{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Västerås","Hallstahammar","Surahammar"],"read":"whole","date_system":"1900"}

{"sheet":"Västerås","index":0,"n_rows":42,"n_cols":20,"rows_kept":42,"merged":[[0,0,0,7],[2,0,2,7],[4,0,4,7],[7,4,7,5],[9,0,9,4],[9,5,9,6],[11,0,12,0],[11,2,12,3],[11,4,12,6],[11,7,12,7],[11,12,11,14],[13,2,13,3],[13,4,13,6],[14,2,14,3],[14,4,14,6],[15,2,15,3],[15,4,15,6],[16,2,16,3],[16,4,16,6],[18,0,18,6],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,4],[19,5,19,6],[19,7,20,7],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[26,0,26,6],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,4],[27,5,27,6],[27,7,28,7],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[34,0,34,6],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,4],[36,5,36,6],[36,7,37,7],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4]]}
["Prisexempel 2026- Västerås"]
[]
["Här ser du prisexempel fjärrvärmekostnad för småhus, flerbostadshus, lokaler och samfälligheter. Alla summor är inkl.moms."]
[]
["Kategori Småhus Västerås"]
[]
[null,"Vinter","Vår/Höst","Sommar",null,null,"Flöde"]
["Rörligt Pris",985,780,295,"Kr/MWh",null,2,"Kr/m3"]
[]
["Fast Småhus",{"$nulls":4},{"v":5580,"d":"5,580"},null,"Kr/år"]
[]
["Årlig fbr (MWh)",null,"Total årskostnad",null,"Varav fast del",null,null,"Varav rörlig del",{"$nulls":4},"Fördelningsnyckel"]
[{"$nulls":12},"Vinter","Vår/Höst","Sommar","Flöde"]
[15,null,{"$f":"E14+H14","v":{"v":18594.02421152906,"d":"18,594"}},null,{"$f":"$F$10","v":{"v":5580,"d":"5,580"}},null,null,{"$f":"A14*$M$14*$B$8+A14*$N$14*$C$8+A14*$O$14*$D$8+P14*$G$8","v":{"v":13014.02421152906,"d":"13,014"}},{"$nulls":3},"Småhus",{"v":0.4401632998774288,"d":"44.0%"},{"v":0.4903551969481335,"d":"49.0%"},{"v":0.06948150317443781,"d":"6.9%"},233]
[20,null,{"$f":"E15+H15","v":{"v":22932.698948705416,"d":"22,933"}},null,{"$f":"$F$10","v":{"v":5580,"d":"5,580"}},null,null,{"$f":"A15*$M$14*$B$8+A15*$N$14*$C$8+A15*$O$14*$D$8+P15*$G$8","v":{"v":17352.698948705416,"d":"17,353"}},{"$nulls":7},311]
[30,null,{"$f":"E16+H16","v":{"v":31608.04842305812,"d":"31,608"}},null,{"v":5580,"d":"5,580"},null,null,{"$f":"A16*$M$14*$B$8+A16*$N$14*$C$8+A16*$O$14*$D$8+P16*$G$8","v":{"v":26028.04842305812,"d":"26,028"}},{"$nulls":7},466]
[40,null,{"$f":"E17+H17","v":{"v":40285.39789741083,"d":"40,285"}},null,{"v":5580,"d":"5,580"},null,null,{"$f":"A17*$M$14*$B$8+A17*$N$14*$C$8+A17*$O$14*$D$8+P17*$G$8","v":{"v":34705.39789741083,"d":"34,705"}},{"$nulls":7},622]
[]
["Kategori Flerbostadshus Västerås",{"$nulls":6},1900]
["MAX Effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",500,1488.75,912.5,null,"Bas",585]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",2771.25,1398.75,912.5,null,"Spets",1670]
[24,14,80,{"$f":"SUM(F22:H22)","v":{"v":92801.115,"d":"92,801"}},null,{"$f":"IF(B22<25,$O$20,IF(B22<80,$O$21,IF(B22<150,$O$22,IF(B22<250,$O$23,IF(B22<500,$O$24,$O$25)))))","v":500},{"$f":"IF(B22<25,B22*$P$20+A22*$Q$20,IF(B22<80,B22*$P$21+A22*$Q$21,IF(B22<150,B22*$P$22+A22*$Q$22,IF(B22<250,B22*$P$23+A22*$Q$23,IF(B22<500,B22*$P$24+A22*$Q$24,B22*$P$25+A22*$Q$25)))))","v":{"v":42742.5,"d":"42,743"}},{"$f":"(J22*$T$20+K22*$T$21+L22*$T$22)","v":{"v":49558.615000000005,"d":"49,559"}},null,69.291,4.491,6.218,null,"80-149",14806.25,1248.75,912.5,null,"Sommar",245]
[57,36,193,{"$f":"SUM(F23:H23)","v":{"v":220997.70500000002,"d":"220,998"}},null,{"$f":"IF(B23<25,$O$20,IF(B23<80,$O$21,IF(B23<150,$O$22,IF(B23<250,$O$23,IF(B23<500,$O$24,$O$25)))))","v":{"v":2771.25,"d":"2,771"}},{"$f":"IF(B23<25,B23*$P$20+A23*$Q$20,IF(B23<80,B23*$P$21+A23*$Q$21,IF(B23<150,B23*$P$22+A23*$Q$22,IF(B23<250,B23*$P$23+A23*$Q$23,IF(B23<500,B23*$P$24+A23*$Q$24,B23*$P$25+A23*$Q$25)))))","v":{"v":102367.5,"d":"102,368"}},{"$f":"(J23*$T$20+K23*$T$21+L23*$T$22)","v":{"v":115858.955,"d":"115,859"}},null,170.577,7.423,{"v":15.000000000000016,"d":"15.000"},null,"150-249",40405,1078.75,912.5]
[148,95,500,{"$f":"SUM(F24:H24)","v":{"v":566149.915,"d":"566,150"}},null,{"$f":"IF(B24<25,$O$20,IF(B24<80,$O$21,IF(B24<150,$O$22,IF(B24<250,$O$23,IF(B24<500,$O$24,$O$25)))))","v":{"v":14806.25,"d":"14,806"}},{"v":253681.25,"d":"253,681"},{"$f":"(J24*$T$20+K24*$T$21+L24*$T$22)","v":{"v":297662.41500000004,"d":"297,662"}},null,444.206,16.935,38.859,null,"250-499",99005,845,912.5]
[295,197,1000,{"$f":"SUM(F25:H25)","v":{"v":1110861.3,"d":"1,110,861"}},null,{"$f":"IF(B25<25,$O$20,IF(B25<80,$O$21,IF(B25<150,$O$22,IF(B25<250,$O$23,IF(B25<500,$O$24,$O$25)))))","v":{"v":40405,"d":"40,405"}},{"v":481701.25,"d":"481,701"},{"$f":"(J25*$T$20+K25*$T$21+L25*$T$22)","v":{"v":588755.05,"d":"588,755"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",214831.25,613.75,912.5]
[]
["Kategori Lokaler Västerås",{"$nulls":6},1700]
["Ansl effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",500,1488.75,912.5,null,"Bas",585]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",2771.25,1398.75,912.5,null,"Spets",1670]
[24,14,80,{"$f":"SUM(F30:H30)","v":{"v":92801.115,"d":"92,801"}},null,{"$f":"IF(B30<25,$O$28,IF(B30<80,$O$29,IF(B30<150,$O$30,IF(B30<250,$O$31,IF(B30<500,$O$32,$O$33)))))","v":500},{"$f":"IF(B30<25,B30*$P$28+A30*$Q$28,IF(B30<80,B30*$P$29+A30*$Q$29,IF(B30<150,B30*$P$30+A30*$Q$30,IF(B30<250,B30*$P$31+A30*$Q$31,IF(B30<500,B30*$P$32+A30*$Q$32,B30*$P$33+A30*$Q$33)))))","v":{"v":42742.5,"d":"42,743"}},{"$f":"(J30*$T$28+K30*$T$29+L30*$T$30)","v":{"v":49558.615000000005,"d":"49,559"}},null,69.291,4.491,6.218,null,"80-149",14806.25,1248.75,912.5,null,"Sommar",245]
[57,36,193,{"$f":"SUM(F31:H31)","v":{"v":220997.70500000002,"d":"220,998"}},null,{"$f":"IF(B31<25,$O$28,IF(B31<80,$O$29,IF(B31<150,$O$30,IF(B31<250,$O$31,IF(B31<500,$O$32,$O$33)))))","v":{"v":2771.25,"d":"2,771"}},{"$f":"IF(B31<25,B31*$P$28+A31*$Q$28,IF(B31<80,B31*$P$29+A31*$Q$29,IF(B31<150,B31*$P$30+A31*$Q$30,IF(B31<250,B31*$P$31+A31*$Q$31,IF(B31<500,B31*$P$32+A31*$Q$32,B31*$P$33+A31*$Q$33)))))","v":{"v":102367.5,"d":"102,368"}},{"$f":"(J31*$T$28+K31*$T$29+L31*$T$30)","v":{"v":115858.955,"d":"115,859"}},null,170.577,7.423,{"v":15.000000000000016,"d":"15.000"},null,"150-249",40405,1078.75,912.5]
[148,95,500,{"$f":"SUM(F32:H32)","v":{"v":566149.915,"d":"566,150"}},null,{"v":14806.25,"d":"14,806"},{"v":253681.25,"d":"253,681"},{"$f":"(J32*$T$28+K32*$T$29+L32*$T$30)","v":{"v":297662.41500000004,"d":"297,662"}},null,444.206,16.935,38.859,null,"250-499",99005,845,912.5]
[295,197,1000,{"$f":"SUM(F33:H33)","v":{"v":1110861.3,"d":"1,110,861"}},null,{"$f":"IF(B33<25,$O$28,IF(B33<80,$O$29,IF(B33<150,$O$30,IF(B33<250,$O$31,IF(B33<500,$O$32,$O$33)))))","v":{"v":40405,"d":"40,405"}},{"v":481701.25,"d":"481,701"},{"$f":"(J33*$T$28+K33*$T$29+L33*$T$30)","v":{"v":588755.05,"d":"588,755"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",214831.25,613.75,912.5]
[]
["Kategori Samfälligheter Västerås",{"$nulls":6},2100]
[]
["Ansl effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",435,1215,760,null,"Bas",585]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",2297.5,1141.25,760,null,"Spets",1670]
[24,14,80,{"$f":"SUM(F39:H39)","v":{"v":85243.615,"d":"85,244"}},null,{"$f":"IF(B39<25,$O$37,IF(B39<80,$O$38,IF(B39<150,$O$39,IF(B39<250,$O$40,IF(B39<500,$O$41,$O$42)))))","v":435},{"$f":"IF(B39<25,B39*$P$37+A39*$Q$37,IF(B39<80,B39*$P$38+A39*$Q$38,IF(B39<150,B39*$P$39+A39*$Q$39,IF(B39<250,B39*$P$40+A39*$Q$40,IF(B39<500,B39*$P$41+A39*$Q$41,B39*$P$42+A39*$Q$42)))))","v":{"v":35250,"d":"35,250"}},{"$f":"(J39*$T$37+K39*$T$38+L39*$T$39)","v":{"v":49558.615000000005,"d":"49,559"}},null,69.291,4.491,6.218,null,"80-149",12226.25,1017.5,760,null,"Sommar",245]
[57,35,193,{"$f":"SUM(F40:H40)","v":{"v":202979.34999999998,"d":"202,979"}},null,{"$f":"IF(B40<25,$O$37,IF(B40<80,$O$38,IF(B40<150,$O$39,IF(B40<250,$O$40,IF(B40<500,$O$41,$O$42)))))","v":{"v":2297.5,"d":"2,298"}},{"$f":"IF(B40<25,B40*$P$37+A40*$Q$37,IF(B40<80,B40*$P$38+A40*$Q$38,IF(B40<150,B40*$P$39+A40*$Q$39,IF(B40<250,B40*$P$40+A40*$Q$40,IF(B40<500,B40*$P$41+A40*$Q$41,B40*$P$42+A40*$Q$42)))))","v":{"v":83263.75,"d":"83,264"}},{"$f":"(J40*$T$37+K40*$T$38+L40*$T$39)","v":{"v":117418.09999999999,"d":"117,418"}},null,169.14,8.86,{"v":15,"d":"15.000"},null,"150-249",33120,878.75,760]
[148,94,500,{"$f":"SUM(F41:H41)","v":{"v":519417.655,"d":"519,418"}},null,{"v":12226.25,"d":"12,226"},{"v":208125,"d":"208,125"},{"$f":"(J41*$T$37+K41*$T$38+L41*$T$39)","v":{"v":299066.405,"d":"299,066"}},null,442.912,18.229,38.859,null,"250-499",81378.75,686.25,760]
[295,197,1000,{"$f":"SUM(F42:H42)","v":{"v":1019188.8,"d":"1,019,189"}},null,{"v":33120,"d":"33,120"},{"v":397313.75,"d":"397,314"},{"$f":"(J42*$T$37+K42*$T$38+L42*$T$39)","v":{"v":588755.05,"d":"588,755"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",175915,497.5,760]

{"sheet":"Hallstahammar","index":1,"n_rows":42,"n_cols":20,"rows_kept":42,"merged":[[0,0,0,7],[2,0,2,7],[4,0,4,7],[7,4,7,5],[9,0,9,4],[9,5,9,6],[11,0,12,0],[11,2,12,3],[11,4,12,6],[11,7,12,7],[11,12,11,14],[13,2,13,3],[13,4,13,6],[14,2,14,3],[14,4,14,6],[15,2,15,3],[15,4,15,6],[16,2,16,3],[16,4,16,6],[18,0,18,6],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,4],[19,5,19,6],[19,7,20,7],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[26,0,26,6],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,4],[27,5,27,6],[27,7,28,7],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[34,0,34,6],[36,0,37,0],[36,1,37,1],[36,2,37,2],[36,3,37,4],[36,5,36,6],[36,7,37,7],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4]]}
["Prisexempel 2026- Hallstahammar"]
[]
["Här ser du prisexempel fjärrvärmekostnad för småhus, flerbostadshus, lokaler och samfälligheter. Alla summor är inkl.moms."]
[]
["Kategori Småhus Hallstahammar"]
[]
[null,"Vinter","Vår/Höst","Sommar",null,null,"Flöde"]
["Rörligt Pris",985,780,295,"Kr/MWh",null,2,"Kr/m3"]
[]
["Fast Småhus",{"$nulls":4},{"v":5580,"d":"5,580"},null,"Kr/år"]
[]
["Årlig fbr (MWh)",null,"Total årskostnad",null,"Varav fast del",null,null,"Varav rörlig del",{"$nulls":4},"Fördelningsnyckel"]
[{"$nulls":12},"Vinter","Vår/Höst","Sommar","Flöde"]
[15,null,{"$f":"E14+H14","v":{"v":18594.02421152906,"d":"18,594"}},null,{"$f":"$F$10","v":{"v":5580,"d":"5,580"}},null,null,{"$f":"A14*$M$14*$B$8+A14*$N$14*$C$8+A14*$O$14*$D$8+P14*$G$8","v":{"v":13014.02421152906,"d":"13,014"}},{"$nulls":3},"Småhus",{"v":0.4401632998774288,"d":"44.0%"},{"v":0.4903551969481335,"d":"49.0%"},{"v":0.06948150317443781,"d":"6.9%"},233]
[20,null,{"$f":"E15+H15","v":{"v":22932.698948705416,"d":"22,933"}},null,{"$f":"$F$10","v":{"v":5580,"d":"5,580"}},null,null,{"$f":"A15*$M$14*$B$8+A15*$N$14*$C$8+A15*$O$14*$D$8+P15*$G$8","v":{"v":17352.698948705416,"d":"17,353"}},{"$nulls":7},311]
[30,null,{"$f":"E16+H16","v":{"v":31608.04842305812,"d":"31,608"}},null,{"v":5580,"d":"5,580"},null,null,{"$f":"A16*$M$14*$B$8+A16*$N$14*$C$8+A16*$O$14*$D$8+P16*$G$8","v":{"v":26028.04842305812,"d":"26,028"}},{"$nulls":7},466]
[40,null,{"$f":"E17+H17","v":{"v":40285.39789741083,"d":"40,285"}},null,{"v":5580,"d":"5,580"},null,null,{"$f":"A17*$M$14*$B$8+A17*$N$14*$C$8+A17*$O$14*$D$8+P17*$G$8","v":{"v":34705.39789741083,"d":"34,705"}},{"$nulls":7},622]
[]
["Kategori Flerbostadshus Hallstahammar",{"$nulls":6},1900]
["MAX Effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",500,1488.75,912.5,null,"Bas",585]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",2771.25,1398.75,912.5,null,"Spets",1670]
[24,14,80,{"$f":"SUM(F22:H22)","v":{"v":92801.115,"d":"92,801"}},null,{"$f":"IF(B22<25,$O$20,IF(B22<80,$O$21,IF(B22<150,$O$22,IF(B22<250,$O$23,IF(B22<500,$O$24,$O$25)))))","v":500},{"$f":"IF(B22<25,B22*$P$20+A22*$Q$20,IF(B22<80,B22*$P$21+A22*$Q$21,IF(B22<150,B22*$P$22+A22*$Q$22,IF(B22<250,B22*$P$23+A22*$Q$23,IF(B22<500,B22*$P$24+A22*$Q$24,B22*$P$25+A22*$Q$25)))))","v":{"v":42742.5,"d":"42,743"}},{"$f":"(J22*$T$20+K22*$T$21+L22*$T$22)","v":{"v":49558.615000000005,"d":"49,559"}},null,69.291,4.491,6.218,null,"80-149",14806.25,1248.75,912.5,null,"Sommar",245]
[57,36,193,{"$f":"SUM(F23:H23)","v":{"v":220997.70500000002,"d":"220,998"}},null,{"$f":"IF(B23<25,$O$20,IF(B23<80,$O$21,IF(B23<150,$O$22,IF(B23<250,$O$23,IF(B23<500,$O$24,$O$25)))))","v":{"v":2771.25,"d":"2,771"}},{"$f":"IF(B23<25,B23*$P$20+A23*$Q$20,IF(B23<80,B23*$P$21+A23*$Q$21,IF(B23<150,B23*$P$22+A23*$Q$22,IF(B23<250,B23*$P$23+A23*$Q$23,IF(B23<500,B23*$P$24+A23*$Q$24,B23*$P$25+A23*$Q$25)))))","v":{"v":102367.5,"d":"102,368"}},{"$f":"(J23*$T$20+K23*$T$21+L23*$T$22)","v":{"v":115858.955,"d":"115,859"}},null,170.577,7.423,{"v":15.000000000000016,"d":"15.000"},null,"150-249",40405,1078.75,912.5]
[148,95,500,{"$f":"SUM(F24:H24)","v":{"v":566149.915,"d":"566,150"}},null,{"$f":"IF(B24<25,$O$20,IF(B24<80,$O$21,IF(B24<150,$O$22,IF(B24<250,$O$23,IF(B24<500,$O$24,$O$25)))))","v":{"v":14806.25,"d":"14,806"}},{"v":253681.25,"d":"253,681"},{"$f":"(J24*$T$20+K24*$T$21+L24*$T$22)","v":{"v":297662.41500000004,"d":"297,662"}},null,444.206,16.935,38.859,null,"250-499",99005,845,912.5]
[295,197,1000,{"$f":"SUM(F25:H25)","v":{"v":1110861.3,"d":"1,110,861"}},null,{"$f":"IF(B25<25,$O$20,IF(B25<80,$O$21,IF(B25<150,$O$22,IF(B25<250,$O$23,IF(B25<500,$O$24,$O$25)))))","v":{"v":40405,"d":"40,405"}},{"v":481701.25,"d":"481,701"},{"$f":"(J25*$T$20+K25*$T$21+L25*$T$22)","v":{"v":588755.05,"d":"588,755"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",214831.25,613.75,912.5]
[]
["Kategori Lokaler Hallstahammar",{"$nulls":6},1700]
["Ansl effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",500,1488.75,912.5,null,"Bas",585]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",2771.25,1398.75,912.5,null,"Spets",1670]
[24,14,80,{"$f":"SUM(F30:H30)","v":{"v":92801.115,"d":"92,801"}},null,{"$f":"IF(B30<25,$O$28,IF(B30<80,$O$29,IF(B30<150,$O$30,IF(B30<250,$O$31,IF(B30<500,$O$32,$O$33)))))","v":500},{"$f":"IF(B30<25,B30*$P$28+A30*$Q$28,IF(B30<80,B30*$P$29+A30*$Q$29,IF(B30<150,B30*$P$30+A30*$Q$30,IF(B30<250,B30*$P$31+A30*$Q$31,IF(B30<500,B30*$P$32+A30*$Q$32,B30*$P$33+A30*$Q$33)))))","v":{"v":42742.5,"d":"42,743"}},{"$f":"(J30*$T$28+K30*$T$29+L30*$T$30)","v":{"v":49558.615000000005,"d":"49,559"}},null,69.291,4.491,6.218,null,"80-149",14806.25,1248.75,912.5,null,"Sommar",245]
[57,36,193,{"$f":"SUM(F31:H31)","v":{"v":220997.70500000002,"d":"220,998"}},null,{"$f":"IF(B31<25,$O$28,IF(B31<80,$O$29,IF(B31<150,$O$30,IF(B31<250,$O$31,IF(B31<500,$O$32,$O$33)))))","v":{"v":2771.25,"d":"2,771"}},{"$f":"IF(B31<25,B31*$P$28+A31*$Q$28,IF(B31<80,B31*$P$29+A31*$Q$29,IF(B31<150,B31*$P$30+A31*$Q$30,IF(B31<250,B31*$P$31+A31*$Q$31,IF(B31<500,B31*$P$32+A31*$Q$32,B31*$P$33+A31*$Q$33)))))","v":{"v":102367.5,"d":"102,368"}},{"$f":"(J31*$T$28+K31*$T$29+L31*$T$30)","v":{"v":115858.955,"d":"115,859"}},null,170.577,7.423,{"v":15.000000000000016,"d":"15.000"},null,"150-249",40405,1078.75,912.5]
[148,95,500,{"$f":"SUM(F32:H32)","v":{"v":566149.915,"d":"566,150"}},null,{"v":14806.25,"d":"14,806"},{"v":253681.25,"d":"253,681"},{"$f":"(J32*$T$28+K32*$T$29+L32*$T$30)","v":{"v":297662.41500000004,"d":"297,662"}},null,444.206,16.935,38.859,null,"250-499",99005,845,912.5]
[295,197,1000,{"$f":"SUM(F33:H33)","v":{"v":1110861.3,"d":"1,110,861"}},null,{"$f":"IF(B33<25,$O$28,IF(B33<80,$O$29,IF(B33<150,$O$30,IF(B33<250,$O$31,IF(B33<500,$O$32,$O$33)))))","v":{"v":40405,"d":"40,405"}},{"v":481701.25,"d":"481,701"},{"$f":"(J33*$T$28+K33*$T$29+L33*$T$30)","v":{"v":588755.05,"d":"588,755"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",214831.25,613.75,912.5]
[]
["Kategori Samfälligheter Hallstahammar",{"$nulls":6},2100]
[]
["Ansl effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",435,1215,760,null,"Bas",585]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",2297.5,1141.25,760,null,"Spets",1670]
[24,14,80,{"$f":"SUM(F39:H39)","v":{"v":85243.615,"d":"85,244"}},null,{"$f":"IF(B39<25,$O$37,IF(B39<80,$O$38,IF(B39<150,$O$39,IF(B39<250,$O$40,IF(B39<500,$O$41,$O$42)))))","v":435},{"$f":"IF(B39<25,B39*$P$37+A39*$Q$37,IF(B39<80,B39*$P$38+A39*$Q$38,IF(B39<150,B39*$P$39+A39*$Q$39,IF(B39<250,B39*$P$40+A39*$Q$40,IF(B39<500,B39*$P$41+A39*$Q$41,B39*$P$42+A39*$Q$42)))))","v":{"v":35250,"d":"35,250"}},{"$f":"(J39*$T$37+K39*$T$38+L39*$T$39)","v":{"v":49558.615000000005,"d":"49,559"}},null,69.291,4.491,6.218,null,"80-149",12226.25,1017.5,760,null,"Sommar",245]
[57,35,193,{"$f":"SUM(F40:H40)","v":{"v":202979.34999999998,"d":"202,979"}},null,{"$f":"IF(B40<25,$O$37,IF(B40<80,$O$38,IF(B40<150,$O$39,IF(B40<250,$O$40,IF(B40<500,$O$41,$O$42)))))","v":{"v":2297.5,"d":"2,298"}},{"$f":"IF(B40<25,B40*$P$37+A40*$Q$37,IF(B40<80,B40*$P$38+A40*$Q$38,IF(B40<150,B40*$P$39+A40*$Q$39,IF(B40<250,B40*$P$40+A40*$Q$40,IF(B40<500,B40*$P$41+A40*$Q$41,B40*$P$42+A40*$Q$42)))))","v":{"v":83263.75,"d":"83,264"}},{"$f":"(J40*$T$37+K40*$T$38+L40*$T$39)","v":{"v":117418.09999999999,"d":"117,418"}},null,169.14,8.86,{"v":15,"d":"15.000"},null,"150-249",33120,878.75,760]
[148,94,500,{"$f":"SUM(F41:H41)","v":{"v":519417.655,"d":"519,418"}},null,{"v":12226.25,"d":"12,226"},{"v":208125,"d":"208,125"},{"$f":"(J41*$T$37+K41*$T$38+L41*$T$39)","v":{"v":299066.405,"d":"299,066"}},null,442.912,18.229,38.859,null,"250-499",81378.75,686.25,760]
[295,197,1000,{"$f":"SUM(F42:H42)","v":{"v":1019188.8,"d":"1,019,189"}},null,{"v":33120,"d":"33,120"},{"v":397313.75,"d":"397,314"},{"$f":"(J42*$T$37+K42*$T$38+L42*$T$39)","v":{"v":588755.05,"d":"588,755"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",175915,497.5,760]

{"sheet":"Surahammar","index":2,"n_rows":33,"n_cols":20,"rows_kept":33,"merged":[[0,0,0,7],[2,0,2,7],[4,0,4,7],[7,4,7,5],[9,0,9,4],[9,5,9,6],[11,0,12,0],[11,2,12,3],[11,4,12,6],[11,7,12,7],[11,12,11,14],[13,2,13,3],[13,4,13,6],[14,2,14,3],[14,4,14,6],[15,2,15,3],[15,4,15,6],[16,2,16,3],[16,4,16,6],[18,0,18,6],[19,0,20,0],[19,1,20,1],[19,2,20,2],[19,3,20,4],[19,5,19,6],[19,7,20,7],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[26,0,26,6],[27,0,28,0],[27,1,28,1],[27,2,28,2],[27,3,28,4],[27,5,27,6],[27,7,28,7],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4]]}
["Prisexempel 2026- Surahammar"]
[]
["Här ser du prisexempel fjärrvärmekostnad för småhus, flerbostadshus, lokaler och samfälligheter. Alla summor är inkl.moms."]
[]
["Kategori Småhus Surahammar"]
[]
[null,"Vinter","Vår/Höst","Sommar",null,null,"Flöde"]
["Rörligt Pris",985,780,295,"Kr/MWh",null,2,"Kr/m3"]
[]
["Fast Småhus",{"$nulls":4},{"v":5580,"d":"5,580"},null,"Kr/år"]
[]
["Årlig fbr (MWh)",null,"Total årskostnad",null,"Varav fast del",null,null,"Varav rörlig del",{"$nulls":4},"Fördelningsnyckel"]
[{"$nulls":12},"Vinter","Vår/Höst","Sommar","Flöde"]
[15,null,{"$f":"E14+H14","v":{"v":18594.02421152906,"d":"18,594"}},null,{"$f":"$F$10","v":{"v":5580,"d":"5,580"}},null,null,{"$f":"A14*$M$14*$B$8+A14*$N$14*$C$8+A14*$O$14*$D$8+P14*$G$8","v":{"v":13014.02421152906,"d":"13,014"}},{"$nulls":3},"Småhus",{"v":0.4401632998774288,"d":"44.0%"},{"v":0.4903551969481335,"d":"49.0%"},{"v":0.06948150317443781,"d":"6.9%"},233]
[20,null,{"$f":"E15+H15","v":{"v":22932.698948705416,"d":"22,933"}},null,{"$f":"$F$10","v":{"v":5580,"d":"5,580"}},null,null,{"$f":"A15*$M$14*$B$8+A15*$N$14*$C$8+A15*$O$14*$D$8+P15*$G$8","v":{"v":17352.698948705416,"d":"17,353"}},{"$nulls":7},311]
[30,null,{"$f":"E16+H16","v":{"v":31608.04842305812,"d":"31,608"}},null,{"v":5580,"d":"5,580"},null,null,{"$f":"A16*$M$14*$B$8+A16*$N$14*$C$8+A16*$O$14*$D$8+P16*$G$8","v":{"v":26028.04842305812,"d":"26,028"}},{"$nulls":7},466]
[40,null,{"$f":"E17+H17","v":{"v":40285.39789741083,"d":"40,285"}},null,{"v":5580,"d":"5,580"},null,null,{"$f":"A17*$M$14*$B$8+A17*$N$14*$C$8+A17*$O$14*$D$8+P17*$G$8","v":{"v":34705.39789741083,"d":"34,705"}},{"$nulls":7},622]
[]
["Kategori Flerbostadshus Surahammar",{"$nulls":6},1900]
["MAX Effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",1550,1872.5,962.5,null,"Bas",590]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",4240,1767.5,962.5,null,"Spets",1680]
[24,14,80,{"$f":"SUM(F22:H22)","v":{"v":100846.06999999999,"d":"100,846"}},null,{"$f":"IF(B22<25,$O$20,IF(B22<80,$O$21,IF(B22<150,$O$22,IF(B22<250,$O$23,IF(B22<500,$O$24,$O$25)))))","v":{"v":1550,"d":"1,550"}},{"$f":"IF(B22<25,B22*$P$20+A22*$Q$20,IF(B22<80,B22*$P$21+A22*$Q$21,IF(B22<150,B22*$P$22+A22*$Q$22,IF(B22<250,B22*$P$23+A22*$Q$23,IF(B22<500,B22*$P$24+A22*$Q$24,B22*$P$25+A22*$Q$25)))))","v":{"v":49315,"d":"49,315"}},{"$f":"(J22*$T$20+K22*$T$21+L22*$T$22)","v":{"v":49981.06999999999,"d":"49,981"}},null,69.291,4.491,6.218,null,"80-149",15393.75,1628.75,962.5,null,"Sommar",250]
[57,36,193,{"$f":"SUM(F23:H23)","v":{"v":239593.57,"d":"239,594"}},null,{"$f":"IF(B23<25,$O$20,IF(B23<80,$O$21,IF(B23<150,$O$22,IF(B23<250,$O$23,IF(B23<500,$O$24,$O$25)))))","v":{"v":4240,"d":"4,240"}},{"$f":"IF(B23<25,B23*$P$20+A23*$Q$20,IF(B23<80,B23*$P$21+A23*$Q$21,IF(B23<150,B23*$P$22+A23*$Q$22,IF(B23<250,B23*$P$23+A23*$Q$23,IF(B23<500,B23*$P$24+A23*$Q$24,B23*$P$25+A23*$Q$25)))))","v":{"v":118492.5,"d":"118,493"}},{"$f":"(J23*$T$20+K23*$T$21+L23*$T$22)","v":{"v":116861.06999999999,"d":"116,861"}},null,170.577,7.423,{"v":15.000000000000016,"d":"15.000"},null,"150-249",41183.75,1457.5,962.5]
[148,95,500,{"$f":"SUM(F24:H24)","v":{"v":612822.0900000001,"d":"612,822"}},null,{"$f":"IF(B24<25,$O$20,IF(B24<80,$O$21,IF(B24<150,$O$22,IF(B24<250,$O$23,IF(B24<500,$O$24,$O$25)))))","v":{"v":15393.75,"d":"15,394"}},{"v":297181.25,"d":"297,181"},{"$f":"(J24*$T$20+K24*$T$21+L24*$T$22)","v":{"v":300247.09,"d":"300,247"}},null,444.206,16.935,38.859,null,"250-499",100100,1222.5,962.5]
[295,197,1000,{"$f":"SUM(F25:H25)","v":{"v":1206146.4500000002,"d":"1,206,146"}},null,{"$f":"IF(B25<25,$O$20,IF(B25<80,$O$21,IF(B25<150,$O$22,IF(B25<250,$O$23,IF(B25<500,$O$24,$O$25)))))","v":{"v":41183.75,"d":"41,184"}},{"v":571065,"d":"571,065"},{"$f":"(J25*$T$20+K25*$T$21+L25*$T$22)","v":{"v":593897.7000000001,"d":"593,898"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",215300,992.5,962.5]
[]
["Kategori Lokaler Surahammar",{"$nulls":6},1700]
["Ansl effekt","BAS Effekt","Årlig fbr (MWh)","Total årskostnad",null,"Varav fast del",null,"Varav rörlig del",{"$nulls":5},"10-24",1550,1872.5,962.5,null,"Bas",590]
[{"$nulls":5},"Fast avg","Ansleffektavgift",null,null,"Bas","Spets","Sommar",null,"25-79",4240,1767.5,962.5,null,"Spets",1680]
[24,14,80,{"$f":"SUM(F30:H30)","v":{"v":100846.06999999999,"d":"100,846"}},null,{"$f":"IF(B30<25,$O$28,IF(B30<80,$O$29,IF(B30<150,$O$30,IF(B30<250,$O$31,IF(B30<500,$O$32,$O$33)))))","v":{"v":1550,"d":"1,550"}},{"$f":"IF(B30<25,B30*$P$28+A30*$Q$28,IF(B30<80,B30*$P$29+A30*$Q$29,IF(B30<150,B30*$P$30+A30*$Q$30,IF(B30<250,B30*$P$31+A30*$Q$31,IF(B30<500,B30*$P$32+A30*$Q$32,B30*$P$33+A30*$Q$33)))))","v":{"v":49315,"d":"49,315"}},{"$f":"(J30*$T$28+K30*$T$29+L30*$T$30)","v":{"v":49981.06999999999,"d":"49,981"}},null,69.291,4.491,6.218,null,"80-149",15393.75,1628.75,962.5,null,"Sommar",250]
[57,36,193,{"$f":"SUM(F31:H31)","v":{"v":239593.57,"d":"239,594"}},null,{"$f":"IF(B31<25,$O$28,IF(B31<80,$O$29,IF(B31<150,$O$30,IF(B31<250,$O$31,IF(B31<500,$O$32,$O$33)))))","v":{"v":4240,"d":"4,240"}},{"$f":"IF(B31<25,B31*$P$28+A31*$Q$28,IF(B31<80,B31*$P$29+A31*$Q$29,IF(B31<150,B31*$P$30+A31*$Q$30,IF(B31<250,B31*$P$31+A31*$Q$31,IF(B31<500,B31*$P$32+A31*$Q$32,B31*$P$33+A31*$Q$33)))))","v":{"v":118492.5,"d":"118,493"}},{"$f":"(J31*$T$28+K31*$T$29+L31*$T$30)","v":{"v":116861.06999999999,"d":"116,861"}},null,170.577,7.423,{"v":15.000000000000016,"d":"15.000"},null,"150-249",41183.75,1457.5,962.5]
[148,95,500,{"$f":"SUM(F32:H32)","v":{"v":612822.0900000001,"d":"612,822"}},null,{"v":15393.75,"d":"15,394"},{"v":297181.25,"d":"297,181"},{"$f":"(J32*$T$28+K32*$T$29+L32*$T$30)","v":{"v":300247.09,"d":"300,247"}},null,444.206,16.935,38.859,null,"250-499",100100,1222.5,962.5]
[295,197,1000,{"$f":"SUM(F33:H33)","v":{"v":1206146.4500000002,"d":"1,206,146"}},null,{"$f":"IF(B33<25,$O$28,IF(B33<80,$O$29,IF(B33<150,$O$30,IF(B33<250,$O$31,IF(B33<500,$O$32,$O$33)))))","v":{"v":41183.75,"d":"41,184"}},{"v":571065,"d":"571,065"},{"$f":"(J33*$T$28+K33*$T$29+L33*$T$30)","v":{"v":593897.7000000001,"d":"593,898"}},null,891.47,28.53,{"v":80.00000000000013,"d":"80.000"},null,">500",215300,992.5,962.5]