v":400},"EURm"]
[]
[null,null,"Infrastruktuurimaksut "]
[null,null,"Infrastruktuurimaksut p.a.",null,null,{"$f":"Kontrolli!E205","v":30},"EURm"]
[null,null,"Infrastruktuurimaksujen päättyminen",null,null,{"$f":"'Hankeyhtiö - Operaatiot'!D103+1","v":"2052-01-01"},"Pvm"]
[null,null,"Maksuperiodi (vuotta)",null,null,{"$f":"Kontrolli!E206","v":20},"Vuotta"]
[]
[]
[null,null,"Sijoitukset ja tulonjako ",null,null,null,{"$f":"'Hankeyhtiö - Operaatiot'!L5","v":"2019-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!M5","v":"2020-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!N5","v":"2021-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!O5","v":"2022-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!P5","v":"2023-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!Q5","v":"2024-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!R5","v":"2025-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!S5","v":"2026-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!T5","v":"2027-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!U5","v":"2028-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!V5","v":"2029-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!W5","v":"2030-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!X5","v":"2031-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!Y5","v":"2032-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!Z5","v":"2033-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AA5","v":"2034-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AB5","v":"2035-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AC5","v":"2036-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AD5","v":"2037-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AE5","v":"2038-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AF5","v":"2039-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AG5","v":"2040-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AH5","v":"2041-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AI5","v":"2042-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AJ5","v":"2043-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AK5","v":"2044-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AL5","v":"2045-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AM5","v":"2046-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AN5","v":"2047-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AO5","v":"2048-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AP5","v":"2049-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AQ5","v":"2050-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AR5","v":"2051-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AS5","v":"2052-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AT5","v":"2053-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AU5","v":"2054-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AV5","v":"2055-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AW5","v":"2056-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AX5","v":"2057-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AY5","v":"2058-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!AZ5","v":"2059-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BA5","v":"2060-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BB5","v":"2061-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BC5","v":"2062-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BD5","v":"2063-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BE5","v":"2064-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BF5","v":"2065-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BG5","v":"2066-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BH5","v":"2067-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BI5","v":"2068-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BJ5","v":"2069-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BK5","v":"2070-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BL5","v":"2071-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BM5","v":"2072-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BN5","v":"2073-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BO5","v":"2074-12-31"},{"$f":"'Hankeyhtiö - Operaatiot'!BP5","v":"2075-12-31"}]
[]
[null,null,"Tonttisijoitus (osakesarja B)",null,null,null,{"$f":"'Sijoittajien tuotot'!L16","v":0},{"$f":"'Sijoittajien tuotot'!M16","v":-400},{"$f":"'Sijoittajien tuotot'!N16","v":0},{"$f":"'Sijoittajien tuotot'!O16","v":0},{"$f":"'Sijoittajien tuotot'!P16","v":0},{"$f":"'Sijoittajien tuotot'!Q16","v":0},{"$f":"'Sijoittajien tuotot'!R16","v":0},{"$f":"'Sijoittajien tuotot'!S16","v":0},{"$f":"'Sijoittajien tuotot'!T16","v":0},{"$f":"'Sijoittajien tuotot'!U16","v":0},{"$f":"'Sijoittajien tuotot'!V16","v":0},{"$f":"'Sijoittajien tuotot'!W16","v":0},{"$f":"'Sijoittajien tuotot'!X16","v":0},{"$f":"'Sijoittajien tuotot'!Y16","v":0},{"$f":"'Sijoittajien tuotot'!Z16","v":0},{"$f":"'Sijoittajien tuotot'!AA16","v":0},{"$f":"'Sijoittajien tuotot'!AB16","v":0},{"$f":"'Sijoittajien tuotot'!AC16","v":0},{"$f":"'Sijoittajien tuotot'!AD16","v":0},{"$f":"'Sijoittajien tuotot'!AE16","v":0},{"$f":"'Sijoittajien tuotot'!AF16","v":0},{"$f":"'Sijoittajien tuotot'!AG16","v":0},{"$f":"'Sijoittajien tuotot'!AH16","v":0},{"$f":"'Sijoittajien tuotot'!AI16","v":0},{"$f":"'Sijoittajien tuotot'!AJ16","v":0},{"$f":"'Sijoittajien tuotot'!AK16","v":0},{"$f":"'Sijoittajien tuotot'!AL16","v":0},{"$f":"'Sijoittajien tuotot'!AM16","v":0},{"$f":"'Sijoittajien tuotot'!AN16","v":0},{"$f":"'Sijoittajien tuotot'!AO16","v":0},{"$f":"'Sijoittajien tuotot'!AP16","v":0},{"$f":"'Sijoittajien tuotot'!AQ16","v":0},{"$f":"'Sijoittajien tuotot'!AR16","v":0},{"$f":"'Sijoittajien tuotot'!AS16","v":0},{"$f":"'Sijoittajien tuotot'!AT16","v":0},{"$f":"'Sijoittajien tuotot'!AU16","v":0},{"$f":"'Sijoittajien tuotot'!AV16","v":0},{"$f":"'Sijoittajien tuotot'!AW16","v":0},{"$f":"'Sijoittajien tuotot'!AX16","v":0},{"$f":"'Sijoittajien tuotot'!AY16","v":0},{"$f":"'Sijoittajien tuotot'!AZ16","v":0},{"$f":"'Sijoittajien tuotot'!BA16","v":0},{"$f":"'Sijoittajien tuotot'!BB16","v":0},{"$f":"'Sijoittajien tuotot'!BC16","v":0},{"$f":"'Sijoittajien tuotot'!BD16","v":0},{"$f":"'Sijoittajien tuotot'!BE16","v":0},{"$f":"'Sijoittajien tuotot'!BF16","v":0},{"$f":"'Sijoittajien tuotot'!BG16","v":0},{"$f":"'Sijoittajien tuotot'!BH16","v":0},{"$f":"'Sijoittajien tuotot'!BI16","v":0},{"$f":"'Sijoittajien tuotot'!BJ16","v":0},{"$f":"'Sijoittajien tuotot'!BK16","v":0}]
[null,null,"Sijoitettu vapaa OPO (osakesarja A)",null,null,null,{"$f":"'Sijoittajien tuotot'!L15","v":-31.678000000000001},{"$f":"'Sijoittajien tuotot'!M15","v":-33.946501522280656},{"$f":"'Sijoittajien tuotot'!N15","v":-34.625431552726269},{"$f":"'Sijoittajien tuotot'!O15","v":-35.317940183780792},{"$f":"'Sijoittajien tuotot'!P15","v":-79.237520203122344},{"$f":"'Sijoittajien tuotot'!Q15","v":-80.822270607184791},{"$f":"'Sijoittajien tuotot'!R15","v":-82.438716019328467},{"$f":"'Sijoittajien tuotot'!S15","v":-146.77497935261442},{"$f":"'Sijoittajien tuotot'!T15","v":-148.1865250159847},{"$f":"'Sijoittajien tuotot'!U15","v":-151.15025551630441},{"$f":"'Sijoittajien tuotot'!V15","v":-154.17326062663051},{"$f":"'Sijoittajien tuotot'!W15","v":-157.25672583916312},{"$f":"'Sijoittajien tuotot'!X15","v":-160.36746576484549},{"$f":"'Sijoittajien tuotot'!Y15","v":-84.040235096755879},{"$f":"'Sijoittajien tuotot'!Z15","v":-85.72103979869101},{"$f":"'Sijoittajien tuotot'!AA15","v":-87.435460594664818},{"$f":"'Sijoittajien tuotot'!AB15","v":0},{"$f":"'Sijoittajien tuotot'!AC15","v":0},{"$f":"'Sijoittajien tuotot'!AD15","v":0},{"$f":"'Sijoittajien tuotot'!AE15","v":0},{"$f":"'Sijoittajien tuotot'!AF15","v":0},{"$f":"'Sijoittajien tuotot'!AG15","v":0},{"$f":"'Sijoittajien tuotot'!AH15","v":0},{"$f":"'Sijoittajien tuotot'!AI15","v":0},{"$f":"'Sijoittajien tuotot'!AJ15","v":0},{"$f":"'Sijoittajien tuotot'!AK15","v":0},{"$f":"'Sijoittajien tuotot'!AL15","v":0},{"$f":"'Sijoittajien tuotot'!AM15","v":0},{"$f":"'Sijoittajien tuotot'!AN15","v":0},{"$f":"'Sijoittajien tuotot'!AO15","v":0},{"$f":"'Sijoittajien tuotot'!AP15","v":0},{"$f":"'Sijoittajien tuotot'!AQ15","v":0},{"$f":"'Sijoittajien tuotot'!AR15","v":0},{"$f":"'Sijoittajien tuotot'!AS15","v":0},{"$f":"'Sijoittajien tuotot'!AT15","v":0},{"$f":"'Sijoittajien tuotot'!AU15","v":0},{"$f":"'Sijoittajien tuotot'!AV15","v":0},{"$f":"'Sijoittajien tuotot'!AW15","v":0},{"$f":"'Sijoittajien tuotot'!AX15","v":0},{"$f":"'Sijoittajien tuotot'!AY15","v":0},{"$f":"'Sijoittajien tuotot'!AZ15","v":0},{"$f":"'Sijoittajien tuotot'!BA15","v":0},{"$f":"'Sijoittajien tuotot'!BB15","v":0},{"$f":"'Sijoittajien tuotot'!BC15","v":0},{"$f":"'Sijoittajien tuotot'!BD15","v":0},{"$f":"'Sijoittajien tuotot'!BE15","v":0},{"$f":"'Sijoittajien tuotot'!BF15","v":0},{"$f":"'Sijoittajien tuotot'!BG15","v":0},{"$f":"'Sijoittajien tuotot'!BH15","v":0},{"$f":"'Sijoittajien tuotot'!BI15","v":0},{"$f":"'Sijoittajien tuotot'!BJ15","v":0},{"$f":"'Sijoittajien tuotot'!BK15","v":0}]
[null,null,"Infrastruktuurimaksut",null,null,null,{"$f":"-'Hankeyhtiö - Operaatiot'!L108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!M108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!N108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!O108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!P108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!Q108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!R108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!S108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!T108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!U108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!V108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!W108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!X108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!Y108","v":-38.047253836876372},{"$f":"-'Hankeyhtiö - Operaatiot'!Z108","v":-38.8081989136139},{"$f":"-'Hankeyhtiö - Operaatiot'!AA108","v":-39.584362891886173},{"$f":"-'Hankeyhtiö - Operaatiot'!AB108","v":-40.376050149723902},{"$f":"-'Hankeyhtiö - Operaatiot'!AC108","v":-41.183571152718379},{"$f":"-'Hankeyhtiö - Operaatiot'!AD108","v":-42.00724257577275},{"$f":"-'Hankeyhtiö - Operaatiot'!AE108","v":-42.847387427288204},{"$f":"-'Hankeyhtiö - Operaatiot'!AF108","v":-43.704335175833968},{"$f":"-'Hankeyhtiö - Operaatiot'!AG108","v":-44.57842187935065},{"$f":"-'Hankeyhtiö - Operaatiot'!AH108","v":-45.469990316937661},{"$f":"-'Hankeyhtiö - Operaatiot'!AI108","v":-46.379390123276416},{"$f":"-'Hankeyhtiö - Operaatiot'!AJ108","v":-47.306977925741947},{"$f":"-'Hankeyhtiö - Operaatiot'!AK108","v":-48.253117484256784},{"$f":"-'Hankeyhtiö - Operaatiot'!AL108","v":-49.218179833941925},{"$f":"-'Hankeyhtiö - Operaatiot'!AM108","v":-50.202543430620764},{"$f":"-'Hankeyhtiö - Operaatiot'!AN108","v":-51.206594299233174},{"$f":"-'Hankeyhtiö - Operaatiot'!AO108","v":-52.23072618521784},{"$f":"-'Hankeyhtiö - Operaatiot'!AP108","v":-53.275340708922208},{"$f":"-'Hankeyhtiö - Operaatiot'!AQ108","v":-54.340847523100656},{"$f":"-'Hankeyhtiö - Operaatiot'!AR108","v":-55.427664473562665},{"$f":"-'Hankeyhtiö - Operaatiot'!AS108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AT108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AU108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AV108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AW108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AX108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AY108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!AZ108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BA108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BB108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BC108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BD108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BE108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BF108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BG108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BH108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BI108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BJ108","v":0},{"$f":"-'Hankeyhtiö - Operaatiot'!BK108","v":0}]
[null,null,"Sijoitettu pääomalaina",null,null,null,{"$f":"'Sijoittajien tuotot'!L14","v":0},{"$f":"'Sijoittajien tuotot'!M14","v":0},{"$f":"'Sijoittajien tuotot'!N14","v":0},{"$f":"'Sijoittajien tuotot'!O14","v":0},{"$f":"'Sijoittajien tuotot'!P14","v":-11.096722345399062},{"$f":"'Sijoittajien tuotot'!Q14","v":-11.318656792307042},{"$f":"'Sijoittajien tuotot'!R14","v":-11.545029928153181},{"$f":"'Sijoittajien tuotot'!S14","v":-24.462496558769054},{"$f":"'Sijoittajien tuotot'!T14","v":-24.697754169330768},{"$f":"'Sijoittajien tuotot'!U14","v":-25.191709252717384},{"$f":"'Sijoittajien tuotot'!V14","v":-25.695543437771732},{"$f":"'Sijoittajien tuotot'!W14","v":-26.209454306527167},{"$f":"'Sijoittajien tuotot'!X14","v":-26.727910960807563},{"$f":"'Sijoittajien tuotot'!Y14","v":-14.006705849459303},{"$f":"'Sijoittajien tuotot'!Z14","v":-14.286839966448492},{"$f":"'Sijoittajien tuotot'!AA14","v":-14.572576765777461},{"$f":"'Sijoittajien tuotot'!AB14","v":0},{"$f":"'Sijoittajien tuotot'!AC14","v":0},{"$f":"'Sijoittajien tuotot'!AD14","v":0},{"$f":"'Sijoittajien tuotot'!AE14","v":0},{"$f":"'Sijoittajien tuotot'!AF14","v":0},{"$f":"'Sijoittajien tuotot'!AG14","v":0},{"$f":"'Sijoittajien tuotot'!AH14","v":0},{"$f":"'Sijoittajien tuotot'!AI14","v":0},{"$f":"'Sijoittajien tuotot'!AJ14","v":0},{"$f":"'Sijoittajien tuotot'!AK14","v":0},{"$f":"'Sijoittajien tuotot'!AL14","v":0},{"$f":"'Sijoittajien tuotot'!AM14","v":0},{"$f":"'Sijoittajien tuotot'!AN14","v":0},{"$f":"'Sijoittajien tuotot'!AO14","v":0},{"$f":"'Sijoittajien tuotot'!AP14","v":0},{"$f":"'Sijoittajien tuotot'!AQ14","v":0},{"$f":"'Sijoittajien tuotot'!AR14","v":0},{"$f":"'Sijoittajien tuotot'!AS14","v":0},{"$f":"'Sijoittajien tuotot'!AT14","v":0},{"$f":"'Sijoittajien tuotot'!AU14","v":0},{"$f":"'Sijoittajien tuotot'!AV14","v":0},{"$f":"'Sijoittajien tuotot'!AW14","v":0},{"$f":"'Sijoittajien tuotot'!AX14","v":0},{"$f":"'Sijoittajien tuotot'!AY14","v":0},{"$f":"'Sijoittajien tuotot'!AZ14","v":0},{"$f":"'Sijoittajien tuotot'!BA14","v":0},{"$f":"'Sijoittajien tuotot'!BB14","v":0},{"$f":"'Sijoittajien tuotot'!BC14","v":0},{"$f":"'Sijoittajien tuotot'!BD14","v":0},{"$f":"'Sijoittajien tuotot'!BE14","v":0},{"$f":"'Sijoittajien tuotot'!BF14","v":0},{"$f":"'Sijoittajien tuotot'!BG14","v":0},{"$f":"'Sijoittajien tuotot'!BH14","v":0},{"$f":"'Sijoittajien tuotot'!BI14","v":0},{"$f":"'Sijoittajien tuotot'!BJ14","v":0},{"$f":"'Sijoittajien tuotot'!BK14","v":0}]
[null,null,"Osingot",null,null,null,{"$f":"'Sijoittajien tuotot'!L24+'Sijoittajien tuotot'!L25","v":0},{"$f":"'Sijoittajien tuotot'!M24+'Sijoittajien tuotot'!M25","v":0},{"$f":"'Sijoittajien tuotot'!N24+'Sijoittajien tuotot'!N25","v":0},{"$f":"'Sijoittajien tuotot'!O24+'Sijoittajien tuotot'!O25","v":0},{"$f":"'Sijoittajien tuotot'!P24+'Sijoittajien tuotot'!P25","v":0},{"$f":"'Sijoittajien tuotot'!Q24+'Sijoittajien tuotot'!Q25","v":0},{"$f":"'Sijoittajien tuotot'!R24+'Sijoittajien tuotot'!R25","v":0},{"$f":"'Sijoittajien tuotot'!S24+'Sijoittajien tuotot'!S25","v":0},{"$f":"'Sijoittajien tuotot'!T24+'Sijoittajien tuotot'!T25","v":0},{"$f":"'Sijoittajien tuotot'!U24+'Sijoittajien tuotot'!U25","v":0},{"$f":"'Sijoittajien tuotot'!V24+'Sijoittajien tuotot'!V25","v":0},{"$f":"'Sijoittajien tuotot'!W24+'Sijoittajien tuotot'!W25","v":0},{"$f":"'Sijoittajien tuotot'!X24+'Sijoittajien tuotot'!X25","v":0},{"$f":"'Sijoittajien tuotot'!Y24+'Sijoittajien tuotot'!Y25","v":0},{"$f":"'Sijoittajien tuotot'!Z24+'Sijoittajien tuotot'!Z25","v":0},{"$f":"'Sijoittajien tuotot'!AA24+'Sijoittajien tuotot'!AA25","v":0},{"$f":"'Sijoittajien tuotot'!AB24+'Sijoittajien tuotot'!AB25","v":5.2082365122803616},{"$f":"'Sijoittajien tuotot'!AC24+'Sijoittajien tuotot'!AC25","v":9.8515799788764618},{"$f":"'Sijoittajien tuotot'!AD24+'Sijoittajien tuotot'!AD25","v":13.698842880575373},{"$f":"'Sijoittajien tuotot'!AE24+'Sijoittajien tuotot'!AE25","v":17.456953881898986},{"$f":"'Sijoittajien tuotot'!AF24+'Sijoittajien tuotot'!AF25","v":20.975923789755971},{"$f":"'Sijoittajien tuotot'!AG24+'Sijoittajien tuotot'!AG25","v":24.603941793176915},{"$f":"'Sijoittajien tuotot'!AH24+'Sijoittajien tuotot'!AH25","v":28.200148149122356},{"$f":"'Sijoittajien tuotot'!AI24+'Sijoittajien tuotot'!AI25","v":31.898846756649256},{"$f":"'Sijoittajien tuotot'!AJ24+'Sijoittajien tuotot'!AJ25","v":35.451544881326612},{"$f":"'Sijoittajien tuotot'!AK24+'Sijoittajien tuotot'!AK25","v":39.091559090098457},{"$f":"'Sijoittajien tuotot'!AL24+'Sijoittajien tuotot'!AL25","v":42.7838808870371},{"$f":"'Sijoittajien tuotot'!AM24+'Sijoittajien tuotot'!AM25","v":46.577627483370321},{"$f":"'Sijoittajien tuotot'!AN24+'Sijoittajien tuotot'!AN25","v":50.460572348162515},{"$f":"'Sijoittajien tuotot'!AO24+'Sijoittajien tuotot'!AO25","v":54.452052372518096},{"$f":"'Sijoittajien tuotot'!AP24+'Sijoittajien tuotot'!AP25","v":58.502637965703421},{"$f":"'Sijoittajien tuotot'!AQ24+'Sijoittajien tuotot'!AQ25","v":62.665570417764798},{"$f":"'Sijoittajien tuotot'!AR24+'Sijoittajien tuotot'!AR25","v":66.927692862137533},{"$f":"'Sijoittajien tuotot'!AS24+'Sijoittajien tuotot'!AS25","v":25.422743411040567},{"$f":"'Sijoittajien tuotot'!AT24+'Sijoittajien tuotot'!AT25","v":26.826401982531511},{"$f":"'Sijoittajien tuotot'!AU24+'Sijoittajien tuotot'!AU25","v":30.067793997452895},{"$f":"'Sijoittajien tuotot'!AV24+'Sijoittajien tuotot'!AV25","v":33.378038508679992},{"$f":"'Sijoittajien tuotot'!AW24+'Sijoittajien tuotot'!AW25","v":36.781682814727077},{"$f":"'Sijoittajien tuotot'!AX24+'Sijoittajien tuotot'!AX25","v":40.216502081332919},{"$f":"'Sijoittajien tuotot'!AY24+'Sijoittajien tuotot'!AY25","v":43.746942971499436},{"$f":"'Sijoittajien tuotot'!AZ24+'Sijoittajien tuotot'!AZ25","v":47.355363279963882},{"$f":"'Sijoittajien tuotot'!BA24+'Sijoittajien tuotot'!BA25","v":51.066326340563108},{"$f":"'Sijoittajien tuotot'!BB24+'Sijoittajien tuotot'!BB25","v":54.812515032461874},{"$f":"'Sijoittajien tuotot'!BC24+'Sijoittajien tuotot'!BC25","v":58.663726487501698},{"$f":"'Sijoittajien tuotot'!BD24+'Sijoittajien tuotot'!BD25","v":62.600903181199456},{"$f":"'Sijoittajien tuotot'!BE24+'Sijoittajien tuotot'!BE25","v":66.650673221592101},{"$f":"'Sijoittajien tuotot'!BF24+'Sijoittajien tuotot'!BF25","v":70.740211383018803},{"$f":"'Sijoittajien tuotot'!BG24+'Sijoittajien tuotot'!BG25","v":74.945110368129363},{"$f":"'Sijoittajien tuotot'!BH24+'Sijoittajien tuotot'!BH25","v":79.244784820600913},{"$f":"'Sijoittajien tuotot'!BI24+'Sijoittajien tuotot'!BI25","v":83.89998751686619},{"$f":"'Sijoittajien tuotot'!BJ24+'Sijoittajien tuotot'!BJ25","v":89.406819423556541},{"$f":"'Sijoittajien tuotot'!BK24+'Sijoittajien tuotot'!BK25","v":93.774469774305899}]
[null,null,"Pääomalainan korot ja lyhennykset",null,null,null,{"$f":"'Sijoittajien tuotot'!L22+'Sijoittajien tuotot'!L23","v":0},{"$f":"'Sijoittajien tuotot'!M22+'Sijoittajien tuotot'!M23","v":0},{"$f":"'Sijoittajien tuotot'!N22+'Sijoittajien tuotot'!N23","v":0},{"$f":"'Sijoittajien tuotot'!O22+'Sijoittajien tuotot'!O23","v":0},{"$f":"'Sijoittajien tuotot'!P22+'Sijoittajien tuotot'!P23","v":0},{"$f":"'Sijoittajien tuotot'!Q22+'Sijoittajien tuotot'!Q23","v":0},{"$f":"'Sijoittajien tuotot'!R22+'Sijoittajien tuotot'!R23","v":0},{"$f":"'Sijoittajien tuotot'!S22+'Sijoittajien tuotot'!S23","v":0},{"$f":"'Sijoittajien tuotot'!T22+'Sijoittajien tuotot'!T23","v":0},{"$f":"'Sijoittajien tuotot'!U22+'Sijoittajien tuotot'!U23","v":0},{"$f":"'Sijoittajien tuotot'!V22+'Sijoittajien tuotot'!V23","v":0},{"$f":"'Sijoittajien tuotot'!W22+'Sijoittajien tuotot'!W23","v":0},{"$f":"'Sijoittajien tuotot'!X22+'Sijoittajien tuotot'!X23","v":0},{"$f":"'Sijoittajien tuotot'!Y22+'Sijoittajien tuotot'!Y23","v":0},{"$f":"'Sijoittajien tuotot'!Z22+'Sijoittajien tuotot'!Z23","v":0},{"$f":"'Sijoittajien tuotot'!AA22+'Sijoittajien tuotot'!AA23","v":0},{"$f":"'Sijoittajien tuotot'!AB22+'Sijoittajien tuotot'!AB23","v":22.544213503359185},{"$f":"'Sijoittajien tuotot'!AC22+'Sijoittajien tuotot'!AC23","v":22.168476611636532},{"$f":"'Sijoittajien tuotot'!AD22+'Sijoittajien tuotot'!AD23","v":21.792739719913879},{"$f":"'Sijoittajien tuotot'!AE22+'Sijoittajien tuotot'!AE23","v":21.417002828191226},{"$f":"'Sijoittajien tuotot'!AF22+'Sijoittajien tuotot'!AF23","v":21.041265936468573},{"$f":"'Sijoittajien tuotot'!AG22+'Sijoittajien tuotot'!AG23","v":20.66552904474592},{"$f":"'Sijoittajien tuotot'!AH22+'Sijoittajien tuotot'!AH23","v":20.289792153023267},{"$f":"'Sijoittajien tuotot'!AI22+'Sijoittajien tuotot'!AI23","v":19.914055261300614},{"$f":"'Sijoittajien tuotot'!AJ22+'Sijoittajien tuotot'!AJ23","v":19.538318369577961},{"$f":"'Sijoittajien tuotot'!AK22+'Sijoittajien tuotot'!AK23","v":19.162581477855309},{"$f":"'Sijoittajien tuotot'!AL22+'Sijoittajien tuotot'!AL23","v":18.786844586132656},{"$f":"'Sijoittajien tuotot'!AM22+'Sijoittajien tuotot'!AM23","v":18.411107694410003},{"$f":"'Sijoittajien tuotot'!AN22+'Sijoittajien tuotot'!AN23","v":18.03537080268735},{"$f":"'Sijoittajien tuotot'!AO22+'Sijoittajien tuotot'!AO23","v":17.659633910964697},{"$f":"'Sijoittajien tuotot'!AP22+'Sijoittajien tuotot'!AP23","v":17.283897019242044},{"$f":"'Sijoittajien tuotot'!AQ22+'Sijoittajien tuotot'!AQ23","v":16.908160127519391},{"$f":"'Sijoittajien tuotot'!AR22+'Sijoittajien tuotot'!AR23","v":16.532423235796738},{"$f":"'Sijoittajien tuotot'!AS22+'Sijoittajien tuotot'!AS23","v":16.156686344074085},{"$f":"'Sijoittajien tuotot'!AT22+'Sijoittajien tuotot'!AT23","v":15.780949452351432},{"$f":"'Sijoittajien tuotot'!AU22+'Sijoittajien tuotot'!AU23","v":15.40521256062878},{"$f":"'Sijoittajien tuotot'!AV22+'Sijoittajien tuotot'!AV23","v":15.029475668906127},{"$f":"'Sijoittajien tuotot'!AW22+'Sijoittajien tuotot'!AW23","v":14.653738777183474},{"$f":"'Sijoittajien tuotot'!AX22+'Sijoittajien tuotot'!AX23","v":14.278001885460821},{"$f":"'Sijoittajien tuotot'!AY22+'Sijoittajien tuotot'!AY23","v":13.902264993738168},{"$f":"'Sijoittajien tuotot'!AZ22+'Sijoittajien tuotot'!AZ23","v":13.526528102015515},{"$f":"'Sijoittajien tuotot'!BA22+'Sijoittajien tuotot'!BA23","v":13.150791210292862},{"$f":"'Sijoittajien tuotot'!BB22+'Sijoittajien tuotot'!BB23","v":12.775054318570209},{"$f":"'Sijoittajien tuotot'!BC22+'Sijoittajien tuotot'!BC23","v":12.399317426847556},{"$f":"'Sijoittajien tuotot'!BD22+'Sijoittajien tuotot'!BD23","v":12.023580535124903},{"$f":"'Sijoittajien tuotot'!BE22+'Sijoittajien tuotot'!BE23","v":11.647843643402251},{"$f":"'Sijoittajien tuotot'!BF22+'Sijoittajien tuotot'!BF23","v":11.272106751679598},{"$f":"'Sijoittajien tuotot'!BG22+'Sijoittajien tuotot'!BG23","v":10.896369859956945},{"$f":"'Sijoittajien tuotot'!BH22+'Sijoittajien tuotot'!BH23","v":10.520632968234292},{"$f":"'Sijoittajien tuotot'!BI22+'Sijoittajien tuotot'!BI23","v":10.144896076511639},{"$f":"'Sijoittajien tuotot'!BJ22+'Sijoittajien tuotot'!BJ23","v":9.7691591847889843},{"$f":"'Sijoittajien tuotot'!BK22+'Sijoittajien tuotot'!BK23","v":9.3934222930663314}]
[null,null,"Nettotuotto",null,null,null,{"$f":"SUM(G17:G22)","v":-31.678000000000001},{"$f":"SUM(H17:H22)","v":-433.94650152228064},{"$f":"SUM(I17:I22)","v":-34.625431552726269},{"$f":"SUM(J17:J22)","v":-35.317940183780792},-90.334242548521402,-92.140927399491829,-93.983745947481651,-171.23747591138348,-172.88427918531548,-176.34196476902179,-179.86880406440224,-183.46618014569029,-187.09537672565307,-136.09419478309155,-138.8160786787534,-141.59240025232845,-12.623600134084359,-9.1635145622053855,-6.5156599752834978,-3.9734307171979921,-1.6871454496094245,0.69104895857218551,3.0199499852079619,5.4335118946734546,7.6828853251626263,10.001023083696982,12.352545639227831,14.78619174715956,17.28934885161669,19.880960098264953,22.511194276023257,25.232883022183533,28.032451624371607,41.579429755114653,42.607351434882943,45.473006558081678,48.407514177586123,51.435421591910554,54.494503966793744,57.649207965237608,60.881891381979401,64.217117550855974,67.587569351032087,71.063043914349251,74.624483716324363,78.298516864994355,82.012318134698404,85.841480228086311,89.765417788835208,94.044883593377833,99.175978608345531,103.16789206737224]
[]
[null,null,"Rahavirrat (pl. sijoitukset ja investoinnit)",null,null,null,{"$f":"G15","v":"2019-12-31"},{"$f":"H15","v":"2020-12-31"},{"$f":"I15","v":"2021-12-31"},"2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31",{"$f":"'Hankeyhtiö - Operaatiot'!BL15","v":"00:00:00"},{"$f":"'Hankeyhtiö - Operaatiot'!BM15","v":"00:00:00"},{"$f":"'Hankeyhtiö - Operaatiot'!BN15","v":"00:00:00"},{"$f":"'Hankeyhtiö - Operaatiot'!BO15","v":"00:00:00"},{"$f":"'Hankeyhtiö - Operaatiot'!BP15","v":"00:00:00"}]
[]
[null,null,"Infrastruktuurimaksut",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L15","v":0},{"$f":"'Hankeyhtiö - Talous'!M15","v":0},{"$f":"'Hankeyhtiö - Talous'!N15","v":0},{"$f":"'Hankeyhtiö - Talous'!O15","v":0},{"$f":"'Hankeyhtiö - Talous'!P15","v":0},{"$f":"'Hankeyhtiö - Talous'!Q15","v":0},{"$f":"'Hankeyhtiö - Talous'!R15","v":0},{"$f":"'Hankeyhtiö - Talous'!S15","v":0},{"$f":"'Hankeyhtiö - Talous'!T15","v":0},{"$f":"'Hankeyhtiö - Talous'!U15","v":0},{"$f":"'Hankeyhtiö - Talous'!V15","v":0},{"$f":"'Hankeyhtiö - Talous'!W15","v":0},{"$f":"'Hankeyhtiö - Talous'!X15","v":0},{"$f":"'Hankeyhtiö - Talous'!Y15","v":38.047253836876372},{"$f":"'Hankeyhtiö - Talous'!Z15","v":38.8081989136139},{"$f":"'Hankeyhtiö - Talous'!AA15","v":39.584362891886173},{"$f":"'Hankeyhtiö - Talous'!AB15","v":40.376050149723902},{"$f":"'Hankeyhtiö - Talous'!AC15","v":41.183571152718379},{"$f":"'Hankeyhtiö - Talous'!AD15","v":42.00724257577275},{"$f":"'Hankeyhtiö - Talous'!AE15","v":42.847387427288204},{"$f":"'Hankeyhtiö - Talous'!AF15","v":43.704335175833968},{"$f":"'Hankeyhtiö - Talous'!AG15","v":44.57842187935065},{"$f":"'Hankeyhtiö - Talous'!AH15","v":45.469990316937661},{"$f":"'Hankeyhtiö - Talous'!AI15","v":46.379390123276416},{"$f":"'Hankeyhtiö - Talous'!AJ15","v":47.306977925741947},{"$f":"'Hankeyhtiö - Talous'!AK15","v":48.253117484256784},{"$f":"'Hankeyhtiö - Talous'!AL15","v":49.218179833941925},{"$f":"'Hankeyhtiö - Talous'!AM15","v":50.202543430620764},{"$f":"'Hankeyhtiö - Talous'!AN15","v":51.206594299233174},{"$f":"'Hankeyhtiö - Talous'!AO15","v":52.23072618521784},{"$f":"'Hankeyhtiö - Talous'!AP15","v":53.275340708922208},{"$f":"'Hankeyhtiö - Talous'!AQ15","v":54.340847523100656},{"$f":"'Hankeyhtiö - Talous'!AR15","v":55.427664473562665},{"$f":"'Hankeyhtiö - Talous'!AS15","v":0},{"$f":"'Hankeyhtiö - Talous'!AT15","v":0},{"$f":"'Hankeyhtiö - Talous'!AU15","v":0},{"$f":"'Hankeyhtiö - Talous'!AV15","v":0},{"$f":"'Hankeyhtiö - Talous'!AW15","v":0},{"$f":"'Hankeyhtiö - Talous'!AX15","v":0},{"$f":"'Hankeyhtiö - Talous'!AY15","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ15","v":0},{"$f":"'Hankeyhtiö - Talous'!BA15","v":0},{"$f":"'Hankeyhtiö - Talous'!BB15","v":0},{"$f":"'Hankeyhtiö - Talous'!BC15","v":0},{"$f":"'Hankeyhtiö - Talous'!BD15","v":0},{"$f":"'Hankeyhtiö - Talous'!BE15","v":0},{"$f":"'Hankeyhtiö - Talous'!BF15","v":0},{"$f":"'Hankeyhtiö - Talous'!BG15","v":0},{"$f":"'Hankeyhtiö - Talous'!BH15","v":0},{"$f":"'Hankeyhtiö - Talous'!BI15","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ15","v":0},{"$f":"'Hankeyhtiö - Talous'!BK15","v":0}]
[null,null,"Lentoasemamaksut",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L10","v":0},{"$f":"'Hankeyhtiö - Talous'!M10","v":0},{"$f":"'Hankeyhtiö - Talous'!N10","v":0},{"$f":"'Hankeyhtiö - Talous'!O10","v":0},{"$f":"'Hankeyhtiö - Talous'!P10","v":0},{"$f":"'Hankeyhtiö - Talous'!Q10","v":0},{"$f":"'Hankeyhtiö - Talous'!R10","v":0},{"$f":"'Hankeyhtiö - Talous'!S10","v":0},{"$f":"'Hankeyhtiö - Talous'!T10","v":0},{"$f":"'Hankeyhtiö - Talous'!U10","v":0},{"$f":"'Hankeyhtiö - Talous'!V10","v":0},{"$f":"'Hankeyhtiö - Talous'!W10","v":0},{"$f":"'Hankeyhtiö - Talous'!X10","v":0},{"$f":"'Hankeyhtiö - Talous'!Y10","v":13.259703680492636},{"$f":"'Hankeyhtiö - Talous'!Z10","v":13.616614833414372},{"$f":"'Hankeyhtiö - Talous'!AA10","v":13.983132956005221},{"$f":"'Hankeyhtiö - Talous'!AB10","v":14.359516638856897},{"$f":"'Hankeyhtiö - Talous'!AC10","v":14.746031433038395},{"$f":"'Hankeyhtiö - Talous'!AD10","v":15.142950037451005},{"$f":"'Hankeyhtiö - Talous'!AE10","v":15.550552491226357},{"$f":"'Hankeyhtiö - Talous'!AF10","v":15.96912637130324},{"$f":"'Hankeyhtiö - Talous'!AG10","v":16.398966995322546},{"$f":"'Hankeyhtiö - Talous'!AH10","v":16.819682058407942},{"$f":"'Hankeyhtiö - Talous'!AI10","v":17.25119055527227},{"$f":"'Hankeyhtiö - Talous'!AJ10","v":17.693769391172705},{"$f":"'Hankeyhtiö - Talous'!AK10","v":18.147702575363436},{"$f":"'Hankeyhtiö - Talous'!AL10","v":18.613281403348555},{"$f":"'Hankeyhtiö - Talous'!AM10","v":19.090804643810568},{"$f":"'Hankeyhtiö - Talous'!AN10","v":19.580578730334587},{"$f":"'Hankeyhtiö - Talous'!AO10","v":20.082917958051233},{"$f":"'Hankeyhtiö - Talous'!AP10","v":20.598144685324375},{"$f":"'Hankeyhtiö - Talous'!AQ10","v":21.126589540613146},{"$f":"'Hankeyhtiö - Talous'!AR10","v":21.668591634641004},{"$f":"'Hankeyhtiö - Talous'!AS10","v":22.224498778008027},{"$f":"'Hankeyhtiö - Talous'!AT10","v":22.794667704386015},{"$f":"'Hankeyhtiö - Talous'!AU10","v":23.37946429943965},{"$f":"'Hankeyhtiö - Talous'!AV10","v":23.979263835620635},{"$f":"'Hankeyhtiö - Talous'!AW10","v":24.594451212985458},{"$f":"'Hankeyhtiö - Talous'!AX10","v":25.225421206191339},{"$f":"'Hankeyhtiö - Talous'!AY10","v":25.872578717828851},{"$f":"'Hankeyhtiö - Talous'!AZ10","v":26.536339038253807},{"$f":"'Hankeyhtiö - Talous'!BA10","v":27.217128112085042},{"$f":"'Hankeyhtiö - Talous'!BB10","v":27.915382811539313},{"$f":"'Hankeyhtiö - Talous'!BC10","v":28.631551216778497},{"$f":"'Hankeyhtiö - Talous'!BD10","v":29.366092903449108},{"$f":"'Hankeyhtiö - Talous'!BE10","v":30.119479237598707},{"$f":"'Hankeyhtiö - Talous'!BF10","v":30.892193678158293},{"$f":"'Hankeyhtiö - Talous'!BG10","v":31.684732087184909},{"$f":"'Hankeyhtiö - Talous'!BH10","v":32.497603048063489},{"$f":"'Hankeyhtiö - Talous'!BI10","v":33.331328191872274},{"$f":"'Hankeyhtiö - Talous'!BJ10","v":34.186442532120871},{"$f":"'Hankeyhtiö - Talous'!BK10","v":35.063494808076378}]
[null,null,"Nopeutusmaksut",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L11","v":0},{"$f":"'Hankeyhtiö - Talous'!M11","v":0},{"$f":"'Hankeyhtiö - Talous'!N11","v":0},{"$f":"'Hankeyhtiö - Talous'!O11","v":0},{"$f":"'Hankeyhtiö - Talous'!P11","v":0},{"$f":"'Hankeyhtiö - Talous'!Q11","v":0},{"$f":"'Hankeyhtiö - Talous'!R11","v":0},{"$f":"'Hankeyhtiö - Talous'!S11","v":0},{"$f":"'Hankeyhtiö - Talous'!T11","v":0},{"$f":"'Hankeyhtiö - Talous'!U11","v":0},{"$f":"'Hankeyhtiö - Talous'!V11","v":0},{"$f":"'Hankeyhtiö - Talous'!W11","v":0},{"$f":"'Hankeyhtiö - Talous'!X11","v":0},{"$f":"'Hankeyhtiö - Talous'!Y11","v":0},{"$f":"'Hankeyhtiö - Talous'!Z11","v":0},{"$f":"'Hankeyhtiö - Talous'!AA11","v":0},{"$f":"'Hankeyhtiö - Talous'!AB11","v":45.333047511267139},{"$f":"'Hankeyhtiö - Talous'!AC11","v":47.042954466688187},{"$f":"'Hankeyhtiö - Talous'!AD11","v":48.817419665175031},{"$f":"'Hankeyhtiö - Talous'!AE11","v":50.658882996418022},{"$f":"'Hankeyhtiö - Talous'!AF11","v":52.569876659385464},{"$f":"'Hankeyhtiö - Talous'!AG11","v":54.553028658507472},{"$f":"'Hankeyhtiö - Talous'!AH11","v":56.509026053383785},{"$f":"'Hankeyhtiö - Talous'!AI11","v":58.535155682947078},{"$f":"'Hankeyhtiö - Talous'!AJ11","v":60.335402842627872},{"$f":"'Hankeyhtiö - Talous'!AK11","v":62.191016555931469},{"$f":"'Hankeyhtiö - Talous'!AL11","v":64.103699619745299},{"$f":"'Hankeyhtiö - Talous'!AM11","v":66.07520720042983},{"$f":"'Hankeyhtiö - Talous'!AN11","v":68.107348444440362},{"$f":"'Hankeyhtiö - Talous'!AO11","v":70.201988138483486},{"$f":"'Hankeyhtiö - Talous'!AP11","v":72.361048420731436},{"$f":"'Hankeyhtiö - Talous'!AQ11","v":74.586510544664975},{"$f":"'Hankeyhtiö - Talous'!AR11","v":76.880416697162971},{"$f":"'Hankeyhtiö - Talous'!AS11","v":79.244871872507602},{"$f":"'Hankeyhtiö - Talous'!AT11","v":81.277896957474624},{"$f":"'Hankeyhtiö - Talous'!AU11","v":83.363079247046045},{"$f":"'Hankeyhtiö - Talous'!AV11","v":85.501756832921927},{"$f":"'Hankeyhtiö - Talous'!AW11","v":87.695302135509365},{"$f":"'Hankeyhtiö - Talous'!AX11","v":89.945122784624516},{"$f":"'Hankeyhtiö - Talous'!AY11","v":92.25266252278918},{"$f":"'Hankeyhtiö - Talous'!AZ11","v":94.619402131701278},{"$f":"'Hankeyhtiö - Talous'!BA11","v":97.046860382473767},{"$f":"'Hankeyhtiö - Talous'!BB11","v":99.536595010252384},{"$f":"'Hankeyhtiö - Talous'!BC11","v":102.09020371383657},{"$f":"'Hankeyhtiö - Talous'!BD11","v":104.70932518094602},{"$f":"'Hankeyhtiö - Talous'!BE11","v":107.39564013979047},{"$f":"'Hankeyhtiö - Talous'!BF11","v":110.15087243761731},{"$f":"'Hankeyhtiö - Talous'!BG11","v":112.97679014692929},{"$f":"'Hankeyhtiö - Talous'!BH11","v":115.87520670008226},{"$f":"'Hankeyhtiö - Talous'!BI11","v":118.84798205299106},{"$f":"'Hankeyhtiö - Talous'!BJ11","v":121.89702387869012},{"$f":"'Hankeyhtiö - Talous'!BK11","v":125.02428879151508}]
[null,null,"Investointimaksut",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L12","v":0},{"$f":"'Hankeyhtiö - Talous'!M12","v":0},{"$f":"'Hankeyhtiö - Talous'!N12","v":0},{"$f":"'Hankeyhtiö - Talous'!O12","v":0},{"$f":"'Hankeyhtiö - Talous'!P12","v":0},{"$f":"'Hankeyhtiö - Talous'!Q12","v":0},{"$f":"'Hankeyhtiö - Talous'!R12","v":0},{"$f":"'Hankeyhtiö - Talous'!S12","v":0},{"$f":"'Hankeyhtiö - Talous'!T12","v":0},{"$f":"'Hankeyhtiö - Talous'!U12","v":0},{"$f":"'Hankeyhtiö - Talous'!V12","v":0},{"$f":"'Hankeyhtiö - Talous'!W12","v":0},{"$f":"'Hankeyhtiö - Talous'!X12","v":0},{"$f":"'Hankeyhtiö - Talous'!Y12","v":2.3694632779006457},{"$f":"'Hankeyhtiö - Talous'!Z12","v":2.4102491212087713},{"$f":"'Hankeyhtiö - Talous'!AA12","v":2.4584541036329468},{"$f":"'Hankeyhtiö - Talous'!AB12","v":4.6590015983417867},{"$f":"'Hankeyhtiö - Talous'!AC12","v":4.7652013060080982},{"$f":"'Hankeyhtiö - Talous'!AD12","v":4.8472252629147938},{"$f":"'Hankeyhtiö - Talous'!AE12","v":4.9441697681730901},{"$f":"'Hankeyhtiö - Talous'!AF12","v":5.0430531635365528},{"$f":"'Hankeyhtiö - Talous'!AG12","v":5.1580071424971656},{"$f":"'Hankeyhtiö - Talous'!AH12","v":5.2467925113434308},{"$f":"'Hankeyhtiö - Talous'!AI12","v":5.3517283615702986},{"$f":"'Hankeyhtiö - Talous'!AJ12","v":5.4587629288017032},{"$f":"'Hankeyhtiö - Talous'!AK12","v":5.5831928125486368},{"$f":"'Hankeyhtiö - Talous'!AL12","v":5.679296951125294},{"$f":"'Hankeyhtiö - Talous'!AM12","v":5.7928828901477996},{"$f":"'Hankeyhtiö - Talous'!AN12","v":5.9087405479507549},{"$f":"'Hankeyhtiö - Talous'!AO12","v":6.0434274557834966},{"$f":"'Hankeyhtiö - Talous'!AP12","v":6.1474536660879675},{"$f":"'Hankeyhtiö - Talous'!AQ12","v":6.270402739409727},{"$f":"'Hankeyhtiö - Talous'!AR12","v":6.3958107941979225},{"$f":"'Hankeyhtiö - Talous'!AS12","v":6.541600234767035},{"$f":"'Hankeyhtiö - Talous'!AT12","v":7.1343106354341774},{"$f":"'Hankeyhtiö - Talous'!AU12","v":7.2769968481428613},{"$f":"'Hankeyhtiö - Talous'!AV12","v":7.4225367851057191},{"$f":"'Hankeyhtiö - Talous'!AW12","v":7.5917299523716899},{"$f":"'Hankeyhtiö - Talous'!AX12","v":7.7224072712239913},{"$f":"'Hankeyhtiö - Talous'!AY12","v":7.8768554166484694},{"$f":"'Hankeyhtiö - Talous'!AZ12","v":8.0343925249814401},{"$f":"'Hankeyhtiö - Talous'!BA12","v":8.2175326504823865},{"$f":"'Hankeyhtiö - Talous'!BB12","v":8.3589819829906915},{"$f":"'Hankeyhtiö - Talous'!BC12","v":8.5261616226505055},{"$f":"'Hankeyhtiö - Talous'!BD12","v":8.6966848551035145},{"$f":"'Hankeyhtiö - Talous'!BE12","v":8.8949216167321765},{"$f":"'Hankeyhtiö - Talous'!BF12","v":9.0480309232496978},{"$f":"'Hankeyhtiö - Talous'!BG12","v":9.2289915417146915},{"$f":"'Hankeyhtiö - Talous'!BH12","v":9.4135713725489865},{"$f":"'Hankeyhtiö - Talous'!BI12","v":9.628149218630103},{"$f":"'Hankeyhtiö - Talous'!BJ12","v":9.7938796559999641},{"$f":"'Hankeyhtiö - Talous'!BK12","v":9.9897572491199647}]
[null,null,"Ratamaksut",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L13","v":0},{"$f":"'Hankeyhtiö - Talous'!M13","v":0},{"$f":"'Hankeyhtiö - Talous'!N13","v":0},{"$f":"'Hankeyhtiö - Talous'!O13","v":0},{"$f":"'Hankeyhtiö - Talous'!P13","v":0},{"$f":"'Hankeyhtiö - Talous'!Q13","v":0},{"$f":"'Hankeyhtiö - Talous'!R13","v":0},{"$f":"'Hankeyhtiö - Talous'!S13","v":0},{"$f":"'Hankeyhtiö - Talous'!T13","v":0},{"$f":"'Hankeyhtiö - Talous'!U13","v":0},{"$f":"'Hankeyhtiö - Talous'!V13","v":0},{"$f":"'Hankeyhtiö - Talous'!W13","v":0},{"$f":"'Hankeyhtiö - Talous'!X13","v":0},{"$f":"'Hankeyhtiö - Talous'!Y13","v":1.450638073470284},{"$f":"'Hankeyhtiö - Talous'!Z13","v":1.4756080730955921},{"$f":"'Hankeyhtiö - Talous'!AA13","v":1.5051202345575041},{"$f":"'Hankeyhtiö - Talous'!AB13","v":2.8523443118736931},{"$f":"'Hankeyhtiö - Talous'!AC13","v":2.9173621329005126},{"$f":"'Hankeyhtiö - Talous'!AD13","v":2.9675790220733909},{"$f":"'Hankeyhtiö - Talous'!AE13","v":3.026930602514859},{"$f":"'Hankeyhtiö - Talous'!AF13","v":3.0874692145651554},{"$f":"'Hankeyhtiö - Talous'!AG13","v":3.1578465950177095},{"$f":"'Hankeyhtiö - Talous'!AH13","v":3.2122029708335877},{"$f":"'Hankeyhtiö - Talous'!AI13","v":3.2764470302502602},{"$f":"'Hankeyhtiö - Talous'!AJ13","v":3.3419759708552657},{"$f":"'Hankeyhtiö - Talous'!AK13","v":3.4181547107936652},{"$f":"'Hankeyhtiö - Talous'!AL13","v":3.4769918000778182},{"$f":"'Hankeyhtiö - Talous'!AM13","v":3.5465316360793753},{"$f":"'Hankeyhtiö - Talous'!AN13","v":3.6174622688009621},{"$f":"'Hankeyhtiö - Talous'!AO13","v":3.6999205868185627},{"$f":"'Hankeyhtiö - Talous'!AP13","v":3.7636077444605216},{"$f":"'Hankeyhtiö - Talous'!AQ13","v":3.8388798993497324},{"$f":"'Hankeyhtiö - Talous'!AR13","v":3.9156574973367269},{"$f":"'Hankeyhtiö - Talous'!AS13","v":4.004913032618485},{"$f":"'Hankeyhtiö - Talous'!AT13","v":4.3677835112491463},{"$f":"'Hankeyhtiö - Talous'!AU13","v":4.455139181474129},{"$f":"'Hankeyhtiö - Talous'!AV13","v":4.5442419651036126},{"$f":"'Hankeyhtiö - Talous'!AW13","v":4.647825781952001},{"$f":"'Hankeyhtiö - Talous'!AX13","v":4.7278293404937974},{"$f":"'Hankeyhtiö - Talous'!AY13","v":4.8223859273036744},{"$f":"'Hankeyhtiö - Talous'!AZ13","v":4.9188336458497481},{"$f":"'Hankeyhtiö - Talous'!BA13","v":5.030956100461994},{"$f":"'Hankeyhtiö - Talous'!BB13","v":5.1175545251420775},{"$f":"'Hankeyhtiö - Talous'!BC13","v":5.2199056156449197},{"$f":"'Hankeyhtiö - Talous'!BD13","v":5.3243037279578171},{"$f":"'Hankeyhtiö - Talous'!BE13","v":5.4456686786882536},{"$f":"'Hankeyhtiö - Talous'!BF13","v":5.5394055985673143},{"$f":"'Hankeyhtiö - Talous'!BG13","v":5.6501937105386606},{"$f":"'Hankeyhtiö - Talous'!BH13","v":5.7631975847494346},{"$f":"'Hankeyhtiö - Talous'!BI13","v":5.8945669105168736},{"$f":"'Hankeyhtiö - Talous'!BJ13","v":5.9960307671733108},{"$f":"'Hankeyhtiö - Talous'!BK13","v":6.1159513825167782}]
[null,null,"Tonttiportfolion vuokratuotot",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L14","v":0},{"$f":"'Hankeyhtiö - Talous'!M14","v":0},{"$f":"'Hankeyhtiö - Talous'!N14","v":0},{"$f":"'Hankeyhtiö - Talous'!O14","v":1.8727199999999997},{"$f":"'Hankeyhtiö - Talous'!P14","v":3.8203487999999997},{"$f":"'Hankeyhtiö - Talous'!Q14","v":5.8451336640000005},{"$f":"'Hankeyhtiö - Talous'!R14","v":7.9493817830399998},{"$f":"'Hankeyhtiö - Talous'!S14","v":10.135461773376001},{"$f":"'Hankeyhtiö - Talous'!T14","v":12.405805210612224},{"$f":"'Hankeyhtiö - Talous'!U14","v":14.762908200628546},{"$f":"'Hankeyhtiö - Talous'!V14","v":17.209332988161279},{"$f":"'Hankeyhtiö - Talous'!W14","v":19.747709603915062},{"$f":"'Hankeyhtiö - Talous'!X14","v":22.380737551103739},{"$f":"'Hankeyhtiö - Talous'!Y14","v":22.828352302125815},{"$f":"'Hankeyhtiö - Talous'!Z14","v":23.284919348168327},{"$f":"'Hankeyhtiö - Talous'!AA14","v":23.750617735131698},{"$f":"'Hankeyhtiö - Talous'!AB14","v":24.225630089834333},{"$f":"'Hankeyhtiö - Talous'!AC14","v":24.71014269163102},{"$f":"'Hankeyhtiö - Talous'!AD14","v":25.204345545463642},{"$f":"'Hankeyhtiö - Talous'!AE14","v":25.708432456372915},{"$f":"'Hankeyhtiö - Talous'!AF14","v":26.222601105500374},{"$f":"'Hankeyhtiö - Talous'!AG14","v":26.747053127610382},{"$f":"'Hankeyhtiö - Talous'!AH14","v":27.281994190162592},{"$f":"'Hankeyhtiö - Talous'!AI14","v":27.827634073965847},{"$f":"'Hankeyhtiö - Talous'!AJ14","v":28.384186755445164},{"$f":"'Hankeyhtiö - Talous'!AK14","v":28.951870490554068},{"$f":"'Hankeyhtiö - Talous'!AL14","v":29.53090790036515},{"$f":"'Hankeyhtiö - Talous'!AM14","v":30.121526058372449},{"$f":"'Hankeyhtiö - Talous'!AN14","v":30.723956579539902},{"$f":"'Hankeyhtiö - Talous'!AO14","v":31.3384357111307},{"$f":"'Hankeyhtiö - Talous'!AP14","v":31.965204425353313},{"$f":"'Hankeyhtiö - Talous'!AQ14","v":32.604508513860374},{"$f":"'Hankeyhtiö - Talous'!AR14","v":33.256598684137586},{"$f":"'Hankeyhtiö - Talous'!AS14","v":33.921730657820341},{"$f":"'Hankeyhtiö - Talous'!AT14","v":34.600165270976753},{"$f":"'Hankeyhtiö - Talous'!AU14","v":35.292168576396278},{"$f":"'Hankeyhtiö - Talous'!AV14","v":35.998011947924212},{"$f":"'Hankeyhtiö - Talous'!AW14","v":36.71797218688269},{"$f":"'Hankeyhtiö - Talous'!AX14","v":37.45233163062035},{"$f":"'Hankeyhtiö - Talous'!AY14","v":38.201378263232762},{"$f":"'Hankeyhtiö - Talous'!AZ14","v":38.965405828497417},{"$f":"'Hankeyhtiö - Talous'!BA14","v":39.744713945067367},{"$f":"'Hankeyhtiö - Talous'!BB14","v":40.539608223968706},{"$f":"'Hankeyhtiö - Talous'!BC14","v":41.35040038844808},{"$f":"'Hankeyhtiö - Talous'!BD14","v":42.177408396217047},{"$f":"'Hankeyhtiö - Talous'!BE14","v":43.020956564141386},{"$f":"'Hankeyhtiö - Talous'!BF14","v":43.881375695424218},{"$f":"'Hankeyhtiö - Talous'!BG14","v":44.759003209332697},{"$f":"'Hankeyhtiö - Talous'!BH14","v":45.654183273519351},{"$f":"'Hankeyhtiö - Talous'!BI14","v":46.567266938989739},{"$f":"'Hankeyhtiö - Talous'!BJ14","v":47.498612277769531},{"$f":"'Hankeyhtiö - Talous'!BK14","v":48.448584523324918}]
[null,null,"Nettotuotot muista palveluista",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L16","v":0},{"$f":"'Hankeyhtiö - Talous'!M16","v":0},{"$f":"'Hankeyhtiö - Talous'!N16","v":0},{"$f":"'Hankeyhtiö - Talous'!O16","v":0},{"$f":"'Hankeyhtiö - Talous'!P16","v":0},{"$f":"'Hankeyhtiö - Talous'!Q16","v":0},{"$f":"'Hankeyhtiö - Talous'!R16","v":0},{"$f":"'Hankeyhtiö - Talous'!S16","v":0},{"$f":"'Hankeyhtiö - Talous'!T16","v":0},{"$f":"'Hankeyhtiö - Talous'!U16","v":0},{"$f":"'Hankeyhtiö - Talous'!V16","v":0},{"$f":"'Hankeyhtiö - Talous'!W16","v":0},{"$f":"'Hankeyhtiö - Talous'!X16","v":0},{"$f":"'Hankeyhtiö - Talous'!Y16","v":0},{"$f":"'Hankeyhtiö - Talous'!Z16","v":0},{"$f":"'Hankeyhtiö - Talous'!AA16","v":0},{"$f":"'Hankeyhtiö - Talous'!AB16","v":0},{"$f":"'Hankeyhtiö - Talous'!AC16","v":0},{"$f":"'Hankeyhtiö - Talous'!AD16","v":0},{"$f":"'Hankeyhtiö - Talous'!AE16","v":0},{"$f":"'Hankeyhtiö - Talous'!AF16","v":0},{"$f":"'Hankeyhtiö - Talous'!AG16","v":0},{"$f":"'Hankeyhtiö - Talous'!AH16","v":0},{"$f":"'Hankeyhtiö - Talous'!AI16","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AK16","v":0},{"$f":"'Hankeyhtiö - Talous'!AL16","v":0},{"$f":"'Hankeyhtiö - Talous'!AM16","v":0},{"$f":"'Hankeyhtiö - Talous'!AN16","v":0},{"$f":"'Hankeyhtiö - Talous'!AO16","v":0},{"$f":"'Hankeyhtiö - Talous'!AP16","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AR16","v":0},{"$f":"'Hankeyhtiö - Talous'!AS16","v":0},{"$f":"'Hankeyhtiö - Talous'!AT16","v":0},{"$f":"'Hankeyhtiö - Talous'!AU16","v":0},{"$f":"'Hankeyhtiö - Talous'!AV16","v":0},{"$f":"'Hankeyhtiö - Talous'!AW16","v":0},{"$f":"'Hankeyhtiö - Talous'!AX16","v":0},{"$f":"'Hankeyhtiö - Talous'!AY16","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BA16","v":0},{"$f":"'Hankeyhtiö - Talous'!BB16","v":0},{"$f":"'Hankeyhtiö - Talous'!BC16","v":0},{"$f":"'Hankeyhtiö - Talous'!BD16","v":0},{"$f":"'Hankeyhtiö - Talous'!BE16","v":0},{"$f":"'Hankeyhtiö - Talous'!BF16","v":0},{"$f":"'Hankeyhtiö - Talous'!BG16","v":0},{"$f":"'Hankeyhtiö - Talous'!BH16","v":0},{"$f":"'Hankeyhtiö - Talous'!BI16","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BK16","v":0}]
[null,null,"Operatiiviset kustannukset",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L20+'Hankeyhtiö - Talous'!L21","v":0},{"$f":"'Hankeyhtiö - Talous'!M20+'Hankeyhtiö - Talous'!M21","v":0},{"$f":"'Hankeyhtiö - Talous'!N20+'Hankeyhtiö - Talous'!N21","v":0},{"$f":"'Hankeyhtiö - Talous'!O20+'Hankeyhtiö - Talous'!O21","v":-1.0404},{"$f":"'Hankeyhtiö - Talous'!P20+'Hankeyhtiö - Talous'!P21","v":-1.0612080000000002},{"$f":"'Hankeyhtiö - Talous'!Q20+'Hankeyhtiö - Talous'!Q21","v":-1.08243216},{"$f":"'Hankeyhtiö - Talous'!R20+'Hankeyhtiö - Talous'!R21","v":-1.1040808032},{"$f":"'Hankeyhtiö - Talous'!S20+'Hankeyhtiö - Talous'!S21","v":-1.1261624192640001},{"$f":"'Hankeyhtiö - Talous'!T20+'Hankeyhtiö - Talous'!T21","v":-1.1486856676492803},{"$f":"'Hankeyhtiö - Talous'!U20+'Hankeyhtiö - Talous'!U21","v":-1.171659381002266},{"$f":"'Hankeyhtiö - Talous'!V20+'Hankeyhtiö - Talous'!V21","v":-1.1950925686223113},{"$f":"'Hankeyhtiö - Talous'!W20+'Hankeyhtiö - Talous'!W21","v":-1.2189944199947575},{"$f":"'Hankeyhtiö - Talous'!X20+'Hankeyhtiö - Talous'!X21","v":-1.2433743083946527},{"$f":"'Hankeyhtiö - Talous'!Y20+'Hankeyhtiö - Talous'!Y21","v":-5.5660068291174465},{"$f":"'Hankeyhtiö - Talous'!Z20+'Hankeyhtiö - Talous'!Z21","v":-5.6773269656997947},{"$f":"'Hankeyhtiö - Talous'!AA20+'Hankeyhtiö - Talous'!AA21","v":-5.7908735050137921},{"$f":"'Hankeyhtiö - Talous'!AB20+'Hankeyhtiö - Talous'!AB21","v":-7.4206239321543421},{"$f":"'Hankeyhtiö - Talous'!AC20+'Hankeyhtiö - Talous'!AC21","v":-7.5732671275540913},{"$f":"'Hankeyhtiö - Talous'!AD20+'Hankeyhtiö - Talous'!AD21","v":-7.720417139013378},{"$f":"'Hankeyhtiö - Talous'!AE20+'Hankeyhtiö - Talous'!AE21","v":-7.8748254817936454},{"$f":"'Hankeyhtiö - Talous'!AF20+'Hankeyhtiö - Talous'!AF21","v":-8.0323219914295194},{"$f":"'Hankeyhtiö - Talous'!AG20+'Hankeyhtiö - Talous'!AG21","v":-8.1975478951353686},{"$f":"'Hankeyhtiö - Talous'!AH20+'Hankeyhtiö - Talous'!AH21","v":-8.3568277998832716},{"$f":"'Hankeyhtiö - Talous'!AI20+'Hankeyhtiö - Talous'!AI21","v":-8.5239643558809384},{"$f":"'Hankeyhtiö - Talous'!AJ20+'Hankeyhtiö - Talous'!AJ21","v":-8.6944436429985572},{"$f":"'Hankeyhtiö - Talous'!AK20+'Hankeyhtiö - Talous'!AK21","v":-8.8732894748348308},{"$f":"'Hankeyhtiö - Talous'!AL20+'Hankeyhtiö - Talous'!AL21","v":-9.045699166175698},{"$f":"'Hankeyhtiö - Talous'!AM20+'Hankeyhtiö - Talous'!AM21","v":-9.2266131494992134},{"$f":"'Hankeyhtiö - Talous'!AN20+'Hankeyhtiö - Talous'!AN21","v":-9.4111454124891978},{"$f":"'Hankeyhtiö - Talous'!AO20+'Hankeyhtiö - Talous'!AO21","v":-9.6047338925507333},{"$f":"'Hankeyhtiö - Talous'!AP20+'Hankeyhtiö - Talous'!AP21","v":-9.7913556871537626},{"$f":"'Hankeyhtiö - Talous'!AQ20+'Hankeyhtiö - Talous'!AQ21","v":-9.9871828008968375},{"$f":"'Hankeyhtiö - Talous'!AR20+'Hankeyhtiö - Talous'!AR21","v":-10.186926456914776},{"$f":"'Hankeyhtiö - Talous'!AS20+'Hankeyhtiö - Talous'!AS21","v":-10.396472853538901},{"$f":"'Hankeyhtiö - Talous'!AT20+'Hankeyhtiö - Talous'!AT21","v":-10.936332827176448},{"$f":"'Hankeyhtiö - Talous'!AU20+'Hankeyhtiö - Talous'!AU21","v":-11.155059483719977},{"$f":"'Hankeyhtiö - Talous'!AV20+'Hankeyhtiö - Talous'!AV21","v":-11.378160673394378},{"$f":"'Hankeyhtiö - Talous'!AW20+'Hankeyhtiö - Talous'!AW21","v":-11.612992794183022},{"$f":"'Hankeyhtiö - Talous'!AX20+'Hankeyhtiö - Talous'!AX21","v":-11.837838364599513},{"$f":"'Hankeyhtiö - Talous'!AY20+'Hankeyhtiö - Talous'!AY21","v":-12.074595131891503},{"$f":"'Hankeyhtiö - Talous'!AZ20+'Hankeyhtiö - Talous'!AZ21","v":-12.316087034529332},{"$f":"'Hankeyhtiö - Talous'!BA20+'Hankeyhtiö - Talous'!BA21","v":-12.570276874271965},{"$f":"'Hankeyhtiö - Talous'!BB20+'Hankeyhtiö - Talous'!BB21","v":-12.813656950724317},{"$f":"'Hankeyhtiö - Talous'!BC20+'Hankeyhtiö - Talous'!BC21","v":-13.069930089738804},{"$f":"'Hankeyhtiö - Talous'!BD20+'Hankeyhtiö - Talous'!BD21","v":-13.331328691533582},{"$f":"'Hankeyhtiö - Talous'!BE20+'Hankeyhtiö - Talous'!BE21","v":-13.606471948816253},{"$f":"'Hankeyhtiö - Talous'!BF20+'Hankeyhtiö - Talous'!BF21","v":-13.869914370671538},{"$f":"'Hankeyhtiö - Talous'!BG20+'Hankeyhtiö - Talous'!BG21","v":-14.147312658084969},{"$f":"'Hankeyhtiö - Talous'!BH20+'Hankeyhtiö - Talous'!BH21","v":-14.430258911246668},{"$f":"'Hankeyhtiö - Talous'!BI20+'Hankeyhtiö - Talous'!BI21","v":-14.728082821536589},{"$f":"'Hankeyhtiö - Talous'!BJ20+'Hankeyhtiö - Talous'!BJ21","v":-15.013241371261035},{"$f":"'Hankeyhtiö - Talous'!BK20+'Hankeyhtiö - Talous'!BK21","v":-15.313506198686255}]
[null,null,"Nettokäyttöpääoman muutos",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L82","v":0},{"$f":"'Hankeyhtiö - Talous'!M82","v":0},{"$f":"'Hankeyhtiö - Talous'!N82","v":0},{"$f":"'Hankeyhtiö - Talous'!O82","v":1.368197260273972E-2},{"$f":"'Hankeyhtiö - Talous'!P82","v":-7.2993323835616408E-2},{"$f":"'Hankeyhtiö - Talous'!Q82","v":-7.5918529578082247E-2},{"$f":"'Hankeyhtiö - Talous'!R82","v":-7.8931546220712301E-2},{"$f":"'Hankeyhtiö - Talous'!S82","v":-8.2034716117216466E-2},{"$f":"'Hankeyhtiö - Talous'!T82","v":-8.5230440191092383E-2},{"$f":"'Hankeyhtiö - Talous'!U82","v":-8.8521179341476575E-2},{"$f":"'Hankeyhtiö - Talous'!V82","v":-9.1909455881799662E-2},{"$f":"'Hankeyhtiö - Talous'!W82","v":-9.5397855011998933E-2},{"$f":"'Hankeyhtiö - Talous'!X82","v":-9.8989026325053797E-2},{"$f":"'Hankeyhtiö - Talous'!Y82","v":-1.7763464522054364},{"$f":"'Hankeyhtiö - Talous'!Z82","v":-5.3761379625815398E-2},{"$f":"'Hankeyhtiö - Talous'!AA82","v":-5.5339645656318215E-2},{"$f":"'Hankeyhtiö - Talous'!AB82","v":-1.8039510150338693},{"$f":"'Hankeyhtiö - Talous'!AC82","v":-0.12398938219513322},{"$f":"'Hankeyhtiö - Talous'!AD82","v":-0.1268122866256034},{"$f":"'Hankeyhtiö - Talous'!AE82","v":-0.13112893309751161},{"$f":"'Hankeyhtiö - Talous'!AF82","v":-0.1351139396842802},{"$f":"'Hankeyhtiö - Talous'!AG82","v":-0.13972411179002986},{"$f":"'Hankeyhtiö - Talous'!AH82","v":-0.1382758758801268},{"$f":"'Hankeyhtiö - Talous'!AI82","v":-0.14282715475905139},{"$f":"'Hankeyhtiö - Talous'!AJ82","v":-0.13555901701245521},{"$f":"'Hankeyhtiö - Talous'!AK82","v":-0.13964473548536915},{"$f":"'Hankeyhtiö - Talous'!AL82","v":-0.14221903991221385},{"$f":"'Hankeyhtiö - Talous'!AM82","v":-0.14650004770490188},{"$f":"'Hankeyhtiö - Talous'!AN82","v":-0.15034691030697367},{"$f":"'Hankeyhtiö - Talous'!AO82","v":-0.15487846002945727},{"$f":"'Hankeyhtiö - Talous'!AP82","v":-0.15777730623954067},{"$f":"'Hankeyhtiö - Talous'!AQ82","v":-0.16252694282019409},{"$f":"'Hankeyhtiö - Talous'!AR82","v":-0.16681014958911078},{"$f":"'Hankeyhtiö - Talous'!AS82","v":1.9966743692415543},{"$f":"'Hankeyhtiö - Talous'!AT82","v":-0.11815105162756989},{"$f":"'Hankeyhtiö - Talous'!AU82","v":-0.11979873239832717},{"$f":"'Hankeyhtiö - Talous'!AV82","v":-0.12277383372122674},{"$f":"'Hankeyhtiö - Talous'!AW82","v":-0.12650853429778763},{"$f":"'Hankeyhtiö - Talous'!AX82","v":-0.12826374349546477},{"$f":"'Hankeyhtiö - Talous'!AY82","v":-0.132152815305},{"$f":"'Hankeyhtiö - Talous'!AZ82","v":-0.13543675457971371},{"$f":"'Hankeyhtiö - Talous'!BA82","v":-0.13954454001571914},{"$f":"'Hankeyhtiö - Talous'!BB82","v":-0.14151133367930502},{"$f":"'Hankeyhtiö - Talous'!BC82","v":-0.14578960514542683},{"$f":"'Hankeyhtiö - Talous'!BD82","v":-0.14941462201250832},{"$f":"'Hankeyhtiö - Talous'!BE82","v":-0.1539332019380959},{"$f":"'Hankeyhtiö - Talous'!BF82","v":-0.15613615531305136},{"$f":"'Hankeyhtiö - Talous'!BG82","v":-0.16084302590455923},{"$f":"'Hankeyhtiö - Talous'!BH82","v":-0.16484474074201216},{"$f":"'Hankeyhtiö - Talous'!BI82","v":-0.16981567498031325},{"$f":"'Hankeyhtiö - Talous'!BJ82","v":-0.17228214983786039},{"$f":"'Hankeyhtiö - Talous'!BK82","v":-0.17746104705872323}]
[null,null,"Välittömät verot",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L85","v":0},{"$f":"'Hankeyhtiö - Talous'!M85","v":0},{"$f":"'Hankeyhtiö - Talous'!N85","v":0},{"$f":"'Hankeyhtiö - Talous'!O85","v":-0.16646399999999995},{"$f":"'Hankeyhtiö - Talous'!P85","v":-0.5518281599999999},{"$f":"'Hankeyhtiö - Talous'!Q85","v":-0.84157307734600961},{"$f":"'Hankeyhtiö - Talous'!R85","v":-1.1393580434182393},{"$f":"'Hankeyhtiö - Talous'!S85","v":-1.4452223113636198},{"$f":"'Hankeyhtiö - Talous'!T85","v":-1.6885679314444417},{"$f":"'Hankeyhtiö - Talous'!U85","v":-2.0386873229439426},{"$f":"'Hankeyhtiö - Talous'!V85","v":-2.4021360629308455},{"$f":"'Hankeyhtiö - Talous'!W85","v":-2.7793072775880461},{"$f":"'Hankeyhtiö - Talous'!X85","v":-3.1706044864063632},{"$f":"'Hankeyhtiö - Talous'!Y85","v":-2.1395818629788379},{"$f":"'Hankeyhtiö - Talous'!Z85","v":-2.3689107102867681},{"$f":"'Hankeyhtiö - Talous'!AA85","v":-2.6047933741465563},{"$f":"'Hankeyhtiö - Talous'!AB85","v":0},{"$f":"'Hankeyhtiö - Talous'!AC85","v":0},{"$f":"'Hankeyhtiö - Talous'!AD85","v":0},{"$f":"'Hankeyhtiö - Talous'!AE85","v":-0.20849453428971004},{"$f":"'Hankeyhtiö - Talous'!AF85","v":-0.76388595006402515},{"$f":"'Hankeyhtiö - Talous'!AG85","v":-1.3386314707353251},{"$f":"'Hankeyhtiö - Talous'!AH85","v":-1.9066940404376014},{"$f":"'Hankeyhtiö - Talous'!AI85","v":-2.4939022159699236},{"$f":"'Hankeyhtiö - Talous'!AJ85","v":-3.0532598210066526},{"$f":"'Hankeyhtiö - Talous'!AK85","v":-3.6300297684517275},{"$f":"'Hankeyhtiö - Talous'!AL85","v":-4.2157637466239937},{"$f":"'Hankeyhtiö - Talous'!AM85","v":-4.8196974017539809},{"$f":"'Hankeyhtiö - Talous'!AN85","v":-5.439295313931324},{"$f":"'Hankeyhtiö - Talous'!AO85","v":-6.0781673166999273},{"$f":"'Hankeyhtiö - Talous'!AP85","v":-6.7271815898186507},{"$f":"'Hankeyhtiö - Talous'!AQ85","v":-7.3963483892750039},{"$f":"'Hankeyhtiö - Talous'!AR85","v":-8.082936993878354},{"$f":"'Hankeyhtiö - Talous'!AS85","v":-0.31043625358712745},{"$f":"'Hankeyhtiö - Talous'!AT85","v":-0.86503868311137921},{"$f":"'Hankeyhtiö - Talous'!AU85","v":-1.3710332955765823},{"$f":"'Hankeyhtiö - Talous'!AV85","v":-1.8894125992519961},{"$f":"'Hankeyhtiö - Talous'!AW85","v":-2.4244082665874673},{"$f":"'Hankeyhtiö - Talous'!AX85","v":-2.9645560755429119},{"$f":"'Hankeyhtiö - Talous'!AY85","v":-3.5219548526464539},{"$f":"'Hankeyhtiö - Talous'!AZ85","v":-4.0930079154728949},{"$f":"'Hankeyhtiö - Talous'!BA85","v":-4.6823021427045264},{"$f":"'Hankeyhtiö - Talous'!BB85","v":-5.2774348357350682},{"$f":"'Hankeyhtiö - Talous'!BC85","v":-5.8915088654027032},{"$f":"'Hankeyhtiö - Talous'!BD85","v":-6.5206379510807295},{"$f":"'Hankeyhtiö - Talous'!BE85","v":-7.1697941384799506},{"$f":"'Hankeyhtiö - Talous'!BF85","v":-7.8255595896115429},{"$f":"'Hankeyhtiö - Talous'!BG85","v":-8.5021247009020318},{"$f":"'Hankeyhtiö - Talous'!BH85","v":-9.195290455417263},{"$f":"'Hankeyhtiö - Talous'!BI85","v":-9.6785611403830156},{"$f":"'Hankeyhtiö - Talous'!BJ85","v":-9.3625368995870204},{"$f":"'Hankeyhtiö - Talous'!BK85","v":-10.335267358713541}]
[null,null,"Ulkoisen velan lyhennykset",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L92","v":0},{"$f":"'Hankeyhtiö - Talous'!M92","v":0},{"$f":"'Hankeyhtiö - Talous'!N92","v":0},{"$f":"'Hankeyhtiö - Talous'!O92","v":0},{"$f":"'Hankeyhtiö - Talous'!P92","v":-2.1343193161643832},{"$f":"'Hankeyhtiö - Talous'!Q92","v":-3.8452098970759088},{"$f":"'Hankeyhtiö - Talous'!R92","v":-5.6270113902010479},{"$f":"'Hankeyhtiö - Talous'!S92","v":-7.4820423266311638},{"$f":"'Hankeyhtiö - Talous'!T92","v":-9.4833211713274093},{"$f":"'Hankeyhtiö - Talous'!U92","v":-11.46404031734086},{"$f":"'Hankeyhtiö - Talous'!V92","v":-13.520194900726324},{"$f":"'Hankeyhtiö - Talous'!W92","v":-15.65401005132026},{"$f":"'Hankeyhtiö - Talous'!X92","v":-17.867769729977667}]
[null,null,"Ulkoisen velan korot",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L93","v":0},{"$f":"'Hankeyhtiö - Talous'!M93","v":0},{"$f":"'Hankeyhtiö - Talous'!N93","v":0},{"$f":"'Hankeyhtiö - Talous'!O93","v":0},{"$f":"'Hankeyhtiö - Talous'!P93","v":0},{"$f":"'Hankeyhtiö - Talous'!Q93","v":0},{"$f":"'Hankeyhtiö - Talous'!R93","v":0},{"$f":"'Hankeyhtiö - Talous'!S93","v":0},{"$f":"'Hankeyhtiö - Talous'!T93","v":0},{"$f":"'Hankeyhtiö - Talous'!U93","v":0},{"$f":"'Hankeyhtiö - Talous'!V93","v":0},{"$f":"'Hankeyhtiö - Talous'!W93","v":0},{"$f":"'Hankeyhtiö - Talous'!X93","v":0},{"$f":"'Hankeyhtiö - Talous'!Y93","v":-44.482009400760617},{"$f":"'Hankeyhtiö - Talous'!Z93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AA93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AB93","v":-95.508103309672904},{"$f":"'Hankeyhtiö - Talous'!AC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AK93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AL93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AM93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AN93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AO93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AP93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AQ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AR93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AS93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AT93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AU93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AV93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AW93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AX93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AY93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AZ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BA93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BB93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BK93","v":-95.647950082722375}]
[null,null,"Pääomalainan korot",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L97","v":0},{"$f":"'Hankeyhtiö - Talous'!M97","v":0},{"$f":"'Hankeyhtiö - Talous'!N97","v":0},{"$f":"'Hankeyhtiö - Talous'!O97","v":0},{"$f":"'Hankeyhtiö - Talous'!P97","v":0},{"$f":"'Hankeyhtiö - Talous'!Q97","v":0},{"$f":"'Hankeyhtiö - Talous'!R97","v":0},{"$f":"'Hankeyhtiö - Talous'!S97","v":0},{"$f":"'Hankeyhtiö - Talous'!T97","v":0},{"$f":"'Hankeyhtiö - Talous'!U97","v":0},{"$f":"'Hankeyhtiö - Talous'!V97","v":0},{"$f":"'Hankeyhtiö - Talous'!W97","v":0},{"$f":"'Hankeyhtiö - Talous'!X97","v":0},{"$f":"'Hankeyhtiö - Talous'!Y97","v":0},{"$f":"'Hankeyhtiö - Talous'!Z97","v":0},{"$f":"'Hankeyhtiö - Talous'!AA97","v":0},{"$f":"'Hankeyhtiö - Talous'!AB97","v":-15.029475668906123},{"$f":"'Hankeyhtiö - Talous'!AC97","v":-14.65373877718347},{"$f":"'Hankeyhtiö - Talous'!AD97","v":-14.278001885460817},{"$f":"'Hankeyhtiö - Talous'!AE97","v":-13.902264993738164},{"$f":"'Hankeyhtiö - Talous'!AF97","v":-13.526528102015511},{"$f":"'Hankeyhtiö - Talous'!AG97","v":-13.150791210292859},{"$f":"'Hankeyhtiö - Talous'!AH97","v":-12.775054318570206},{"$f":"'Hankeyhtiö - Talous'!AI97","v":-12.399317426847553},{"$f":"'Hankeyhtiö - Talous'!AJ97","v":-12.0235805351249},{"$f":"'Hankeyhtiö - Talous'!AK97","v":-11.647843643402247},{"$f":"'Hankeyhtiö - Talous'!AL97","v":-11.272106751679594},{"$f":"'Hankeyhtiö - Talous'!AM97","v":-10.896369859956941},{"$f":"'Hankeyhtiö - Talous'!AN97","v":-10.520632968234288},{"$f":"'Hankeyhtiö - Talous'!AO97","v":-10.144896076511635},{"$f":"'Hankeyhtiö - Talous'!AP97","v":-9.7691591847889825},{"$f":"'Hankeyhtiö - Talous'!AQ97","v":-9.3934222930663278},{"$f":"'Hankeyhtiö - Talous'!AR97","v":-9.0176854013436749},{"$f":"'Hankeyhtiö - Talous'!AS97","v":-8.641948509621022},{"$f":"'Hankeyhtiö - Talous'!AT97","v":-8.2662116178983691},{"$f":"'Hankeyhtiö - Talous'!AU97","v":-7.8904747261757171},{"$f":"'Hankeyhtiö - Talous'!AV97","v":-7.5147378344530642},{"$f":"'Hankeyhtiö - Talous'!AW97","v":-7.1390009427304113},{"$f":"'Hankeyhtiö - Talous'!AX97","v":-6.7632640510077584},{"$f":"'Hankeyhtiö - Talous'!AY97","v":-6.3875271592851055},{"$f":"'Hankeyhtiö - Talous'!AZ97","v":-6.0117902675624526},{"$f":"'Hankeyhtiö - Talous'!BA97","v":-5.6360533758397997},{"$f":"'Hankeyhtiö - Talous'!BB97","v":-5.2603164841171468},{"$f":"'Hankeyhtiö - Talous'!BC97","v":-4.8845795923944939},{"$f":"'Hankeyhtiö - Talous'!BD97","v":-4.508842700671841},{"$f":"'Hankeyhtiö - Talous'!BE97","v":-4.1331058089491881},{"$f":"'Hankeyhtiö - Talous'!BF97","v":-3.7573689172265348},{"$f":"'Hankeyhtiö - Talous'!BG97","v":-3.3816320255038819},{"$f":"'Hankeyhtiö - Talous'!BH97","v":-3.0058951337812285},{"$f":"'Hankeyhtiö - Talous'!BI97","v":-2.6301582420585756},{"$f":"'Hankeyhtiö - Talous'!BJ97","v":-2.2544213503359223},{"$f":"'Hankeyhtiö - Talous'!BK97","v":-1.8786844586132689}]
[null,null,"Pääomalainan lyhennykset",null,null,null,{"$f":"'Hankeyhtiö - Talous'!L100","v":0},{"$f":"'Hankeyhtiö - Talous'!M100","v":0},{"$f":"'Hankeyhtiö - Talous'!N100","v":0},{"$f":"'Hankeyhtiö - Talous'!O100","v":0},{"$f":"'Hankeyhtiö - Talous'!P100","v":0},{"$f":"'Hankeyhtiö - Talous'!Q100","v":0},{"$f":"'Hankeyhtiö - Talous'!R100","v":0},{"$f":"'Hankeyhtiö - Talous'!S100","v":0},{"$f":"'Hankeyhtiö - Talous'!T100","v":0},{"$f":"'Hankeyhtiö - Talous'!U100","v":0},{"$f":"'Hankeyhtiö - Talous'!V100","v":0},{"$f":"'Hankeyhtiö - Talous'!W100","v":0},{"$f":"'Hankeyhtiö - Talous'!X100","v":0},{"$f":"'Hankeyhtiö - Talous'!Y100","v":0},{"$f":"'Hankeyhtiö - Talous'!Z100","v":0},{"$f":"'Hankeyhtiö - Talous'!AA100","v":0},{"$f":"'Hankeyhtiö - Talous'!AB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AK100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AL100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AM100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AN100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AO100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AP100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AQ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AR100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AS100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AT100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AU100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AV100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AW100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AX100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AY100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AZ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BA100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BK100","v":-7.5147378344530624}]
[null,null,"Maksetut osingot",null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L104","v":0},{"$f":"-'Hankeyhtiö - Talous'!M104","v":0},{"$f":"-'Hankeyhtiö - Talous'!N104","v":0},{"$f":"-'Hankeyhtiö - Talous'!O104","v":0},{"$f":"-'Hankeyhtiö - Talous'!P104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q104","v":0},{"$f":"-'Hankeyhtiö - Talous'!R104","v":0},{"$f":"-'Hankeyhtiö - Talous'!S104","v":0},{"$f":"-'Hankeyhtiö - Talous'!T104","v":0},{"$f":"-'Hankeyhtiö - Talous'!U104","v":0},{"$f":"-'Hankeyhtiö - Talous'!V104","v":0},{"$f":"-'Hankeyhtiö - Talous'!W104","v":0},{"$f":"-'Hankeyhtiö - Talous'!X104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z104","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA104","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB104","v":5.2082365122803616},{"$f":"-'Hankeyhtiö - Talous'!AC104","v":9.8515799788764618},{"$f":"-'Hankeyhtiö - Talous'!AD104","v":13.698842880575373},{"$f":"-'Hankeyhtiö - Talous'!AE104","v":17.456953881898986},{"$f":"-'Hankeyhtiö - Talous'!AF104","v":20.975923789755971},{"$f":"-'Hankeyhtiö - Talous'!AG104","v":24.603941793176919},{"$f":"-'Hankeyhtiö - Talous'!AH104","v":28.200148149122356},{"$f":"-'Hankeyhtiö - Talous'!AI104","v":31.898846756649256},{"$f":"-'Hankeyhtiö - Talous'!AJ104","v":35.451544881326612},{"$f":"-'Hankeyhtiö - Talous'!AK104","v":39.091559090098457},{"$f":"-'Hankeyhtiö - Talous'!AL104","v":42.7838808870371},{"$f":"-'Hankeyhtiö - Talous'!AM104","v":46.577627483370321},{"$f":"-'Hankeyhtiö - Talous'!AN104","v":50.460572348162515},{"$f":"-'Hankeyhtiö - Talous'!AO104","v":54.452052372518096},{"$f":"-'Hankeyhtiö - Talous'!AP104","v":58.502637965703421},{"$f":"-'Hankeyhtiö - Talous'!AQ104","v":62.665570417764798},{"$f":"-'Hankeyhtiö - Talous'!AR104","v":66.927692862137533},{"$f":"-'Hankeyhtiö - Talous'!AS104","v":25.422743411040567},{"$f":"-'Hankeyhtiö - Talous'!AT104","v":26.826401982531511},{"$f":"-'Hankeyhtiö - Talous'!AU104","v":30.067793997452895},{"$f":"-'Hankeyhtiö - Talous'!AV104","v":33.378038508679992},{"$f":"-'Hankeyhtiö - Talous'!AW104","v":36.781682814727077},{"$f":"-'Hankeyhtiö - Talous'!AX104","v":40.216502081332919},{"$f":"-'Hankeyhtiö - Talous'!AY104","v":43.746942971499436},{"$f":"-'Hankeyhtiö - Talous'!AZ104","v":47.355363279963882},{"$f":"-'Hankeyhtiö - Talous'!BA104","v":51.066326340563108},{"$f":"-'Hankeyhtiö - Talous'!BB104","v":54.812515032461874},{"$f":"-'Hankeyhtiö - Talous'!BC104","v":58.663726487501698},{"$f":"-'Hankeyhtiö - Talous'!BD104","v":62.600903181199456},{"$f":"-'Hankeyhtiö - Talous'!BE104","v":66.650673221592101},{"$f":"-'Hankeyhtiö - Talous'!BF104","v":70.740211383018803},{"$f":"-'Hankeyhtiö - Talous'!BG104","v":74.945110368129363},{"$f":"-'Hankeyhtiö - Talous'!BH104","v":79.244784820600913},{"$f":"-'Hankeyhtiö - Talous'!BI104","v":83.899987516866176},{"$f":"-'Hankeyhtiö - Talous'!BJ104","v":89.406819423556541},{"$f":"-'Hankeyhtiö - Talous'!BK104","v":93.774469774305899}]
[]
[null,null,"Check",null,null,{"$f":"SUM(H43:BF43)","v":79.109983416755142},{"$f":"SUM(G27:G40)-G41","v":0},{"$f":"SUM(H27:H40)-H41","v":0},{"$f":"SUM(I27:I40)-I41-'Hankeyhtiö - Talous'!N107","v":0},{"$f":"SUM(J27:J40)-J41-'Hankeyhtiö - Talous'!O107","v":1.7763568394002505E-15},{"$f":"SUM(K27:K40)-K41-'Hankeyhtiö - Talous'!P107","v":0},{"$f":"SUM(L27:L40)-L41-'Hankeyhtiö - Talous'!Q107","v":0},{"$f":"SUM(M27:M40)-M41-'Hankeyhtiö - Talous'!R107","v":0},{"$f":"SUM(N27:N40)-N41-'Hankeyhtiö - Talous'!S107","v":0},{"$f":"SUM(O27:O40)-O41-'Hankeyhtiö - Talous'!T107","v":0},{"$f":"SUM(P27:P40)-P41-'Hankeyhtiö - Talous'!U107","v":0},{"$f":"SUM(Q27:Q40)-Q41-'Hankeyhtiö - Talous'!V107","v":0},{"$f":"SUM(R27:R40)-R41-'Hankeyhtiö - Talous'!W107","v":0},{"$f":"SUM(S27:S40)-S41-'Hankeyhtiö - Talous'!X107","v":0},{"$f":"SUM(T27:T40)-T41-'Hankeyhtiö - Talous'!Y107","v":23.991466625803227},{"$f":"SUM(U27:U40)-U41-'Hankeyhtiö - Talous'!Z107","v":26.891713314221782},{"$f":"SUM(V27:V40)-V41-'Hankeyhtiö - Talous'!AA107","v":28.226803476730076},{"$f":"SUM(W27:W40)-W41-'Hankeyhtiö - Talous'!AB107","v":0},{"$f":"SUM(X27:X40)-X41-'Hankeyhtiö - Talous'!AC107","v":-2.8421709430404007E-14},{"$f":"SUM(Y27:Y40)-Y41-'Hankeyhtiö - Talous'!AD107","v":0},{"$f":"SUM(Z27:Z40)-Z41-'Hankeyhtiö - Talous'!AE107","v":0},{"$f":"SUM(AA27:AA40)-AA41-'Hankeyhtiö - Talous'!AF107","v":2.8421709430404007E-14},{"$f":"SUM(AB27:AB40)-AB41-'Hankeyhtiö - Talous'!AG107","v":0},{"$f":"SUM(AC27:AC40)-AC41-'Hankeyhtiö - Talous'!AH107","v":-2.8421709430404007E-14},{"$f":"SUM(AD27:AD40)-AD41-'Hankeyhtiö - Talous'!AI107","v":0},{"$f":"SUM(AE27:AE40)-AE41-'Hankeyhtiö - Talous'!AJ107","v":2.8421709430404007E-14},{"$f":"SUM(AF27:AF40)-AF41-'Hankeyhtiö - Talous'!AK107","v":0},{"$f":"SUM(AG27:AG40)-AG41-'Hankeyhtiö - Talous'!AL107","v":0},{"$f":"SUM(AH27:AH40)-AH41-'Hankeyhtiö - Talous'!AM107","v":0},{"$f":"SUM(AI27:AI40)-AI41-'Hankeyhtiö - Talous'!AN107","v":-2.8421709430404007E-14},{"$f":"SUM(AJ27:AJ40)-AJ41-'Hankeyhtiö - Talous'!AO107","v":2.8421709430404007E-14},{"$f":"SUM(AK27:AK40)-AK41-'Hankeyhtiö - Talous'!AP107","v":0},{"$f":"SUM(AL27:AL40)-AL41-'Hankeyhtiö - Talous'!AQ107","v":0},{"$f":"SUM(AM27:AM40)-AM41-'Hankeyhtiö - Talous'!AR107","v":5.6843418860808015E-14},{"$f":"SUM(AN27:AN40)-AN41-'Hankeyhtiö - Talous'!AS107","v":0},{"$f":"SUM(AO27:AO40)-AO41-'Hankeyhtiö - Talous'!AT107","v":0},{"$f":"SUM(AP27:AP40)-AP41-'Hankeyhtiö - Talous'!AU107","v":0},{"$f":"SUM(AQ27:AQ40)-AQ41-'Hankeyhtiö - Talous'!AV107","v":0},{"$f":"SUM(AR27:AR40)-AR41-'Hankeyhtiö - Talous'!AW107","v":0},{"$f":"SUM(AS27:AS40)-AS41-'Hankeyhtiö - Talous'!AX107","v":0},{"$f":"SUM(AT27:AT40)-AT41-'Hankeyhtiö - Talous'!AY107","v":0},{"$f":"SUM(AU27:AU40)-AU41-'Hankeyhtiö - Talous'!AZ107","v":0},{"$f":"SUM(AV27:AV40)-AV41-'Hankeyhtiö - Talous'!BA107","v":0},{"$f":"SUM(AW27:AW40)-AW41-'Hankeyhtiö - Talous'!BB107","v":0},{"$f":"SUM(AX27:AX40)-AX41-'Hankeyhtiö - Talous'!BC107","v":0},{"$f":"SUM(AY27:AY40)-AY41-'Hankeyhtiö - Talous'!BD107","v":0},{"$f":"SUM(AZ27:AZ40)-AZ41-'Hankeyhtiö - Talous'!BE107","v":0},{"$f":"SUM(BA27:BA40)-BA41-'Hankeyhtiö - Talous'!BF107","v":0},{"$f":"SUM(BB27:BB40)-BB41-'Hankeyhtiö - Talous'!BG107","v":0},{"$f":"SUM(BC27:BC40)-BC41-'Hankeyhtiö - Talous'!BH107","v":0},{"$f":"SUM(BD27:BD40)-BD41-'Hankeyhtiö - Talous'!BI107","v":0},{"$f":"SUM(BE27:BE40)-BE41-'Hankeyhtiö - Talous'!BJ107","v":0},{"$f":"SUM(BF27:BF40)-BF41-'Hankeyhtiö - Talous'!BK107","v":0}]

{"sheet":"Outputit 3","index":18,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Outputit 1'!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[null,"Sijoitukset / tuotot","2020E-2070E"]
[null,"Sijoitettu OPO (sarja A)",{"$f":"Herkkyystarkastelu!O179","v":-1553.1723276940777}]
[null,"Tonttisijoitus (sarja B)",{"$f":"Herkkyystarkastelu!P179","v":-400}]
[null,"Sijoitettu pääomalaina",{"$f":"Herkkyystarkastelu!Q179","v":-229.81140033346821}]
[null,"Maksetut infrastruktuurimaksut",{"$f":"Herkkyystarkastelu!R179","v":-924.44819630787629}]
[null,"Saadut osingot",{"$f":"Herkkyystarkastelu!S179","v":1678.4086086474783}]
[null,"Saadut pääomalainan korot ja lyhennykset",{"$f":"Herkkyystarkastelu!T179","v":574.87744433565933}]
[null,"Netto",{"$f":"SUM(C4:C9)","v":-854.14587135228442}]
[]
[null,"Check",{"$f":"C10-Herkkyystarkastelu!U179","v":0}]

{"sheet":"Outputit 4","index":19,"n_rows":44,"n_cols":63,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG5,12)","v":"2041-12-31"},{"$f":"EOMONTH(AH5,12)","v":"2042-12-31"},"2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31",{"$f":"EOMONTH(BA5,12)","v":"2061-12-31"},{"$f":"EOMONTH(BB5,12)","v":"2062-12-31"},{"$f":"EOMONTH(BC5,12)","v":"2063-12-31"},{"$f":"EOMONTH(BD5,12)","v":"2064-12-31"},{"$f":"EOMONTH(BE5,12)","v":"2065-12-31"},{"$f":"EOMONTH(BF5,12)","v":"2066-12-31"},{"$f":"EOMONTH(BG5,12)","v":"2067-12-31"},{"$f":"EOMONTH(BH5,12)","v":"2068-12-31"},{"$f":"EOMONTH(BI5,12)","v":"2069-12-31"},{"$f":"EOMONTH(BJ5,12)","v":"2070-12-31"}]
[]
[null,"Rahavirrat"]
[]
[null,null,null,null,"Yksikkö","Kommentit / lähde",null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31",{"$f":"EOMONTH(AG9,12)","v":"2041-12-31"},{"$f":"EOMONTH(AH9,12)","v":"2042-12-31"},{"$f":"EOMONTH(AI9,12)","v":"2043-12-31"},{"$f":"EOMONTH(AJ9,12)","v":"2044-12-31"},{"$f":"EOMONTH(AK9,12)","v":"2045-12-31"},{"$f":"EOMONTH(AL9,12)","v":"2046-12-31"},{"$f":"EOMONTH(AM9,12)","v":"2047-12-31"},{"$f":"EOMONTH(AN9,12)","v":"2048-12-31"},{"$f":"EOMONTH(AO9,12)","v":"2049-12-31"},{"$f":"EOMONTH(AP9,12)","v":"2050-12-31"},{"$f":"EOMONTH(AQ9,12)","v":"2051-12-31"},{"$f":"EOMONTH(AR9,12)","v":"2052-12-31"},{"$f":"EOMONTH(AS9,12)","v":"2053-12-31"},{"$f":"EOMONTH(AT9,12)","v":"2054-12-31"},{"$f":"EOMONTH(AU9,12)","v":"2055-12-31"},{"$f":"EOMONTH(AV9,12)","v":"2056-12-31"},{"$f":"EOMONTH(AW9,12)","v":"2057-12-31"},{"$f":"EOMONTH(AX9,12)","v":"2058-12-31"},{"$f":"EOMONTH(AY9,12)","v":"2059-12-31"},{"$f":"EOMONTH(AZ9,12)","v":"2060-12-31"},{"$f":"EOMONTH(BA9,12)","v":"2061-12-31"},{"$f":"EOMONTH(BB9,12)","v":"2062-12-31"},{"$f":"EOMONTH(BC9,12)","v":"2063-12-31"},{"$f":"EOMONTH(BD9,12)","v":"2064-12-31"},{"$f":"EOMONTH(BE9,12)","v":"2065-12-31"},{"$f":"EOMONTH(BF9,12)","v":"2066-12-31"},{"$f":"EOMONTH(BG9,12)","v":"2067-12-31"},{"$f":"EOMONTH(BH9,12)","v":"2068-12-31"},{"$f":"EOMONTH(BI9,12)","v":"2069-12-31"},{"$f":"EOMONTH(BJ9,12)","v":"2070-12-31"}]
[]
[null,"Lentoasemamaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L10","v":0},{"$f":"'Hankeyhtiö - Talous'!M10","v":0},{"$f":"'Hankeyhtiö - Talous'!N10","v":0},{"$f":"'Hankeyhtiö - Talous'!O10","v":0},{"$f":"'Hankeyhtiö - Talous'!P10","v":0},{"$f":"'Hankeyhtiö - Talous'!Q10","v":0},{"$f":"'Hankeyhtiö - Talous'!R10","v":0},{"$f":"'Hankeyhtiö - Talous'!S10","v":0},{"$f":"'Hankeyhtiö - Talous'!T10","v":0},{"$f":"'Hankeyhtiö - Talous'!U10","v":0},{"$f":"'Hankeyhtiö - Talous'!V10","v":0},{"$f":"'Hankeyhtiö - Talous'!W10","v":0},{"$f":"'Hankeyhtiö - Talous'!X10","v":0},{"$f":"'Hankeyhtiö - Talous'!Y10","v":13.259703680492636},{"$f":"'Hankeyhtiö - Talous'!Z10","v":13.616614833414372},{"$f":"'Hankeyhtiö - Talous'!AA10","v":13.983132956005221},{"$f":"'Hankeyhtiö - Talous'!AB10","v":14.359516638856897},{"$f":"'Hankeyhtiö - Talous'!AC10","v":14.746031433038395},{"$f":"'Hankeyhtiö - Talous'!AD10","v":15.142950037451005},{"$f":"'Hankeyhtiö - Talous'!AE10","v":15.550552491226357},{"$f":"'Hankeyhtiö - Talous'!AF10","v":15.96912637130324},{"$f":"'Hankeyhtiö - Talous'!AG10","v":16.398966995322546},{"$f":"'Hankeyhtiö - Talous'!AH10","v":16.819682058407942},{"$f":"'Hankeyhtiö - Talous'!AI10","v":17.25119055527227},{"$f":"'Hankeyhtiö - Talous'!AJ10","v":17.693769391172705},{"$f":"'Hankeyhtiö - Talous'!AK10","v":18.147702575363436},{"$f":"'Hankeyhtiö - Talous'!AL10","v":18.613281403348555},{"$f":"'Hankeyhtiö - Talous'!AM10","v":19.090804643810568},{"$f":"'Hankeyhtiö - Talous'!AN10","v":19.580578730334587},{"$f":"'Hankeyhtiö - Talous'!AO10","v":20.082917958051233},{"$f":"'Hankeyhtiö - Talous'!AP10","v":20.598144685324375},{"$f":"'Hankeyhtiö - Talous'!AQ10","v":21.126589540613146},{"$f":"'Hankeyhtiö - Talous'!AR10","v":21.668591634641004},{"$f":"'Hankeyhtiö - Talous'!AS10","v":22.224498778008027},{"$f":"'Hankeyhtiö - Talous'!AT10","v":22.794667704386015},{"$f":"'Hankeyhtiö - Talous'!AU10","v":23.37946429943965},{"$f":"'Hankeyhtiö - Talous'!AV10","v":23.979263835620635},{"$f":"'Hankeyhtiö - Talous'!AW10","v":24.594451212985458},{"$f":"'Hankeyhtiö - Talous'!AX10","v":25.225421206191339},{"$f":"'Hankeyhtiö - Talous'!AY10","v":25.872578717828851},{"$f":"'Hankeyhtiö - Talous'!AZ10","v":26.536339038253807},{"$f":"'Hankeyhtiö - Talous'!BA10","v":27.217128112085042},{"$f":"'Hankeyhtiö - Talous'!BB10","v":27.915382811539313},{"$f":"'Hankeyhtiö - Talous'!BC10","v":28.631551216778497},{"$f":"'Hankeyhtiö - Talous'!BD10","v":29.366092903449108},{"$f":"'Hankeyhtiö - Talous'!BE10","v":30.119479237598707},{"$f":"'Hankeyhtiö - Talous'!BF10","v":30.892193678158293},{"$f":"'Hankeyhtiö - Talous'!BG10","v":31.684732087184909},{"$f":"'Hankeyhtiö - Talous'!BH10","v":32.497603048063489},{"$f":"'Hankeyhtiö - Talous'!BI10","v":33.331328191872274},{"$f":"'Hankeyhtiö - Talous'!BJ10","v":34.186442532120871},{"$f":"'Hankeyhtiö - Talous'!BK10","v":35.063494808076378}]
[null,"Nopeutusmaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L11","v":0},{"$f":"'Hankeyhtiö - Talous'!M11","v":0},{"$f":"'Hankeyhtiö - Talous'!N11","v":0},{"$f":"'Hankeyhtiö - Talous'!O11","v":0},{"$f":"'Hankeyhtiö - Talous'!P11","v":0},{"$f":"'Hankeyhtiö - Talous'!Q11","v":0},{"$f":"'Hankeyhtiö - Talous'!R11","v":0},{"$f":"'Hankeyhtiö - Talous'!S11","v":0},{"$f":"'Hankeyhtiö - Talous'!T11","v":0},{"$f":"'Hankeyhtiö - Talous'!U11","v":0},{"$f":"'Hankeyhtiö - Talous'!V11","v":0},{"$f":"'Hankeyhtiö - Talous'!W11","v":0},{"$f":"'Hankeyhtiö - Talous'!X11","v":0},{"$f":"'Hankeyhtiö - Talous'!Y11","v":0},{"$f":"'Hankeyhtiö - Talous'!Z11","v":0},{"$f":"'Hankeyhtiö - Talous'!AA11","v":0},{"$f":"'Hankeyhtiö - Talous'!AB11","v":45.333047511267139},{"$f":"'Hankeyhtiö - Talous'!AC11","v":47.042954466688187},{"$f":"'Hankeyhtiö - Talous'!AD11","v":48.817419665175031},{"$f":"'Hankeyhtiö - Talous'!AE11","v":50.658882996418022},{"$f":"'Hankeyhtiö - Talous'!AF11","v":52.569876659385464},{"$f":"'Hankeyhtiö - Talous'!AG11","v":54.553028658507472},{"$f":"'Hankeyhtiö - Talous'!AH11","v":56.509026053383785},{"$f":"'Hankeyhtiö - Talous'!AI11","v":58.535155682947078},{"$f":"'Hankeyhtiö - Talous'!AJ11","v":60.335402842627872},{"$f":"'Hankeyhtiö - Talous'!AK11","v":62.191016555931469},{"$f":"'Hankeyhtiö - Talous'!AL11","v":64.103699619745299},{"$f":"'Hankeyhtiö - Talous'!AM11","v":66.07520720042983},{"$f":"'Hankeyhtiö - Talous'!AN11","v":68.107348444440362},{"$f":"'Hankeyhtiö - Talous'!AO11","v":70.201988138483486},{"$f":"'Hankeyhtiö - Talous'!AP11","v":72.361048420731436},{"$f":"'Hankeyhtiö - Talous'!AQ11","v":74.586510544664975},{"$f":"'Hankeyhtiö - Talous'!AR11","v":76.880416697162971},{"$f":"'Hankeyhtiö - Talous'!AS11","v":79.244871872507602},{"$f":"'Hankeyhtiö - Talous'!AT11","v":81.277896957474624},{"$f":"'Hankeyhtiö - Talous'!AU11","v":83.363079247046045},{"$f":"'Hankeyhtiö - Talous'!AV11","v":85.501756832921927},{"$f":"'Hankeyhtiö - Talous'!AW11","v":87.695302135509365},{"$f":"'Hankeyhtiö - Talous'!AX11","v":89.945122784624516},{"$f":"'Hankeyhtiö - Talous'!AY11","v":92.25266252278918},{"$f":"'Hankeyhtiö - Talous'!AZ11","v":94.619402131701278},{"$f":"'Hankeyhtiö - Talous'!BA11","v":97.046860382473767},{"$f":"'Hankeyhtiö - Talous'!BB11","v":99.536595010252384},{"$f":"'Hankeyhtiö - Talous'!BC11","v":102.09020371383657},{"$f":"'Hankeyhtiö - Talous'!BD11","v":104.70932518094602},{"$f":"'Hankeyhtiö - Talous'!BE11","v":107.39564013979047},{"$f":"'Hankeyhtiö - Talous'!BF11","v":110.15087243761731},{"$f":"'Hankeyhtiö - Talous'!BG11","v":112.97679014692929},{"$f":"'Hankeyhtiö - Talous'!BH11","v":115.87520670008226},{"$f":"'Hankeyhtiö - Talous'!BI11","v":118.84798205299106},{"$f":"'Hankeyhtiö - Talous'!BJ11","v":121.89702387869012},{"$f":"'Hankeyhtiö - Talous'!BK11","v":125.02428879151508}]
[null,"Investointimaksu",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L12","v":0},{"$f":"'Hankeyhtiö - Talous'!M12","v":0},{"$f":"'Hankeyhtiö - Talous'!N12","v":0},{"$f":"'Hankeyhtiö - Talous'!O12","v":0},{"$f":"'Hankeyhtiö - Talous'!P12","v":0},{"$f":"'Hankeyhtiö - Talous'!Q12","v":0},{"$f":"'Hankeyhtiö - Talous'!R12","v":0},{"$f":"'Hankeyhtiö - Talous'!S12","v":0},{"$f":"'Hankeyhtiö - Talous'!T12","v":0},{"$f":"'Hankeyhtiö - Talous'!U12","v":0},{"$f":"'Hankeyhtiö - Talous'!V12","v":0},{"$f":"'Hankeyhtiö - Talous'!W12","v":0},{"$f":"'Hankeyhtiö - Talous'!X12","v":0},{"$f":"'Hankeyhtiö - Talous'!Y12","v":2.3694632779006457},{"$f":"'Hankeyhtiö - Talous'!Z12","v":2.4102491212087713},{"$f":"'Hankeyhtiö - Talous'!AA12","v":2.4584541036329468},{"$f":"'Hankeyhtiö - Talous'!AB12","v":4.6590015983417867},{"$f":"'Hankeyhtiö - Talous'!AC12","v":4.7652013060080982},{"$f":"'Hankeyhtiö - Talous'!AD12","v":4.8472252629147938},{"$f":"'Hankeyhtiö - Talous'!AE12","v":4.9441697681730901},{"$f":"'Hankeyhtiö - Talous'!AF12","v":5.0430531635365528},{"$f":"'Hankeyhtiö - Talous'!AG12","v":5.1580071424971656},{"$f":"'Hankeyhtiö - Talous'!AH12","v":5.2467925113434308},{"$f":"'Hankeyhtiö - Talous'!AI12","v":5.3517283615702986},{"$f":"'Hankeyhtiö - Talous'!AJ12","v":5.4587629288017032},{"$f":"'Hankeyhtiö - Talous'!AK12","v":5.5831928125486368},{"$f":"'Hankeyhtiö - Talous'!AL12","v":5.679296951125294},{"$f":"'Hankeyhtiö - Talous'!AM12","v":5.7928828901477996},{"$f":"'Hankeyhtiö - Talous'!AN12","v":5.9087405479507549},{"$f":"'Hankeyhtiö - Talous'!AO12","v":6.0434274557834966},{"$f":"'Hankeyhtiö - Talous'!AP12","v":6.1474536660879675},{"$f":"'Hankeyhtiö - Talous'!AQ12","v":6.270402739409727},{"$f":"'Hankeyhtiö - Talous'!AR12","v":6.3958107941979225},{"$f":"'Hankeyhtiö - Talous'!AS12","v":6.541600234767035},{"$f":"'Hankeyhtiö - Talous'!AT12","v":7.1343106354341774},{"$f":"'Hankeyhtiö - Talous'!AU12","v":7.2769968481428613},{"$f":"'Hankeyhtiö - Talous'!AV12","v":7.4225367851057191},{"$f":"'Hankeyhtiö - Talous'!AW12","v":7.5917299523716899},{"$f":"'Hankeyhtiö - Talous'!AX12","v":7.7224072712239913},{"$f":"'Hankeyhtiö - Talous'!AY12","v":7.8768554166484694},{"$f":"'Hankeyhtiö - Talous'!AZ12","v":8.0343925249814401},{"$f":"'Hankeyhtiö - Talous'!BA12","v":8.2175326504823865},{"$f":"'Hankeyhtiö - Talous'!BB12","v":8.3589819829906915},{"$f":"'Hankeyhtiö - Talous'!BC12","v":8.5261616226505055},{"$f":"'Hankeyhtiö - Talous'!BD12","v":8.6966848551035145},{"$f":"'Hankeyhtiö - Talous'!BE12","v":8.8949216167321765},{"$f":"'Hankeyhtiö - Talous'!BF12","v":9.0480309232496978},{"$f":"'Hankeyhtiö - Talous'!BG12","v":9.2289915417146915},{"$f":"'Hankeyhtiö - Talous'!BH12","v":9.4135713725489865},{"$f":"'Hankeyhtiö - Talous'!BI12","v":9.628149218630103},{"$f":"'Hankeyhtiö - Talous'!BJ12","v":9.7938796559999641},{"$f":"'Hankeyhtiö - Talous'!BK12","v":9.9897572491199647}]
[null,"Ratamaksu",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L13","v":0},{"$f":"'Hankeyhtiö - Talous'!M13","v":0},{"$f":"'Hankeyhtiö - Talous'!N13","v":0},{"$f":"'Hankeyhtiö - Talous'!O13","v":0},{"$f":"'Hankeyhtiö - Talous'!P13","v":0},{"$f":"'Hankeyhtiö - Talous'!Q13","v":0},{"$f":"'Hankeyhtiö - Talous'!R13","v":0},{"$f":"'Hankeyhtiö - Talous'!S13","v":0},{"$f":"'Hankeyhtiö - Talous'!T13","v":0},{"$f":"'Hankeyhtiö - Talous'!U13","v":0},{"$f":"'Hankeyhtiö - Talous'!V13","v":0},{"$f":"'Hankeyhtiö - Talous'!W13","v":0},{"$f":"'Hankeyhtiö - Talous'!X13","v":0},{"$f":"'Hankeyhtiö - Talous'!Y13","v":1.450638073470284},{"$f":"'Hankeyhtiö - Talous'!Z13","v":1.4756080730955921},{"$f":"'Hankeyhtiö - Talous'!AA13","v":1.5051202345575041},{"$f":"'Hankeyhtiö - Talous'!AB13","v":2.8523443118736931},{"$f":"'Hankeyhtiö - Talous'!AC13","v":2.9173621329005126},{"$f":"'Hankeyhtiö - Talous'!AD13","v":2.9675790220733909},{"$f":"'Hankeyhtiö - Talous'!AE13","v":3.026930602514859},{"$f":"'Hankeyhtiö - Talous'!AF13","v":3.0874692145651554},{"$f":"'Hankeyhtiö - Talous'!AG13","v":3.1578465950177095},{"$f":"'Hankeyhtiö - Talous'!AH13","v":3.2122029708335877},{"$f":"'Hankeyhtiö - Talous'!AI13","v":3.2764470302502602},{"$f":"'Hankeyhtiö - Talous'!AJ13","v":3.3419759708552657},{"$f":"'Hankeyhtiö - Talous'!AK13","v":3.4181547107936652},{"$f":"'Hankeyhtiö - Talous'!AL13","v":3.4769918000778182},{"$f":"'Hankeyhtiö - Talous'!AM13","v":3.5465316360793753},{"$f":"'Hankeyhtiö - Talous'!AN13","v":3.6174622688009621},{"$f":"'Hankeyhtiö - Talous'!AO13","v":3.6999205868185627},{"$f":"'Hankeyhtiö - Talous'!AP13","v":3.7636077444605216},{"$f":"'Hankeyhtiö - Talous'!AQ13","v":3.8388798993497324},{"$f":"'Hankeyhtiö - Talous'!AR13","v":3.9156574973367269},{"$f":"'Hankeyhtiö - Talous'!AS13","v":4.004913032618485},{"$f":"'Hankeyhtiö - Talous'!AT13","v":4.3677835112491463},{"$f":"'Hankeyhtiö - Talous'!AU13","v":4.455139181474129},{"$f":"'Hankeyhtiö - Talous'!AV13","v":4.5442419651036126},{"$f":"'Hankeyhtiö - Talous'!AW13","v":4.647825781952001},{"$f":"'Hankeyhtiö - Talous'!AX13","v":4.7278293404937974},{"$f":"'Hankeyhtiö - Talous'!AY13","v":4.8223859273036744},{"$f":"'Hankeyhtiö - Talous'!AZ13","v":4.9188336458497481},{"$f":"'Hankeyhtiö - Talous'!BA13","v":5.030956100461994},{"$f":"'Hankeyhtiö - Talous'!BB13","v":5.1175545251420775},{"$f":"'Hankeyhtiö - Talous'!BC13","v":5.2199056156449197},{"$f":"'Hankeyhtiö - Talous'!BD13","v":5.3243037279578171},{"$f":"'Hankeyhtiö - Talous'!BE13","v":5.4456686786882536},{"$f":"'Hankeyhtiö - Talous'!BF13","v":5.5394055985673143},{"$f":"'Hankeyhtiö - Talous'!BG13","v":5.6501937105386606},{"$f":"'Hankeyhtiö - Talous'!BH13","v":5.7631975847494346},{"$f":"'Hankeyhtiö - Talous'!BI13","v":5.8945669105168736},{"$f":"'Hankeyhtiö - Talous'!BJ13","v":5.9960307671733108},{"$f":"'Hankeyhtiö - Talous'!BK13","v":6.1159513825167782}]
[null,"Tonttiportfolion vuokratuotot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L14","v":0},{"$f":"'Hankeyhtiö - Talous'!M14","v":0},{"$f":"'Hankeyhtiö - Talous'!N14","v":0},{"$f":"'Hankeyhtiö - Talous'!O14","v":1.8727199999999997},{"$f":"'Hankeyhtiö - Talous'!P14","v":3.8203487999999997},{"$f":"'Hankeyhtiö - Talous'!Q14","v":5.8451336640000005},{"$f":"'Hankeyhtiö - Talous'!R14","v":7.9493817830399998},{"$f":"'Hankeyhtiö - Talous'!S14","v":10.135461773376001},{"$f":"'Hankeyhtiö - Talous'!T14","v":12.405805210612224},{"$f":"'Hankeyhtiö - Talous'!U14","v":14.762908200628546},{"$f":"'Hankeyhtiö - Talous'!V14","v":17.209332988161279},{"$f":"'Hankeyhtiö - Talous'!W14","v":19.747709603915062},{"$f":"'Hankeyhtiö - Talous'!X14","v":22.380737551103739},{"$f":"'Hankeyhtiö - Talous'!Y14","v":22.828352302125815},{"$f":"'Hankeyhtiö - Talous'!Z14","v":23.284919348168327},{"$f":"'Hankeyhtiö - Talous'!AA14","v":23.750617735131698},{"$f":"'Hankeyhtiö - Talous'!AB14","v":24.225630089834333},{"$f":"'Hankeyhtiö - Talous'!AC14","v":24.71014269163102},{"$f":"'Hankeyhtiö - Talous'!AD14","v":25.204345545463642},{"$f":"'Hankeyhtiö - Talous'!AE14","v":25.708432456372915},{"$f":"'Hankeyhtiö - Talous'!AF14","v":26.222601105500374},{"$f":"'Hankeyhtiö - Talous'!AG14","v":26.747053127610382},{"$f":"'Hankeyhtiö - Talous'!AH14","v":27.281994190162592},{"$f":"'Hankeyhtiö - Talous'!AI14","v":27.827634073965847},{"$f":"'Hankeyhtiö - Talous'!AJ14","v":28.384186755445164},{"$f":"'Hankeyhtiö - Talous'!AK14","v":28.951870490554068},{"$f":"'Hankeyhtiö - Talous'!AL14","v":29.53090790036515},{"$f":"'Hankeyhtiö - Talous'!AM14","v":30.121526058372449},{"$f":"'Hankeyhtiö - Talous'!AN14","v":30.723956579539902},{"$f":"'Hankeyhtiö - Talous'!AO14","v":31.3384357111307},{"$f":"'Hankeyhtiö - Talous'!AP14","v":31.965204425353313},{"$f":"'Hankeyhtiö - Talous'!AQ14","v":32.604508513860374},{"$f":"'Hankeyhtiö - Talous'!AR14","v":33.256598684137586},{"$f":"'Hankeyhtiö - Talous'!AS14","v":33.921730657820341},{"$f":"'Hankeyhtiö - Talous'!AT14","v":34.600165270976753},{"$f":"'Hankeyhtiö - Talous'!AU14","v":35.292168576396278},{"$f":"'Hankeyhtiö - Talous'!AV14","v":35.998011947924212},{"$f":"'Hankeyhtiö - Talous'!AW14","v":36.71797218688269},{"$f":"'Hankeyhtiö - Talous'!AX14","v":37.45233163062035},{"$f":"'Hankeyhtiö - Talous'!AY14","v":38.201378263232762},{"$f":"'Hankeyhtiö - Talous'!AZ14","v":38.965405828497417},{"$f":"'Hankeyhtiö - Talous'!BA14","v":39.744713945067367},{"$f":"'Hankeyhtiö - Talous'!BB14","v":40.539608223968706},{"$f":"'Hankeyhtiö - Talous'!BC14","v":41.35040038844808},{"$f":"'Hankeyhtiö - Talous'!BD14","v":42.177408396217047},{"$f":"'Hankeyhtiö - Talous'!BE14","v":43.020956564141386},{"$f":"'Hankeyhtiö - Talous'!BF14","v":43.881375695424218},{"$f":"'Hankeyhtiö - Talous'!BG14","v":44.759003209332697},{"$f":"'Hankeyhtiö - Talous'!BH14","v":45.654183273519351},{"$f":"'Hankeyhtiö - Talous'!BI14","v":46.567266938989739},{"$f":"'Hankeyhtiö - Talous'!BJ14","v":47.498612277769531},{"$f":"'Hankeyhtiö - Talous'!BK14","v":48.448584523324918}]
[null,"Nettotuotot muista palveluista",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L16","v":0},{"$f":"'Hankeyhtiö - Talous'!M16","v":0},{"$f":"'Hankeyhtiö - Talous'!N16","v":0},{"$f":"'Hankeyhtiö - Talous'!O16","v":0},{"$f":"'Hankeyhtiö - Talous'!P16","v":0},{"$f":"'Hankeyhtiö - Talous'!Q16","v":0},{"$f":"'Hankeyhtiö - Talous'!R16","v":0},{"$f":"'Hankeyhtiö - Talous'!S16","v":0},{"$f":"'Hankeyhtiö - Talous'!T16","v":0},{"$f":"'Hankeyhtiö - Talous'!U16","v":0},{"$f":"'Hankeyhtiö - Talous'!V16","v":0},{"$f":"'Hankeyhtiö - Talous'!W16","v":0},{"$f":"'Hankeyhtiö - Talous'!X16","v":0},{"$f":"'Hankeyhtiö - Talous'!Y16","v":0},{"$f":"'Hankeyhtiö - Talous'!Z16","v":0},{"$f":"'Hankeyhtiö - Talous'!AA16","v":0},{"$f":"'Hankeyhtiö - Talous'!AB16","v":0},{"$f":"'Hankeyhtiö - Talous'!AC16","v":0},{"$f":"'Hankeyhtiö - Talous'!AD16","v":0},{"$f":"'Hankeyhtiö - Talous'!AE16","v":0},{"$f":"'Hankeyhtiö - Talous'!AF16","v":0},{"$f":"'Hankeyhtiö - Talous'!AG16","v":0},{"$f":"'Hankeyhtiö - Talous'!AH16","v":0},{"$f":"'Hankeyhtiö - Talous'!AI16","v":0},{"$f":"'Hankeyhtiö - Talous'!AJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AK16","v":0},{"$f":"'Hankeyhtiö - Talous'!AL16","v":0},{"$f":"'Hankeyhtiö - Talous'!AM16","v":0},{"$f":"'Hankeyhtiö - Talous'!AN16","v":0},{"$f":"'Hankeyhtiö - Talous'!AO16","v":0},{"$f":"'Hankeyhtiö - Talous'!AP16","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ16","v":0},{"$f":"'Hankeyhtiö - Talous'!AR16","v":0},{"$f":"'Hankeyhtiö - Talous'!AS16","v":0},{"$f":"'Hankeyhtiö - Talous'!AT16","v":0},{"$f":"'Hankeyhtiö - Talous'!AU16","v":0},{"$f":"'Hankeyhtiö - Talous'!AV16","v":0},{"$f":"'Hankeyhtiö - Talous'!AW16","v":0},{"$f":"'Hankeyhtiö - Talous'!AX16","v":0},{"$f":"'Hankeyhtiö - Talous'!AY16","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BA16","v":0},{"$f":"'Hankeyhtiö - Talous'!BB16","v":0},{"$f":"'Hankeyhtiö - Talous'!BC16","v":0},{"$f":"'Hankeyhtiö - Talous'!BD16","v":0},{"$f":"'Hankeyhtiö - Talous'!BE16","v":0},{"$f":"'Hankeyhtiö - Talous'!BF16","v":0},{"$f":"'Hankeyhtiö - Talous'!BG16","v":0},{"$f":"'Hankeyhtiö - Talous'!BH16","v":0},{"$f":"'Hankeyhtiö - Talous'!BI16","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ16","v":0},{"$f":"'Hankeyhtiö - Talous'!BK16","v":0}]
[null,"Infrastruktuurimaksut",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L15","v":0},{"$f":"'Hankeyhtiö - Talous'!M15","v":0},{"$f":"'Hankeyhtiö - Talous'!N15","v":0},{"$f":"'Hankeyhtiö - Talous'!O15","v":0},{"$f":"'Hankeyhtiö - Talous'!P15","v":0},{"$f":"'Hankeyhtiö - Talous'!Q15","v":0},{"$f":"'Hankeyhtiö - Talous'!R15","v":0},{"$f":"'Hankeyhtiö - Talous'!S15","v":0},{"$f":"'Hankeyhtiö - Talous'!T15","v":0},{"$f":"'Hankeyhtiö - Talous'!U15","v":0},{"$f":"'Hankeyhtiö - Talous'!V15","v":0},{"$f":"'Hankeyhtiö - Talous'!W15","v":0},{"$f":"'Hankeyhtiö - Talous'!X15","v":0},{"$f":"'Hankeyhtiö - Talous'!Y15","v":38.047253836876372},{"$f":"'Hankeyhtiö - Talous'!Z15","v":38.8081989136139},{"$f":"'Hankeyhtiö - Talous'!AA15","v":39.584362891886173},{"$f":"'Hankeyhtiö - Talous'!AB15","v":40.376050149723902},{"$f":"'Hankeyhtiö - Talous'!AC15","v":41.183571152718379},{"$f":"'Hankeyhtiö - Talous'!AD15","v":42.00724257577275},{"$f":"'Hankeyhtiö - Talous'!AE15","v":42.847387427288204},{"$f":"'Hankeyhtiö - Talous'!AF15","v":43.704335175833968},{"$f":"'Hankeyhtiö - Talous'!AG15","v":44.57842187935065},{"$f":"'Hankeyhtiö - Talous'!AH15","v":45.469990316937661},{"$f":"'Hankeyhtiö - Talous'!AI15","v":46.379390123276416},{"$f":"'Hankeyhtiö - Talous'!AJ15","v":47.306977925741947},{"$f":"'Hankeyhtiö - Talous'!AK15","v":48.253117484256784},{"$f":"'Hankeyhtiö - Talous'!AL15","v":49.218179833941925},{"$f":"'Hankeyhtiö - Talous'!AM15","v":50.202543430620764},{"$f":"'Hankeyhtiö - Talous'!AN15","v":51.206594299233174},{"$f":"'Hankeyhtiö - Talous'!AO15","v":52.23072618521784},{"$f":"'Hankeyhtiö - Talous'!AP15","v":53.275340708922208},{"$f":"'Hankeyhtiö - Talous'!AQ15","v":54.340847523100656},{"$f":"'Hankeyhtiö - Talous'!AR15","v":55.427664473562665},{"$f":"'Hankeyhtiö - Talous'!AS15","v":0},{"$f":"'Hankeyhtiö - Talous'!AT15","v":0},{"$f":"'Hankeyhtiö - Talous'!AU15","v":0},{"$f":"'Hankeyhtiö - Talous'!AV15","v":0},{"$f":"'Hankeyhtiö - Talous'!AW15","v":0},{"$f":"'Hankeyhtiö - Talous'!AX15","v":0},{"$f":"'Hankeyhtiö - Talous'!AY15","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ15","v":0},{"$f":"'Hankeyhtiö - Talous'!BA15","v":0},{"$f":"'Hankeyhtiö - Talous'!BB15","v":0},{"$f":"'Hankeyhtiö - Talous'!BC15","v":0},{"$f":"'Hankeyhtiö - Talous'!BD15","v":0},{"$f":"'Hankeyhtiö - Talous'!BE15","v":0},{"$f":"'Hankeyhtiö - Talous'!BF15","v":0},{"$f":"'Hankeyhtiö - Talous'!BG15","v":0},{"$f":"'Hankeyhtiö - Talous'!BH15","v":0},{"$f":"'Hankeyhtiö - Talous'!BI15","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ15","v":0},{"$f":"'Hankeyhtiö - Talous'!BK15","v":0}]
[null,"Liikevaihto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W11:W17)","v":19.747709603915062},22.380737551103739,77.955411170865744,79.595590289500961,81.281687921213546,131.80559029989774,135.36526318298459,138.9867621088506,142.73635574199344,146.59646169012476,150.59332439830592,154.539688101069,158.62154582728215,162.52107581464463,166.54505462944806,170.62235750860404,174.82949585946079,179.14468087029974,183.59741603548531,188.11079965087981,192.76773876099861,197.54473978103888,145.93761457572148,150.1748240795207,153.76684815249894,157.44581136667608,161.2472812697012,165.07311223315401,169.02586084780293,173.07437316928369,177.25719119057055,181.46812255389318,185.81822255735858,190.27381506367351,194.876666236951,199.51187833301688,204.29971069570024,209.20376197896351,214.26929331300008,219.37198911175381,224.64207675455313]
[]
[null,"Operatiiviset kustannukset",null,null,null,null,null,null,null,null,null,{"$f":"SUM('Hankeyhtiö - Talous'!L20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!M20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!N20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!O20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!P20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!Q20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!R20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!S20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!T20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!U20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!V20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!W20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!X20)","v":0},{"$f":"SUM('Hankeyhtiö - Talous'!Y20)","v":-3.0295232399923555},{"$f":"SUM('Hankeyhtiö - Talous'!Z20)","v":-3.0901137047922025},{"$f":"SUM('Hankeyhtiö - Talous'!AA20)","v":-3.1519159788880464},{"$f":"SUM('Hankeyhtiö - Talous'!AB20)","v":-4.7288872555060824},{"$f":"SUM('Hankeyhtiö - Talous'!AC20)","v":-4.8276957173728654},{"$f":"SUM('Hankeyhtiö - Talous'!AD20)","v":-4.9199343006285279},{"$f":"SUM('Hankeyhtiö - Talous'!AE20)","v":-5.0183329866410986},{"$f":"SUM('Hankeyhtiö - Talous'!AF20)","v":-5.1186996463739209},{"$f":"SUM('Hankeyhtiö - Talous'!AG20)","v":-5.2256531031786597},{"$f":"SUM('Hankeyhtiö - Talous'!AH20)","v":-5.3254951120874274},{"$f":"SUM('Hankeyhtiö - Talous'!AI20)","v":-5.4320050143291772},{"$f":"SUM('Hankeyhtiö - Talous'!AJ20)","v":-5.54064511461576},{"$f":"SUM('Hankeyhtiö - Talous'!AK20)","v":-5.6564149758843794},{"$f":"SUM('Hankeyhtiö - Talous'!AL20)","v":-5.7644871772462372},{"$f":"SUM('Hankeyhtiö - Talous'!AM20)","v":-5.8797769207911621},{"$f":"SUM('Hankeyhtiö - Talous'!AN20)","v":-5.9973724592069857},{"$f":"SUM('Hankeyhtiö - Talous'!AO20)","v":-6.1226854802028781},{"$f":"SUM('Hankeyhtiö - Talous'!AP20)","v":-6.2396663065589486},{"$f":"SUM('Hankeyhtiö - Talous'!AQ20)","v":-6.3644596326901279},{"$f":"SUM('Hankeyhtiö - Talous'!AR20)","v":-6.4917488253439313},{"$f":"SUM('Hankeyhtiö - Talous'!AS20)","v":-6.6273916693366397},{"$f":"SUM('Hankeyhtiö - Talous'!AT20)","v":-7.0918700192901412},{"$f":"SUM('Hankeyhtiö - Talous'!AU20)","v":-7.2337074196759454},{"$f":"SUM('Hankeyhtiö - Talous'!AV20)","v":-7.3783815680694644},{"$f":"SUM('Hankeyhtiö - Talous'!AW20)","v":-7.53321810675161},{"$f":"SUM('Hankeyhtiö - Talous'!AX20)","v":-7.6764681834194715},{"$f":"SUM('Hankeyhtiö - Talous'!AY20)","v":-7.82999754708786},{"$f":"SUM('Hankeyhtiö - Talous'!AZ20)","v":-7.9865974980296182},{"$f":"SUM('Hankeyhtiö - Talous'!BA20)","v":-8.1541975470422567},{"$f":"SUM('Hankeyhtiö - Talous'!BB20)","v":-8.3092560369500141},{"$f":"SUM('Hankeyhtiö - Talous'!BC20)","v":-8.4754411576890156},{"$f":"SUM('Hankeyhtiö - Talous'!BD20)","v":-8.6449499808427959},{"$f":"SUM('Hankeyhtiö - Talous'!BE20)","v":-8.8263656639116519},{"$f":"SUM('Hankeyhtiö - Talous'!BF20)","v":-8.9942059600688449},{"$f":"SUM('Hankeyhtiö - Talous'!BG20)","v":-9.174090079270222},{"$f":"SUM('Hankeyhtiö - Talous'!BH20)","v":-9.3575718808556267},{"$f":"SUM('Hankeyhtiö - Talous'!BI20)","v":-9.5539420505377244},{"$f":"SUM('Hankeyhtiö - Talous'!BJ20)","v":-9.7356177848421943},{"$f":"SUM('Hankeyhtiö - Talous'!BK20)","v":-9.9303301405390378}]
[]
[null,"Käyttökate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W18+W20","v":19.747709603915062},{"$f":"X18+X20","v":22.380737551103739},74.925887930873387,76.505476584708759,78.129771942325505,127.07670304439166,130.53756746561172,134.06682780822206,137.71802275535234,141.47776204375083,145.36767129512725,149.21419298898158,153.18954081295297,156.98043070002888,160.88863965356367,164.85787033135782,168.94971893866963,173.14730841109275,177.47473055528243,181.87113334432087,186.4032791283085,191.05299095569495,139.31022290638484,143.08295406023058,146.533140732823,150.06742979860661,153.7140631629496,157.39664404973453,161.19586330071508,165.08777567125406,169.10299364352829,173.15886651694316,177.34278139966958,181.62886508283071,186.05030057303935,190.51767237294803,195.12562061643001,199.84619009810788,204.71535126246235,209.63637132691161,214.71174661401409]
[]
[null,"Nettokäyttöpääoman muutos",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L82","v":0},{"$f":"'Hankeyhtiö - Talous'!M82","v":0},{"$f":"'Hankeyhtiö - Talous'!N82","v":0},{"$f":"'Hankeyhtiö - Talous'!O82","v":1.368197260273972E-2},{"$f":"'Hankeyhtiö - Talous'!P82","v":-7.2993323835616408E-2},{"$f":"'Hankeyhtiö - Talous'!Q82","v":-7.5918529578082247E-2},{"$f":"'Hankeyhtiö - Talous'!R82","v":-7.8931546220712301E-2},{"$f":"'Hankeyhtiö - Talous'!S82","v":-8.2034716117216466E-2},{"$f":"'Hankeyhtiö - Talous'!T82","v":-8.5230440191092383E-2},{"$f":"'Hankeyhtiö - Talous'!U82","v":-8.8521179341476575E-2},{"$f":"'Hankeyhtiö - Talous'!V82","v":-9.1909455881799662E-2},{"$f":"'Hankeyhtiö - Talous'!W82","v":-9.5397855011998933E-2},{"$f":"'Hankeyhtiö - Talous'!X82","v":-9.8989026325053797E-2},{"$f":"'Hankeyhtiö - Talous'!Y82","v":-1.7763464522054364},{"$f":"'Hankeyhtiö - Talous'!Z82","v":-5.3761379625815398E-2},{"$f":"'Hankeyhtiö - Talous'!AA82","v":-5.5339645656318215E-2},{"$f":"'Hankeyhtiö - Talous'!AB82","v":-1.8039510150338693},{"$f":"'Hankeyhtiö - Talous'!AC82","v":-0.12398938219513322},{"$f":"'Hankeyhtiö - Talous'!AD82","v":-0.1268122866256034},{"$f":"'Hankeyhtiö - Talous'!AE82","v":-0.13112893309751161},{"$f":"'Hankeyhtiö - Talous'!AF82","v":-0.1351139396842802},{"$f":"'Hankeyhtiö - Talous'!AG82","v":-0.13972411179002986},{"$f":"'Hankeyhtiö - Talous'!AH82","v":-0.1382758758801268},{"$f":"'Hankeyhtiö - Talous'!AI82","v":-0.14282715475905139},{"$f":"'Hankeyhtiö - Talous'!AJ82","v":-0.13555901701245521},{"$f":"'Hankeyhtiö - Talous'!AK82","v":-0.13964473548536915},{"$f":"'Hankeyhtiö - Talous'!AL82","v":-0.14221903991221385},{"$f":"'Hankeyhtiö - Talous'!AM82","v":-0.14650004770490188},{"$f":"'Hankeyhtiö - Talous'!AN82","v":-0.15034691030697367},{"$f":"'Hankeyhtiö - Talous'!AO82","v":-0.15487846002945727},{"$f":"'Hankeyhtiö - Talous'!AP82","v":-0.15777730623954067},{"$f":"'Hankeyhtiö - Talous'!AQ82","v":-0.16252694282019409},{"$f":"'Hankeyhtiö - Talous'!AR82","v":-0.16681014958911078},{"$f":"'Hankeyhtiö - Talous'!AS82","v":1.9966743692415543},{"$f":"'Hankeyhtiö - Talous'!AT82","v":-0.11815105162756989},{"$f":"'Hankeyhtiö - Talous'!AU82","v":-0.11979873239832717},{"$f":"'Hankeyhtiö - Talous'!AV82","v":-0.12277383372122674},{"$f":"'Hankeyhtiö - Talous'!AW82","v":-0.12650853429778763},{"$f":"'Hankeyhtiö - Talous'!AX82","v":-0.12826374349546477},{"$f":"'Hankeyhtiö - Talous'!AY82","v":-0.132152815305},{"$f":"'Hankeyhtiö - Talous'!AZ82","v":-0.13543675457971371},{"$f":"'Hankeyhtiö - Talous'!BA82","v":-0.13954454001571914},{"$f":"'Hankeyhtiö - Talous'!BB82","v":-0.14151133367930502},{"$f":"'Hankeyhtiö - Talous'!BC82","v":-0.14578960514542683},{"$f":"'Hankeyhtiö - Talous'!BD82","v":-0.14941462201250832},{"$f":"'Hankeyhtiö - Talous'!BE82","v":-0.1539332019380959},{"$f":"'Hankeyhtiö - Talous'!BF82","v":-0.15613615531305136},{"$f":"'Hankeyhtiö - Talous'!BG82","v":-0.16084302590455923},{"$f":"'Hankeyhtiö - Talous'!BH82","v":-0.16484474074201216},{"$f":"'Hankeyhtiö - Talous'!BI82","v":-0.16981567498031325},{"$f":"'Hankeyhtiö - Talous'!BJ82","v":-0.17228214983786039},{"$f":"'Hankeyhtiö - Talous'!BK82","v":-0.17746104705872323}]
[null,"Välittömät verot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L85","v":0},{"$f":"'Hankeyhtiö - Talous'!M85","v":0},{"$f":"'Hankeyhtiö - Talous'!N85","v":0},{"$f":"'Hankeyhtiö - Talous'!O85","v":-0.16646399999999995},{"$f":"'Hankeyhtiö - Talous'!P85","v":-0.5518281599999999},{"$f":"'Hankeyhtiö - Talous'!Q85","v":-0.84157307734600961},{"$f":"'Hankeyhtiö - Talous'!R85","v":-1.1393580434182393},{"$f":"'Hankeyhtiö - Talous'!S85","v":-1.4452223113636198},{"$f":"'Hankeyhtiö - Talous'!T85","v":-1.6885679314444417},{"$f":"'Hankeyhtiö - Talous'!U85","v":-2.0386873229439426},{"$f":"'Hankeyhtiö - Talous'!V85","v":-2.4021360629308455},{"$f":"'Hankeyhtiö - Talous'!W85","v":-2.7793072775880461},{"$f":"'Hankeyhtiö - Talous'!X85","v":-3.1706044864063632},{"$f":"'Hankeyhtiö - Talous'!Y85","v":-2.1395818629788379},{"$f":"'Hankeyhtiö - Talous'!Z85","v":-2.3689107102867681},{"$f":"'Hankeyhtiö - Talous'!AA85","v":-2.6047933741465563},{"$f":"'Hankeyhtiö - Talous'!AB85","v":0},{"$f":"'Hankeyhtiö - Talous'!AC85","v":0},{"$f":"'Hankeyhtiö - Talous'!AD85","v":0},{"$f":"'Hankeyhtiö - Talous'!AE85","v":-0.20849453428971004},{"$f":"'Hankeyhtiö - Talous'!AF85","v":-0.76388595006402515},{"$f":"'Hankeyhtiö - Talous'!AG85","v":-1.3386314707353251},{"$f":"'Hankeyhtiö - Talous'!AH85","v":-1.9066940404376014},{"$f":"'Hankeyhtiö - Talous'!AI85","v":-2.4939022159699236},{"$f":"'Hankeyhtiö - Talous'!AJ85","v":-3.0532598210066526},{"$f":"'Hankeyhtiö - Talous'!AK85","v":-3.6300297684517275},{"$f":"'Hankeyhtiö - Talous'!AL85","v":-4.2157637466239937},{"$f":"'Hankeyhtiö - Talous'!AM85","v":-4.8196974017539809},{"$f":"'Hankeyhtiö - Talous'!AN85","v":-5.439295313931324},{"$f":"'Hankeyhtiö - Talous'!AO85","v":-6.0781673166999273},{"$f":"'Hankeyhtiö - Talous'!AP85","v":-6.7271815898186507},{"$f":"'Hankeyhtiö - Talous'!AQ85","v":-7.3963483892750039},{"$f":"'Hankeyhtiö - Talous'!AR85","v":-8.082936993878354},{"$f":"'Hankeyhtiö - Talous'!AS85","v":-0.31043625358712745},{"$f":"'Hankeyhtiö - Talous'!AT85","v":-0.86503868311137921},{"$f":"'Hankeyhtiö - Talous'!AU85","v":-1.3710332955765823},{"$f":"'Hankeyhtiö - Talous'!AV85","v":-1.8894125992519961},{"$f":"'Hankeyhtiö - Talous'!AW85","v":-2.4244082665874673},{"$f":"'Hankeyhtiö - Talous'!AX85","v":-2.9645560755429119},{"$f":"'Hankeyhtiö - Talous'!AY85","v":-3.5219548526464539},{"$f":"'Hankeyhtiö - Talous'!AZ85","v":-4.0930079154728949},{"$f":"'Hankeyhtiö - Talous'!BA85","v":-4.6823021427045264},{"$f":"'Hankeyhtiö - Talous'!BB85","v":-5.2774348357350682},{"$f":"'Hankeyhtiö - Talous'!BC85","v":-5.8915088654027032},{"$f":"'Hankeyhtiö - Talous'!BD85","v":-6.5206379510807295},{"$f":"'Hankeyhtiö - Talous'!BE85","v":-7.1697941384799506},{"$f":"'Hankeyhtiö - Talous'!BF85","v":-7.8255595896115429},{"$f":"'Hankeyhtiö - Talous'!BG85","v":-8.5021247009020318},{"$f":"'Hankeyhtiö - Talous'!BH85","v":-9.195290455417263},{"$f":"'Hankeyhtiö - Talous'!BI85","v":-9.6785611403830156},{"$f":"'Hankeyhtiö - Talous'!BJ85","v":-9.3625368995870204},{"$f":"'Hankeyhtiö - Talous'!BK85","v":-10.335267358713541}]
[]
[null,"Rahavirta lainojen hoitoon ja omistajille",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W22+SUM(W24:W25)","v":16.873004471315017},19.111144038372323,71.009959615689112,74.082804494796179,75.469638922522634,125.27275202935779,130.41357808341658,133.94001552159645,137.37839928796512,140.57876215400253,143.8893157126019,147.16922307266384,150.552811442224,153.79161186200977,157.11896514962658,160.4998875448216,163.98352148921074,167.55766618685445,171.24168477855304,174.98617444826269,178.8444037962133,182.80324381222749,140.99646102203926,142.09976432549163,145.0423087048481,148.0552433656334,151.16314636206434,154.30382423069616,157.54175563276362,160.85933100120147,164.28114696080806,167.73992034752879,171.30548292912144,174.95881250973747,178.72657323262129,182.53597662802343,186.46265288962343,190.48605490194862,194.86697444709901,200.10155227748675,204.19901820824182]
[]
[null,"Ulkoisen velan nostot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L91","v":0},{"$f":"'Hankeyhtiö - Talous'!M91","v":0},{"$f":"'Hankeyhtiö - Talous'!N91","v":0},{"$f":"'Hankeyhtiö - Talous'!O91","v":0},{"$f":"'Hankeyhtiö - Talous'!P91","v":144.2573904901879},{"$f":"'Hankeyhtiö - Talous'!Q91","v":147.14253829999166},{"$f":"'Hankeyhtiö - Talous'!R91","v":150.08538906599148},{"$f":"'Hankeyhtiö - Talous'!S91","v":318.01245526399794},{"$f":"'Hankeyhtiö - Talous'!T91","v":321.07080420130023},{"$f":"'Hankeyhtiö - Talous'!U91","v":327.4922202853262},{"$f":"'Hankeyhtiö - Talous'!V91","v":334.04206469103275},{"$f":"'Hankeyhtiö - Talous'!W91","v":340.72290598485341},{"$f":"'Hankeyhtiö - Talous'!X91","v":347.46284249049859},{"$f":"'Hankeyhtiö - Talous'!Y91","v":1668.8831066985313},{"$f":"'Hankeyhtiö - Talous'!Z91","v":185.72891956383054},{"$f":"'Hankeyhtiö - Talous'!AA91","v":189.44349795510712},{"$f":"'Hankeyhtiö - Talous'!AB91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AC91","v":0},{"$f":"'Hankeyhtiö - Talous'!AD91","v":0},{"$f":"'Hankeyhtiö - Talous'!AE91","v":0},{"$f":"'Hankeyhtiö - Talous'!AF91","v":0},{"$f":"'Hankeyhtiö - Talous'!AG91","v":0},{"$f":"'Hankeyhtiö - Talous'!AH91","v":0},{"$f":"'Hankeyhtiö - Talous'!AI91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AJ91","v":0},{"$f":"'Hankeyhtiö - Talous'!AK91","v":0},{"$f":"'Hankeyhtiö - Talous'!AL91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AM91","v":0},{"$f":"'Hankeyhtiö - Talous'!AN91","v":0},{"$f":"'Hankeyhtiö - Talous'!AO91","v":0},{"$f":"'Hankeyhtiö - Talous'!AP91","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ91","v":0},{"$f":"'Hankeyhtiö - Talous'!AR91","v":0},{"$f":"'Hankeyhtiö - Talous'!AS91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AT91","v":0},{"$f":"'Hankeyhtiö - Talous'!AU91","v":0},{"$f":"'Hankeyhtiö - Talous'!AV91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AW91","v":0},{"$f":"'Hankeyhtiö - Talous'!AX91","v":0},{"$f":"'Hankeyhtiö - Talous'!AY91","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ91","v":0},{"$f":"'Hankeyhtiö - Talous'!BA91","v":0},{"$f":"'Hankeyhtiö - Talous'!BB91","v":0},{"$f":"'Hankeyhtiö - Talous'!BC91","v":1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BD91","v":0},{"$f":"'Hankeyhtiö - Talous'!BE91","v":0},{"$f":"'Hankeyhtiö - Talous'!BF91","v":1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BG91","v":0},{"$f":"'Hankeyhtiö - Talous'!BH91","v":0},{"$f":"'Hankeyhtiö - Talous'!BI91","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ91","v":0},{"$f":"'Hankeyhtiö - Talous'!BK91","v":0}]
[null,"Ulkoisen velan lyhennykset",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L92","v":0},{"$f":"'Hankeyhtiö - Talous'!M92","v":0},{"$f":"'Hankeyhtiö - Talous'!N92","v":0},{"$f":"'Hankeyhtiö - Talous'!O92","v":0},{"$f":"'Hankeyhtiö - Talous'!P92","v":-2.1343193161643832},{"$f":"'Hankeyhtiö - Talous'!Q92","v":-3.8452098970759088},{"$f":"'Hankeyhtiö - Talous'!R92","v":-5.6270113902010479},{"$f":"'Hankeyhtiö - Talous'!S92","v":-7.4820423266311638},{"$f":"'Hankeyhtiö - Talous'!T92","v":-9.4833211713274093},{"$f":"'Hankeyhtiö - Talous'!U92","v":-11.46404031734086},{"$f":"'Hankeyhtiö - Talous'!V92","v":-13.520194900726324},{"$f":"'Hankeyhtiö - Talous'!W92","v":-15.65401005132026},{"$f":"'Hankeyhtiö - Talous'!X92","v":-17.867769729977667},{"$f":"'Hankeyhtiö - Talous'!Y92","v":-1510.7873972813634},{"$f":"'Hankeyhtiö - Talous'!Z92","v":-26.891713314221768},{"$f":"'Hankeyhtiö - Talous'!AA92","v":-28.226803476730073},{"$f":"'Hankeyhtiö - Talous'!AB92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AC92","v":0},{"$f":"'Hankeyhtiö - Talous'!AD92","v":0},{"$f":"'Hankeyhtiö - Talous'!AE92","v":0},{"$f":"'Hankeyhtiö - Talous'!AF92","v":0},{"$f":"'Hankeyhtiö - Talous'!AG92","v":0},{"$f":"'Hankeyhtiö - Talous'!AH92","v":0},{"$f":"'Hankeyhtiö - Talous'!AI92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AJ92","v":0},{"$f":"'Hankeyhtiö - Talous'!AK92","v":0},{"$f":"'Hankeyhtiö - Talous'!AL92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AM92","v":0},{"$f":"'Hankeyhtiö - Talous'!AN92","v":0},{"$f":"'Hankeyhtiö - Talous'!AO92","v":0},{"$f":"'Hankeyhtiö - Talous'!AP92","v":0},{"$f":"'Hankeyhtiö - Talous'!AQ92","v":0},{"$f":"'Hankeyhtiö - Talous'!AR92","v":0},{"$f":"'Hankeyhtiö - Talous'!AS92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!AT92","v":0},{"$f":"'Hankeyhtiö - Talous'!AU92","v":0},{"$f":"'Hankeyhtiö - Talous'!AV92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!AW92","v":0},{"$f":"'Hankeyhtiö - Talous'!AX92","v":0},{"$f":"'Hankeyhtiö - Talous'!AY92","v":0},{"$f":"'Hankeyhtiö - Talous'!AZ92","v":0},{"$f":"'Hankeyhtiö - Talous'!BA92","v":0},{"$f":"'Hankeyhtiö - Talous'!BB92","v":0},{"$f":"'Hankeyhtiö - Talous'!BC92","v":-1486.7959306555601},{"$f":"'Hankeyhtiö - Talous'!BD92","v":0},{"$f":"'Hankeyhtiö - Talous'!BE92","v":0},{"$f":"'Hankeyhtiö - Talous'!BF92","v":-1701.4690721018521},{"$f":"'Hankeyhtiö - Talous'!BG92","v":0},{"$f":"'Hankeyhtiö - Talous'!BH92","v":0},{"$f":"'Hankeyhtiö - Talous'!BI92","v":0},{"$f":"'Hankeyhtiö - Talous'!BJ92","v":0},{"$f":"'Hankeyhtiö - Talous'!BK92","v":0}]
[null,"Ulkoisen velan korot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L93","v":0},{"$f":"'Hankeyhtiö - Talous'!M93","v":0},{"$f":"'Hankeyhtiö - Talous'!N93","v":0},{"$f":"'Hankeyhtiö - Talous'!O93","v":0},{"$f":"'Hankeyhtiö - Talous'!P93","v":0},{"$f":"'Hankeyhtiö - Talous'!Q93","v":0},{"$f":"'Hankeyhtiö - Talous'!R93","v":0},{"$f":"'Hankeyhtiö - Talous'!S93","v":0},{"$f":"'Hankeyhtiö - Talous'!T93","v":0},{"$f":"'Hankeyhtiö - Talous'!U93","v":0},{"$f":"'Hankeyhtiö - Talous'!V93","v":0},{"$f":"'Hankeyhtiö - Talous'!W93","v":0},{"$f":"'Hankeyhtiö - Talous'!X93","v":0},{"$f":"'Hankeyhtiö - Talous'!Y93","v":-44.482009400760617},{"$f":"'Hankeyhtiö - Talous'!Z93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AA93","v":-44.603877919666807},{"$f":"'Hankeyhtiö - Talous'!AB93","v":-95.508103309672904},{"$f":"'Hankeyhtiö - Talous'!AC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AK93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AL93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AM93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AN93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AO93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AP93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AQ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AR93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AS93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AT93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AU93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AV93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AW93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AX93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AY93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!AZ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BA93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BB93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BC93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BD93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BE93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BF93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BG93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BH93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BI93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BJ93","v":-95.647950082722375},{"$f":"'Hankeyhtiö - Talous'!BK93","v":-95.647950082722375}]
[null,"Rahavirta jaettavaksi sijoittajille",null,null,null,null,null,null,null,null,null,{"$f":"L27+SUM(L29:L31)","v":0},0,0,0,142.12307117402352,143.29732840291575,144.45837767579042,310.53041293736675,311.58748302997282,316.02817996798535,320.52186979030643,341.94190040484818,348.70621679889325,184.62365963209638,188.31613282473813,192.08245548123284,29.764648719684885,34.765628000694207,38.292065438874076,41.730449205242749,44.930812071280158,48.241365629879525,51.521272989941465,54.904861359501623,58.143661779287399,61.471015066904201,64.851937462099229,68.33557140648837,71.909716104132073,75.593734695830662,79.338224365540313,83.196453713490925,87.155293729505118,45.348510939316881,46.45181424276926,49.394358622125722,52.407293282911027,55.515196279341964,58.65587414797379,61.89380555004125,65.211380918479094,68.633196878085684,72.09197026480642,75.657532846399064,79.310862427015095,83.078623149898917,86.888026545301059,90.814702806901053,94.838104819226245,99.219024364376637,104.45360219476437,{"$f":"BK27+SUM(BK29:BK31)","v":108.55106812551945}]
[]
[null,"Pääomalainan korot",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L97","v":0},{"$f":"'Hankeyhtiö - Talous'!M97","v":0},{"$f":"'Hankeyhtiö - Talous'!N97","v":0},{"$f":"'Hankeyhtiö - Talous'!O97","v":0},{"$f":"'Hankeyhtiö - Talous'!P97","v":0},{"$f":"'Hankeyhtiö - Talous'!Q97","v":0},{"$f":"'Hankeyhtiö - Talous'!R97","v":0},{"$f":"'Hankeyhtiö - Talous'!S97","v":0},{"$f":"'Hankeyhtiö - Talous'!T97","v":0},{"$f":"'Hankeyhtiö - Talous'!U97","v":0},{"$f":"'Hankeyhtiö - Talous'!V97","v":0},{"$f":"'Hankeyhtiö - Talous'!W97","v":0},{"$f":"'Hankeyhtiö - Talous'!X97","v":0},{"$f":"'Hankeyhtiö - Talous'!Y97","v":0},{"$f":"'Hankeyhtiö - Talous'!Z97","v":0},{"$f":"'Hankeyhtiö - Talous'!AA97","v":0},{"$f":"'Hankeyhtiö - Talous'!AB97","v":-15.029475668906123},{"$f":"'Hankeyhtiö - Talous'!AC97","v":-14.65373877718347},{"$f":"'Hankeyhtiö - Talous'!AD97","v":-14.278001885460817},{"$f":"'Hankeyhtiö - Talous'!AE97","v":-13.902264993738164},{"$f":"'Hankeyhtiö - Talous'!AF97","v":-13.526528102015511},{"$f":"'Hankeyhtiö - Talous'!AG97","v":-13.150791210292859},{"$f":"'Hankeyhtiö - Talous'!AH97","v":-12.775054318570206},{"$f":"'Hankeyhtiö - Talous'!AI97","v":-12.399317426847553},{"$f":"'Hankeyhtiö - Talous'!AJ97","v":-12.0235805351249},{"$f":"'Hankeyhtiö - Talous'!AK97","v":-11.647843643402247},{"$f":"'Hankeyhtiö - Talous'!AL97","v":-11.272106751679594},{"$f":"'Hankeyhtiö - Talous'!AM97","v":-10.896369859956941},{"$f":"'Hankeyhtiö - Talous'!AN97","v":-10.520632968234288},{"$f":"'Hankeyhtiö - Talous'!AO97","v":-10.144896076511635},{"$f":"'Hankeyhtiö - Talous'!AP97","v":-9.7691591847889825},{"$f":"'Hankeyhtiö - Talous'!AQ97","v":-9.3934222930663278},{"$f":"'Hankeyhtiö - Talous'!AR97","v":-9.0176854013436749},{"$f":"'Hankeyhtiö - Talous'!AS97","v":-8.641948509621022},{"$f":"'Hankeyhtiö - Talous'!AT97","v":-8.2662116178983691},{"$f":"'Hankeyhtiö - Talous'!AU97","v":-7.8904747261757171},{"$f":"'Hankeyhtiö - Talous'!AV97","v":-7.5147378344530642},{"$f":"'Hankeyhtiö - Talous'!AW97","v":-7.1390009427304113},{"$f":"'Hankeyhtiö - Talous'!AX97","v":-6.7632640510077584},{"$f":"'Hankeyhtiö - Talous'!AY97","v":-6.3875271592851055},{"$f":"'Hankeyhtiö - Talous'!AZ97","v":-6.0117902675624526},{"$f":"'Hankeyhtiö - Talous'!BA97","v":-5.6360533758397997},{"$f":"'Hankeyhtiö - Talous'!BB97","v":-5.2603164841171468},{"$f":"'Hankeyhtiö - Talous'!BC97","v":-4.8845795923944939},{"$f":"'Hankeyhtiö - Talous'!BD97","v":-4.508842700671841},{"$f":"'Hankeyhtiö - Talous'!BE97","v":-4.1331058089491881},{"$f":"'Hankeyhtiö - Talous'!BF97","v":-3.7573689172265348},{"$f":"'Hankeyhtiö - Talous'!BG97","v":-3.3816320255038819},{"$f":"'Hankeyhtiö - Talous'!BH97","v":-3.0058951337812285},{"$f":"'Hankeyhtiö - Talous'!BI97","v":-2.6301582420585756},{"$f":"'Hankeyhtiö - Talous'!BJ97","v":-2.2544213503359223},{"$f":"'Hankeyhtiö - Talous'!BK97","v":-1.8786844586132689}]
[null,"Pääomalainan lyhennykset",null,null,null,null,null,null,null,null,null,{"$f":"'Hankeyhtiö - Talous'!L100","v":0},{"$f":"'Hankeyhtiö - Talous'!M100","v":0},{"$f":"'Hankeyhtiö - Talous'!N100","v":0},{"$f":"'Hankeyhtiö - Talous'!O100","v":0},{"$f":"'Hankeyhtiö - Talous'!P100","v":0},{"$f":"'Hankeyhtiö - Talous'!Q100","v":0},{"$f":"'Hankeyhtiö - Talous'!R100","v":0},{"$f":"'Hankeyhtiö - Talous'!S100","v":0},{"$f":"'Hankeyhtiö - Talous'!T100","v":0},{"$f":"'Hankeyhtiö - Talous'!U100","v":0},{"$f":"'Hankeyhtiö - Talous'!V100","v":0},{"$f":"'Hankeyhtiö - Talous'!W100","v":0},{"$f":"'Hankeyhtiö - Talous'!X100","v":0},{"$f":"'Hankeyhtiö - Talous'!Y100","v":0},{"$f":"'Hankeyhtiö - Talous'!Z100","v":0},{"$f":"'Hankeyhtiö - Talous'!AA100","v":0},{"$f":"'Hankeyhtiö - Talous'!AB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AK100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AL100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AM100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AN100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AO100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AP100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AQ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AR100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AS100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AT100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AU100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AV100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AW100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AX100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AY100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!AZ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BA100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BB100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BC100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BD100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BE100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BF100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BG100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BH100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BI100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BJ100","v":-7.5147378344530624},{"$f":"'Hankeyhtiö - Talous'!BK100","v":-7.5147378344530624}]
[null,"Rahavirta jaettavaksi osakkeenomistajille",null,null,null,null,null,null,null,null,null,{"$f":"L32+SUM(L34:L35)","v":0},0,0,0,142.12307117402352,143.29732840291575,144.45837767579042,310.53041293736675,311.58748302997282,316.02817996798535,320.52186979030643,341.94190040484818,{"$f":"X32+SUM(X34:X35)","v":348.70621679889325},184.62365963209638,188.31613282473813,192.08245548123284,7.2204352163257006,12.597151389057675,16.499325718960197,20.313446377051523,23.889546134811585,27.575836585133604,31.231480836918198,34.990806098201006,38.605343409709434,42.308433589048889,46.06509287596657,49.924463712078364,53.87434530144472,57.934100784865961,62.054327346298265,66.28829358597153,70.622870493708376,29.191824595242796,30.670864790417827,33.989146061496939,37.377817614004897,40.861457502158487,44.377872262512966,47.991540556303079,51.684852816463575,55.482405667792818,59.316915946236207,63.258215419551505,67.287281891890188,71.430779506496663,75.615919793621458,79.918332946944105,84.31747185099195,89.074128287864994,94.684443009975382,99.157645832453113]
[]
[null,"Omistajille jaettavat osingot",null,null,null,null,null,null,null,null,null,{"$f":"-'Hankeyhtiö - Talous'!L104","v":0},{"$f":"-'Hankeyhtiö - Talous'!M104","v":0},{"$f":"-'Hankeyhtiö - Talous'!N104","v":0},{"$f":"-'Hankeyhtiö - Talous'!O104","v":0},{"$f":"-'Hankeyhtiö - Talous'!P104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Q104","v":0},{"$f":"-'Hankeyhtiö - Talous'!R104","v":0},{"$f":"-'Hankeyhtiö - Talous'!S104","v":0},{"$f":"-'Hankeyhtiö - Talous'!T104","v":0},{"$f":"-'Hankeyhtiö - Talous'!U104","v":0},{"$f":"-'Hankeyhtiö - Talous'!V104","v":0},{"$f":"-'Hankeyhtiö - Talous'!W104","v":0},{"$f":"-'Hankeyhtiö - Talous'!X104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Y104","v":0},{"$f":"-'Hankeyhtiö - Talous'!Z104","v":0},{"$f":"-'Hankeyhtiö - Talous'!AA104","v":0},{"$f":"-'Hankeyhtiö - Talous'!AB104","v":5.2082365122803616},{"$f":"-'Hankeyhtiö - Talous'!AC104","v":9.8515799788764618},{"$f":"-'Hankeyhtiö - Talous'!AD104","v":13.698842880575373},{"$f":"-'Hankeyhtiö - Talous'!AE104","v":17.456953881898986},{"$f":"-'Hankeyhtiö - Talous'!AF104","v":20.975923789755971},{"$f":"-'Hankeyhtiö - Talous'!AG104","v":24.603941793176919},{"$f":"-'Hankeyhtiö - Talous'!AH104","v":28.200148149122356},{"$f":"-'Hankeyhtiö - Talous'!AI104","v":31.898846756649256},{"$f":"-'Hankeyhtiö - Talous'!AJ104","v":35.451544881326612},{"$f":"-'Hankeyhtiö - Talous'!AK104","v":39.091559090098457},{"$f":"-'Hankeyhtiö - Talous'!AL104","v":42.7838808870371},{"$f":"-'Hankeyhtiö - Talous'!AM104","v":46.577627483370321},{"$f":"-'Hankeyhtiö - Talous'!AN104","v":50.460572348162515},{"$f":"-'Hankeyhtiö - Talous'!AO104","v":54.452052372518096},{"$f":"-'Hankeyhtiö - Talous'!AP104","v":58.502637965703421},{"$f":"-'Hankeyhtiö - Talous'!AQ104","v":62.665570417764798},{"$f":"-'Hankeyhtiö - Talous'!AR104","v":66.927692862137533},{"$f":"-'Hankeyhtiö - Talous'!AS104","v":25.422743411040567},{"$f":"-'Hankeyhtiö - Talous'!AT104","v":26.826401982531511},{"$f":"-'Hankeyhtiö - Talous'!AU104","v":30.067793997452895},{"$f":"-'Hankeyhtiö - Talous'!AV104","v":33.378038508679992},{"$f":"-'Hankeyhtiö - Talous'!AW104","v":36.781682814727077},{"$f":"-'Hankeyhtiö - Talous'!AX104","v":40.216502081332919},{"$f":"-'Hankeyhtiö - Talous'!AY104","v":43.746942971499436},{"$f":"-'Hankeyhtiö - Talous'!AZ104","v":47.355363279963882},{"$f":"-'Hankeyhtiö - Talous'!BA104","v":51.066326340563108},{"$f":"-'Hankeyhtiö - Talous'!BB104","v":54.812515032461874},{"$f":"-'Hankeyhtiö - Talous'!BC104","v":58.663726487501698},{"$f":"-'Hankeyhtiö - Talous'!BD104","v":62.600903181199456},{"$f":"-'Hankeyhtiö - Talous'!BE104","v":66.650673221592101},{"$f":"-'Hankeyhtiö - Talous'!BF104","v":70.740211383018803},{"$f":"-'Hankeyhtiö - Talous'!BG104","v":74.945110368129363},{"$f":"-'Hankeyhtiö - Talous'!BH104","v":79.244784820600913},{"$f":"-'Hankeyhtiö - Talous'!BI104","v":83.899987516866176},{"$f":"-'Hankeyhtiö - Talous'!BJ104","v":89.406819423556541},{"$f":"-'Hankeyhtiö - Talous'!BK104","v":93.774469774305899}]
[]
[null,"Alkuperäinen oman pääoman sijoitus",null,null,null,null,null,null,null,null,null,{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777},{"$f":"'Sijoittajien tuotot'!$D$47","v":1953.1723276940777}]
[]
[null,"Vuotuinen tuotto sijoitetulle omalle pääomalle",null,null,null,null,null,null,null,null,null,{"$f":"L38/L40","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X38/X40","v":0},0,0,0,2.666552478976202E-3,5.0438867268344277E-3,7.0136376019356555E-3,8.9377438100962294E-3,1.0739412745274873E-2,1.2596912952491202E-2,1.4438125990867152E-2,1.6331813790495971E-2,1.8150751154241897E-2,2.0014393269768518E-2,2.1904816221489223E-2,2.3847167412186326E-2,2.5835187009707664E-2,2.7878775262398063E-2,2.9952624833043711E-2,3.208399460161715E-2,3.4266148415666227E-2,1.3016129222481229E-2,1.3734784996776429E-2,1.5394337494506203E-2,1.708914161613493E-2,1.883176527395904E-2,2.0590350124821126E-2,2.2397892060628994E-2,2.4245358491163858E-2,2.614532553860836E-2,2.8063327672256E-2,3.0035100157680558E-2,3.2050885778781388E-2,3.4124317796515237E-2,3.6218110598840475E-2,3.8370966711682747E-2,4.0572346687994289E-2,4.2955752714313129E-2,4.5775182330742188E-2,4.8011365123637802E-2]
[]
[null,"SVOPin sisäinen korkotuotto (IRR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Sijoittajien tuotot'!$D$45","v":2.1548494696617126E-2}]

{"sheet":"Outputit 5","index":20,"n_rows":14,"n_cols":31,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"Kontrolli!B2","v":"Skenaario: Pienempi Hybridimalli + OPO + peruskysyntä"}]
[]
[null,null,"Inputit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Outputit"]
[]
[null,null,null,"x","x",null,null,null,"x","x","x",null,null,null,null,"x",null,"x"]
[null,null,null,"Osuus","Siirrettävien tonttien arvo, EURm","Vuokra-tuotto-% tonteille","Vuotuinen tonttivuokra-tuotto, EURm",null,"Rakennus-oikeuden arvo, EUR/km2","Tarvittavat kerros-neliömetrit","Asuin-rakentamisen osuus","Asuin-neliöt","Muut neliöt (liike, toimisto ym.)",null,"Asuntojen keskipinta-ala, m2","Asuntojen lkm, kpl","Asumistiheys (m2/hlö)","Asukkaiden lkm, kpl",null,null,"Osuus","Siirrettävien tonttien arvo, EURm","Vuotuinen tonttivuokra-tuotto, EURm",null,"Rakennus-oikeuden arvo, EUR/km2","Tarvittavat kerros-neliömetrit","Asuin-rakentamisen osuus",null,"Asuntojen keskipinta-ala, m2","Asuntojen lkm, kpl","Asukkaiden lkm, kpl"]
[null,null,{"$f":"Kontrolli!C250","v":"[Sijoittaja 1]"},{"$f":"Kontrolli!E250","v":0.2},{"$f":"D8*Kontrolli!$E$121","v":80},{"$f":"Kontrolli!$E$198","v":4.4999999999999998E-2},{"$f":"+F8*E8","v":3.5999999999999996},null,1200,{"$f":"+IFERROR(E8*1000000/I8,\"\")","v":66666.666666666672},0.7,{"$f":"IFERROR(+J8*K8,\"\")","v":46666.666666666664},{"$f":"+IFERROR(J8-L8,\"\")","v":20000.000000000007},null,55,{"$f":"+IFERROR(L8/O8,\"\")","v":848.48484848484838},35,{"$f":"+IFERROR(L8/Q8,\"\")","v":1333.3333333333333},null,{"$f":"C8","v":"[Sijoittaja 1]"},{"$f":"D8","v":0.2},{"$f":"E8","v":80},{"$f":"G8","v":3.5999999999999996},null,{"$f":"I8","v":1200},{"$f":"J8","v":66666.666666666672},{"$f":"K8","v":0.7},null,{"$f":"O8","v":55},{"$f":"P8","v":848.48484848484838},{"$f":"R8","v":1333.3333333333333}]
[null,null,{"$f":"Kontrolli!C251","v":"[Sijoittaja 2]"},{"$f":"Kontrolli!E251","v":0},{"$f":"D9*Kontrolli!$E$121","v":0},{"$f":"Kontrolli!$E$198","v":4.4999999999999998E-2},0,null,null,{"$f":"+IFERROR(E9*1000000/I9,\"\")","v":""},null,{"$f":"IFERROR(+J9*K9,\"\")","v":""},{"$f":"+IFERROR(J9-L9,\"\")","v":""},null,null,{"$f":"+IFERROR(L9/O9,\"\")","v":""},null,{"$f":"+IFERROR(L9/Q9,\"\")","v":""},null,{"$f":"C9","v":"[Sijoittaja 2]"},{"$f":"D9","v":0},0,0,null,0,"",0,null,0,"",""]
[null,null,{"$f":"Kontrolli!C252","v":"[Sijoittaja 3]"},{"$f":"Kontrolli!E252","v":0.2},{"$f":"D10*Kontrolli!$E$121","v":80},{"$f":"Kontrolli!$E$198","v":4.4999999999999998E-2},3.5999999999999996,null,1000,80000,0.5,40000,{"$f":"+IFERROR(J10-L10,\"\")","v":40000},null,55,727.27272727272725,35,1142.8571428571429,null,"[Sijoittaja 3]",0.2,80,3.5999999999999996,null,1000,80000,0.5,null,55,727.27272727272725,1142.8571428571429]
[null,null,{"$f":"Kontrolli!C253","v":"[Sijoittaja 4]"},{"$f":"Kontrolli!E253","v":0.2},{"$f":"D11*Kontrolli!$E$121","v":80},{"$f":"Kontrolli!$E$198","v":4.4999999999999998E-2},3.5999999999999996,null,700,114285.71428571429,0.7,80000,34285.71428571429,null,55,1454.5454545454545,35,2285.7142857142858,null,"[Sijoittaja 4]",0.2,80,3.5999999999999996,null,700,114285.71428571429,0.7,null,55,1454.5454545454545,2285.7142857142858]
[null,null,{"$f":"Kontrolli!C254","v":"[Sijoittaja 5]"},{"$f":"Kontrolli!E254","v":0.2},{"$f":"D12*Kontrolli!$E$121","v":80},{"$f":"Kontrolli!$E$198","v":4.4999999999999998E-2},3.5999999999999996,null,1200,66666.666666666672,0.7,46666.666666666664,20000.000000000007,null,55,848.48484848484838,35,1333.3333333333333,null,"[Sijoittaja 5]",0.2,80,3.5999999999999996,null,1200,66666.666666666672,0.7,null,55,848.48484848484838,1333.3333333333333]
[null,null,{"$f":"Kontrolli!C255","v":"[Sijoittaja 6]"},{"$f":"Kontrolli!E255","v":0.2},{"$f":"D13*Kontrolli!$E$121","v":80},{"$f":"Kontrolli!$E$198","v":4.4999999999999998E-2},3.5999999999999996,null,1000,80000,0.5,40000,40000,null,55,727.27272727272725,35,1142.8571428571429,null,"[Sijoittaja 6]",0.2,80,3.5999999999999996,null,1000,80000,0.5,null,55,727.27272727272725,1142.8571428571429]
[null,null,"Yhteensä",{"$f":"+SUM(D8:D12)","v":0.8},{"$f":"SUM(E8:E12)","v":320},{"$f":"+G14/E14","v":4.4999999999999998E-2},{"$f":"SUM(G8:G12)","v":14.399999999999999},null,{"$f":"+E14*1000000/J14","v":976.74418604651157},{"$f":"SUM(J8:J12)","v":327619.04761904763},{"$f":"+L14/J14","v":0.65116279069767435},{"$f":"SUM(L8:L12)","v":213333.33333333331},{"$f":"SUM(M8:M12)","v":114285.71428571429},null,{"$f":"+L14/P14","v":55},{"$f":"SUM(P8:P12)","v":3878.7878787878785},{"$f":"+L14/R14","v":35},{"$f":"SUM(R8:R12)","v":6095.2380952380945},null,"Yhteensä",{"$f":"D14","v":0.8},320,{"$f":"G14","v":14.399999999999999},null,{"$f":"I14","v":976.74418604651157},{"$f":"J14","v":327619.04761904763},{"$f":"K14","v":0.65116279069767435},null,{"$f":"O14","v":55},{"$f":"P14","v":3878.7878787878785},{"$f":"R14","v":6095.2380952380945}]