{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Баланс энергии","Баланс мощности","Заявитель3","Заявитель4","НВВ для шаблона ЕИАС","Выбор оценочного балла"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":11,"defined_names":1947,"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":"Баланс энергии","index":0,"n_rows":69,"n_cols":70,"rows_kept":69,"cut":false,"hidden":false,"merged":[[5,32,5,36],[5,37,5,41],[5,12,5,16],[5,22,5,26],[63,0,63,1],[5,7,5,11],[5,0,6,0],[5,1,6,1],[35,0,35,1],[46,0,46,1],[68,1,68,4],[68,6,68,11],[5,57,5,61],[1,5,1,6],[1,10,1,11],[1,15,1,16],[2,0,2,66],[1,20,1,21],[5,17,5,21],[5,42,5,46],[5,52,5,56],[3,0,3,66],[5,62,5,66],[5,47,5,51],[5,2,5,6],[5,27,5,31]]}
[]
[]
["Баланс электрической энергии по сетям ВН, СН1, СН2, и НН"]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"млн. кВт.ч."]
["№ п.п.","Показатели","Принято регулирующим органом на 2017 год",null,null,null,null,"Факт за 1 полугодие 2017 года",null,null,null,null,"Факт за 2 полугодие 2017 года",null,null,null,null,"Факт за 2017 год",null,null,null,null,"Принято регулирующим органом на 1 полугодие 2018 года",null,null,null,null,"Принято регулирующим органом на 2 полугодие 2018 года",null,null,null,null,"Принято регулирующим органом на 2018 год",null,null,null,null,"По данным организации на 1 полугодие 2019 года",null,null,null,null,"По данным организации на 2 полугодие 2019 года",null,null,null,null,"По данным организации на 2019 год",null,null,null,null,"Принято регулирующим органом на 1 полугодие 2019 года",null,null,null,null,"Принято регулирующим органом на 2 полугодие 2019 года",null,null,null,null,"Принято регулирующим органом на 2019 год"]
[null,null,"Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,"СПБ всего","1 пол","2 пол"]
["1.","Поступление эл.энергии в сеть , ВСЕГО ",{"$f":"C19+C21+C22","v":139.88078000000002},{"$f":"D15+D16+D17+D18","v":139.88078000000002},{"$f":"E10+E15+E16+E17+E18","v":0},{"$f":"F10+F15+F16+F17+F18","v":139.88078000000002},{"$f":"G10+G15+G16+G17+G18","v":76.857665456000007},{"$f":"H19+H21+H22","v":73.361999999999981},{"$f":"I15+I16+I17+I18","v":73.361999999999995},{"$f":"J10+J15+J16+J17+J18","v":0},{"$f":"K10+K15+K16+K17+K18","v":73.361999999999995},{"$f":"L10+L15+L16+L17+L18","v":38.808478599999987},{"$f":"M19+M21+M22","v":70.010000000000005},{"$f":"N15+N16+N17+N18","v":70.010000000000005},{"$f":"O10+O15+O16+O17+O18","v":0},{"$f":"P10+P15+P16+P17+P18","v":70.010000000000005},{"$f":"Q10+Q15+Q16+Q17+Q18","v":24.77835300000001},{"$f":"R19+R21+R22","v":143.37200000000001},{"$f":"S15+S16+S17+S18","v":143.37200000000001},{"$f":"T10+T15+T16+T17+T18","v":0},{"$f":"U10+U15+U16+U17+U18","v":78.969000000000008},{"$f":"V10+V15+V16+V17+V18","v":65.066808800000018},{"$f":"W19+W21+W22","v":71.127350543415744},{"$f":"X15+X16+X17+X18","v":71.127350543415758},{"$f":"Y10+Y15+Y16+Y17+Y18","v":0},{"$f":"Z10+Z15+Z16+Z17+Z18","v":71.127350543415758},{"$f":"AA10+AA15+AA16+AA17+AA18","v":37.225295335318634},{"$f":"AB19+AB21+AB22","v":74.250904456584223},{"$f":"AC15+AC16+AC17+AC18","v":74.250904456584237},{"$f":"AD10+AD15+AD16+AD17+AD18","v":0},{"$f":"AE10+AE15+AE16+AE17+AE18","v":74.250904456584237},{"$f":"AF10+AF15+AF16+AF17+AF18","v":38.860042250888249},{"$f":"AG19+AG21+AG22","v":145.37825499999997},{"$f":"AH15+AH16+AH17+AH18","v":145.378255},{"$f":"AI10+AI15+AI16+AI17+AI18","v":0},{"$f":"AJ10+AJ15+AJ16+AJ17+AJ18","v":145.378255},{"$f":"AK10+AK15+AK16+AK17+AK18","v":76.08533758620689},{"$f":"AL19+AL21+AL22","v":71.231999999999985},{"$f":"AM15+AM16+AM17+AM18","v":70.798000000000002},{"$f":"AN10+AN15+AN16+AN17+AN18","v":0.434},{"$f":"AO10+AO15+AO16+AO17+AO18","v":71.231999999999999},{"$f":"AP10+AP15+AP16+AP17+AP18","v":37.556166399999995},{"$f":"AQ19+AQ21+AQ22","v":74.14},{"$f":"AR15+AR16+AR17+AR18","v":73.688000000000002},{"$f":"AS10+AS15+AS16+AS17+AS18","v":0.45200000000000001},{"$f":"AT10+AT15+AT16+AT17+AT18","v":74.14},{"$f":"AU10+AU15+AU16+AU17+AU18","v":39.088728000000003},{"$f":"AV19+AV21+AV22","v":145.37199999999999},{"$f":"AW15+AW16+AW17+AW18","v":144.48699999999999},{"$f":"AX10+AX15+AX16+AX17+AX18","v":0.88500000000000001},{"$f":"AY10+AY15+AY16+AY17+AY18","v":145.37199999999999},{"$f":"AZ10+AZ15+AZ16+AZ17+AZ18","v":76.643894399999994},{"$f":"BA19+BA21+BA22","v":75.018336123081525},{"$f":"BB15+BB16+BB17+BB18","v":74.561601040297305},{"$f":"BC10+BC15+BC16+BC17+BC18","v":0.45673508278422503},{"$f":"BD10+BD15+BD16+BD17+BD18","v":75.018336123081525},{"$f":"BE10+BE15+BE16+BE17+BE18","v":39.460673308701026},{"$f":"BF19+BF21+BF22","v":70.353633876918479},{"$f":"BG15+BG16+BG17+BG18","v":69.925298959702701},{"$f":"BH10+BH15+BH16+BH17+BH18","v":0.42833491721577599},{"$f":"BI10+BI15+BI16+BI17+BI18","v":70.353633876918479},{"$f":"BJ10+BJ15+BJ16+BJ17+BJ18","v":37.183498666220572},{"$f":"BK19+BK21+BK22","v":145.37197},{"$f":"BL15+BL16+BL17+BL18","v":144.48689999999999},{"$f":"BM10+BM15+BM16+BM17+BM18","v":0.88507000000000002},{"$f":"BN10+BN15+BN16+BN17+BN18","v":145.37197},{"$f":"BO10+BO15+BO16+BO17+BO18","v":76.644171974921591},145371.97,75018.336123081564,70353.633876918437]
["1.1.","из смежной сети, всего","х","х",{"$f":"E12","v":0},{"$f":"F12+F13","v":139.88078000000002},{"$f":"G12+G13+G14","v":76.857665456000007},"х","х",{"$f":"J12","v":0},{"$f":"K12+K13","v":73.361999999999995},{"$f":"L12+L13+L14","v":38.808478599999987},"х","х",{"$f":"O12","v":0},{"$f":"P12+P13","v":70.010000000000005},{"$f":"Q12+Q13+Q14","v":24.77835300000001},"х","х",{"$f":"T12","v":0},{"$f":"U12+U13","v":78.969000000000008},{"$f":"V12+V13+V14","v":65.066808800000018},"х","х",{"$f":"Y12","v":0},{"$f":"Z12+Z13","v":71.127350543415758},{"$f":"AA12+AA13+AA14","v":37.225295335318634},"х","х",{"$f":"AD12","v":0},{"$f":"AE12+AE13","v":74.250904456584237},{"$f":"AF12+AF13+AF14","v":38.860042250888249},"х","х",{"$f":"AI12","v":0},{"$f":"AJ12+AJ13","v":145.378255},{"$f":"AK12+AK13+AK14","v":76.08533758620689},"х","х",{"$f":"AN12","v":0},{"$f":"AO12+AO13","v":71.231999999999999},{"$f":"AP12+AP13+AP14","v":37.556166399999995},"х","х",{"$f":"AS12","v":0},{"$f":"AT12+AT13","v":74.14},{"$f":"AU12+AU13+AU14","v":39.088728000000003},"х","х",{"$f":"AX12","v":0},{"$f":"AY12+AY13","v":145.37199999999999},{"$f":"AZ12+AZ13+AZ14","v":76.643894399999994},"х","х",{"$f":"BC12","v":0},{"$f":"BD12+BD13","v":75.018336123081525},{"$f":"BE12+BE13+BE14","v":39.460673308701026},"х","х",{"$f":"BH12","v":0},{"$f":"BI12+BI13","v":70.353633876918479},{"$f":"BJ12+BJ13+BJ14","v":37.183498666220572},"х","х",{"$f":"BM12","v":0},{"$f":"BN12+BN13","v":145.37197},{"$f":"BO12+BO13+BO14","v":76.644171974921591}]
[null,"    в том числе из сети","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х"]
["1.1.1.","ВН","х","х",null,{"$f":"D9-D19-D21-D22-E12-G12","v":139.88078000000002},null,"х","х",null,{"$f":"I9-I19-I21-I22-J12-L12","v":73.361999999999995},null,"х","х",null,{"$f":"N9-N19-N21-N22-O12-Q12","v":70.010000000000005},null,"х","х",null,{"$f":"S9-S19-S21-S22-T12-V12","v":143.37200000000001},null,"х","х",null,{"$f":"X9-X19-X21-X22-Y12-AA12","v":71.127350543415758},null,"х","х",null,{"$f":"AC9-AC19-AC21-AC22-AD12-AF12","v":74.250904456584237},null,"х","х",null,{"$f":"AH9-AH19-AH21-AH22-AI12-AK12","v":145.378255},null,"х","х",null,{"$f":"AM9-AM19-AM21-AM22-AN12-AP12","v":70.798000000000002},null,"х","х",null,{"$f":"AR9-AR19-AR21-AR22-AS12-AU12","v":73.688000000000002},null,"х","х",null,{"$f":"AW9-AW19-AW21-AW22-AX12-AZ12","v":144.48699999999999},null,"х","х",null,{"$f":"BB9-BB19-BB21-BB22-BC12-BE12","v":74.561601040297305},null,"х","х",null,{"$f":"BG9-BG19-BG21-BG22-BH12-BJ12","v":69.925298959702701},null,"х","х",null,{"$f":"BL9-BL19-BL21-BL22-BM12-BO12","v":144.48689999999999}]
["1.1.2.","СН1","х","х","х",{"$f":"E9-E19-E21-E22-G13","v":0},null,"х","х","х",{"$f":"J9-J19-J21-J22-L13","v":0},null,"х","х","х",{"$f":"O9-O19-O21-O22-Q13","v":0},null,"х","х","х",{"$f":"T9-T19-T21-T22-V13","v":-64.403000000000006},64.403000000000006,"х","х","х",{"$f":"Y9-Y19-Y21-Y22-AA13","v":0},null,"х","х","х",{"$f":"AD9-AD19-AD21-AD22-AF13","v":0},null,"х","х","х",{"$f":"AI9-AI19-AI21-AI22-AK13","v":0},null,"х","х","х",{"$f":"AN9-AN19-AN21-AN22-AP13","v":0.434},null,"х","х","х",{"$f":"AS9-AS19-AS21-AS22-AU13","v":0.45200000000000001},null,"х","х","х",{"$f":"AX9-AX19-AX21-AX22-AZ13","v":0.88500000000000001},null,"х","х","х",{"$f":"BC9-BC19-BC21-BC22-BE13","v":0.45673508278422503},null,"х","х","х",{"$f":"BH9-BH19-BH21-BH22-BJ13","v":0.42833491721577599},null,"х","х","х",{"$f":"BM9-BM19-BM21-BM22-BO13","v":0.88507000000000002}]
["1.1.3.","СН2","х","х","х","х",{"$f":"F9-F19-F21-F22","v":76.857665456000007},"х","х","х","х",{"$f":"K9-K19-K21-K22","v":38.808478599999987},"х","х","х","х",{"$f":"P9-P19-P21-P22","v":24.77835300000001},"х","х","х","х",{"$f":"U9-U19-U21-U22","v":0.66380880000001241},"х","х","х","х",{"$f":"Z9-Z19-Z21-Z22","v":37.225295335318634},"х","х","х","х",{"$f":"AE9-AE19-AE21-AE22","v":38.860042250888249},"х","х","х","х",{"$f":"AJ9-AJ19-AJ21-AJ22","v":76.08533758620689},"х","х","х","х",{"$f":"AO9-AO19-AO21-AO22","v":37.556166399999995},"х","х","х","х",{"$f":"AT9-AT19-AT21-AT22","v":39.088728000000003},"х","х","х","х",{"$f":"AY9-AY19-AY21-AY22","v":76.643894399999994},"х","х","х","х",{"$f":"BD9-BD19-BD21-BD22","v":39.460673308701026},"х","х","х","х",{"$f":"BI9-BI19-BI21-BI22","v":37.183498666220572},"х","х","х","х",{"$f":"BN9-BN19-BN21-BN22","v":76.644171974921591}]
["1.2.","от электростанций",{"$f":"SUM(D15:G15)","v":0},null,null,null,null,{"$f":"SUM(I15:L15)","v":0},null,null,null,null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0},null,null,null,null,{"$f":"SUM(X15:AA15)","v":0},null,null,null,null,{"$f":"SUM(AC15:AF15)","v":0},null,null,null,null,{"$f":"SUM(AH15:AK15)","v":0},null,null,null,null,{"$f":"SUM(AM15:AP15)","v":0},null,null,null,null,{"$f":"SUM(AR15:AU15)","v":0},null,null,null,null,{"$f":"SUM(AW15:AZ15)","v":0},null,null,null,null,{"$f":"SUM(BB15:BE15)","v":0},null,null,null,null,{"$f":"SUM(BG15:BJ15)","v":0},null,null,null,null,{"$f":"SUM(BL15:BO15)","v":0}]
["1.3.","от ОАО \"ФСК ЕЭС\"",{"$f":"SUM(D16:G16)","v":139.88078000000002},139.88078000000002,null,null,null,{"$f":"SUM(I16:L16)","v":73.361999999999995},73.361999999999995,null,null,null,{"$f":"SUM(N16:Q16)","v":70.010000000000005},70.010000000000005,null,null,null,{"$f":"SUM(S16:V16)","v":143.37200000000001},143.37200000000001,null,null,null,{"$f":"SUM(X16:AA16)","v":71.127350543415758},71.127350543415758,null,null,null,{"$f":"SUM(AC16:AF16)","v":74.250904456584237},74.250904456584237,null,null,null,{"$f":"SUM(AH16:AK16)","v":145.378255},{"$f":"X16+AC16","v":145.378255},null,null,null,{"$f":"SUM(AM16:AP16)","v":70.798000000000002},70.798000000000002,null,null,null,{"$f":"SUM(AR16:AU16)","v":73.688000000000002},73.688000000000002,null,null,null,{"$f":"SUM(AW16:AZ16)","v":144.48699999999999},144.48699999999999,null,null,null,{"$f":"SUM(BB16:BE16)","v":74.561601040297305},{"$f":"74561.6010402973/1000","v":74.561601040297305},null,null,null,{"$f":"SUM(BG16:BJ16)","v":69.925298959702701},{"$f":"69925.2989597027/1000","v":69.925298959702701},null,null,null,{"$f":"SUM(BL16:BO16)","v":144.48689999999999},{"$f":"144486.9/1000","v":144.48689999999999}]
["1.4.","от филиала \"Владимирэнерго\" ОАО \"МРСК Центра и Приволжья\" ",{"$f":"SUM(D17:G17)","v":0},null,null,null,null,{"$f":"SUM(I17:L17)","v":0},null,null,null,null,{"$f":"SUM(N17:Q17)","v":0},null,null,null,null,{"$f":"SUM(S17:V17)","v":0},null,null,null,null,{"$f":"SUM(X17:AA17)","v":0},null,null,null,null,{"$f":"SUM(AC17:AF17)","v":0},null,null,null,null,{"$f":"SUM(AH17:AK17)","v":0},null,null,null,null,{"$f":"SUM(AM17:AP17)","v":0.434},null,0.434,null,null,{"$f":"SUM(AR17:AU17)","v":0.45200000000000001},null,0.45200000000000001,null,null,{"$f":"SUM(AW17:AZ17)","v":0.88500000000000001},null,0.88500000000000001,null,null,{"$f":"SUM(BB17:BE17)","v":0.45673508278422503},null,{"$f":"456.735082784225/1000","v":0.45673508278422503},null,null,{"$f":"SUM(BG17:BJ17)","v":0.42833491721577599},null,{"$f":"428.334917215776/1000","v":0.42833491721577599},null,null,{"$f":"SUM(BL17:BO17)","v":0.88507000000000002},null,0.88507000000000002]
["1.5.","от других сетевых организаций",{"$f":"SUM(D18:G18)","v":0},null,null,null,null,{"$f":"SUM(I18:L18)","v":0},null,null,null,null,{"$f":"SUM(N18:Q18)","v":0},null,null,null,null,{"$f":"SUM(S18:V18)","v":0},null,null,null,null,{"$f":"SUM(X18:AA18)","v":0},null,null,null,null,{"$f":"SUM(AC18:AF18)","v":0},null,null,null,null,{"$f":"SUM(AH18:AK18)","v":0},null,null,null,null,{"$f":"SUM(AM18:AP18)","v":0},null,null,null,null,{"$f":"SUM(AR18:AU18)","v":0},null,null,null,null,{"$f":"SUM(AW18:AZ18)","v":0},null,null,null,null,{"$f":"SUM(BB18:BE18)","v":0},null,null,null,null,{"$f":"SUM(BG18:BJ18)","v":0},null,null,null,null,{"$f":"SUM(BL18:BO18)","v":0}]
["2.","Потери электроэнергии в сети ",{"$f":"SUM(D19:G19)","v":18.871312656185601},{"$f":"D9*D20/100","v":0},{"$f":"E9*E20/100","v":0},{"$f":"F9*F20/100","v":9.0642745440000017},{"$f":"G9*G20/100","v":9.8070381121856016},{"$f":"SUM(I19:L19)","v":8.7534968154499975},{"$f":"I9*I20/100","v":0},{"$f":"J9*J20/100","v":0},{"$f":"K9*K20/100","v":4.7465213999999998},{"$f":"L9*L20/100","v":4.0069754154499977},{"$f":"SUM(N19:Q19)","v":7.6938426781000011},{"$f":"N9*N20/100","v":0},{"$f":"O9*O20/100","v":0},{"$f":"P9*P20/100","v":4.5296469999999998},{"$f":"Q9*Q20/100","v":3.1641956781000009},{"$f":"SUM(S19:V19)","v":13.426222683760002},{"$f":"S9*S20/100","v":0},{"$f":"T9*T20/100","v":0},{"$f":"U9*U20/100","v":5.1171912000000006},{"$f":"V9*V20/100","v":8.3090314837600019},{"$f":"SUM(X19:AA19)","v":9.359},{"$f":"X9*X20/100","v":0},{"$f":"Y9*Y20/100","v":0},{"$f":"Z9*Z20/100","v":4.6090523152133418},{"$f":"AA9*AA20/100","v":4.7499476847866582},{"$f":"SUM(AC19:AF19)","v":9.77},{"$f":"AC9*AC20/100","v":0},{"$f":"AD9*AD20/100","v":0},{"$f":"AE9*AE20/100","v":4.8114586087866584},{"$f":"AF9*AF20/100","v":4.9585413912133411},{"$f":"SUM(AH19:AK19)","v":19.128999999999998},{"$f":"AH9*AH20/100","v":0},{"$f":"AI9*AI20/100","v":0},{"$f":"AJ9*AJ20/100","v":9.4205109240000002},{"$f":"AK9*AK20/100","v":9.7084890759999993},{"$f":"SUM(AM19:AP19)","v":9.4080004326399997},{"$f":"AM9*AM20/100","v":0},{"$f":"AN9*AN20/100","v":0},{"$f":"AO9*AO20/100","v":4.6158336000000002},{"$f":"AP9*AP20/100","v":4.7921668326399995},{"$f":"SUM(AR19:AU19)","v":9.7919936928000002},{"$f":"AR9*AR20/100","v":0},{"$f":"AS9*AS20/100","v":0},{"$f":"AT9*AT20/100","v":4.8042720000000001},{"$f":"AU9*AU20/100","v":4.9877216928000001},{"$f":"SUM(AW19:AZ19)","v":19.199866525440001},{"$f":"AW9*AW20/100","v":0},{"$f":"AX9*AX20/100","v":0},{"$f":"AY9*AY20/100","v":9.4201055999999994},{"$f":"AZ9*AZ20/100","v":9.7797609254399998},{"$f":"SUM(BB19:BE19)","v":9.7141999999999982},{"$f":"BB9*BB20/100","v":0},{"$f":"BC9*BC20/100","v":0},{"$f":"BD9*BD20/100","v":4.8611881807756836},{"$f":"BE9*BE20/100","v":4.8530118192243137},{"$f":"SUM(BG19:BJ19)","v":9.4857000000000014},{"$f":"BG9*BG20/100","v":0},{"$f":"BH9*BH20/100","v":0},{"$f":"BI9*BI20/100","v":4.5589154752243175},{"$f":"BJ9*BJ20/100","v":4.926784524775683},{"$f":"SUM(BL19:BO19)","v":19.199899999999996},{"$f":"BL9*BL20/100","v":0},{"$f":"BM9*BM20/100","v":0},{"$f":"BN9*BN20/100","v":9.420103656000002},{"$f":"BO9*BO20/100","v":9.779796343999994},19199.900000000001,9714.2000000000044,9485.6999999999971]
["2.1.","то же в % (п.2./п.1.)",{"$f":"IF(C9=0,0,C19/C9*100)","v":13.490997588221626},null,null,6.48,12.76,{"$f":"IF(H9=0,0,H19/H9*100)","v":11.931922269635505},null,null,6.47,10.324999999999999,{"$f":"IF(M9=0,0,M19/M9*100)","v":10.989633878160264},null,null,6.47,12.77,{"$f":"IF(R9=0,0,R19/R9*100)","v":9.3646058391875684},null,null,6.48,12.77,{"$f":"IF(W9=0,0,W19/W9*100)","v":13.158088876496695},null,null,6.48,12.76,{"$f":"IF(AB9=0,0,AB19/AB9*100)","v":13.158088876496699},null,null,6.48,12.76,{"$f":"IF(AG9=0,0,AG19/AG9*100)","v":13.158088876496695},null,null,6.48,12.76,{"$f":"IF(AL9=0,0,AL19/AL9*100)","v":13.207547777178799},null,null,6.48,12.76,{"$f":"IF(AQ9=0,0,AQ19/AQ9*100)","v":13.207436866468845},null,null,6.48,12.76,{"$f":"IF(AV9=0,0,AV19/AV9*100)","v":13.207403437690893},null,null,6.48,12.76,{"$f":"IF(BA9=0,0,BA19/BA9*100)","v":12.949100849240441},null,null,6.48,12.298350261940996,{"$f":"IF(BF9=0,0,BF19/BF9*100)","v":13.482885641124012},null,null,6.48,13.24992187798463,{"$f":"IF(BK9=0,0,BK19/BK9*100)","v":13.207429190097647},null,null,6.48,12.76]
["3.","Расход электроэнергии на производственные и хознужды",{"$f":"SUM(D21:G21)","v":0},null,null,null,null,{"$f":"SUM(I21:L21)","v":0},null,null,null,null,{"$f":"SUM(N21:Q21)","v":0},null,null,null,null,{"$f":"SUM(S21:V21)","v":0},null,null,null,null,{"$f":"SUM(X21:AA21)","v":0},null,null,null,null,{"$f":"SUM(AC21:AF21)","v":0},null,null,null,null,{"$f":"SUM(AH21:AK21)","v":0},null,null,null,null,{"$f":"SUM(AM21:AP21)","v":0},null,null,null,null,{"$f":"SUM(AR21:AU21)","v":0},null,null,null,null,{"$f":"SUM(AW21:AZ21)","v":0},null,null,null,null,{"$f":"SUM(BB21:BE21)","v":0},null,null,null,null,{"$f":"SUM(BG21:BJ21)","v":0},null,null,null,null,{"$f":"SUM(BL21:BO21)","v":0}]
["4.","Полезный отпуск из сети ",{"$f":"SUM(D22:G22)","v":121.00946734381441},{"$f":"D23+D24+D25","v":0},{"$f":"E23+E24+E25","v":0},{"$f":"F23+F24+F25","v":53.958840000000002},{"$f":"G9-G19-G21","v":67.050627343814398},{"$f":"SUM(I22:L22)","v":64.608503184549988},{"$f":"I23+I24+I25","v":0},{"$f":"J23+J24+J25","v":0},{"$f":"K23+K24+K25","v":29.806999999999999},{"$f":"L9-L19-L21","v":34.801503184549986},{"$f":"SUM(N22:Q22)","v":62.316157321900008},{"$f":"N23+N24+N25","v":0},{"$f":"O23+O24+O25","v":0},{"$f":"P23+P24+P25","v":40.701999999999998},{"$f":"Q9-Q19-Q21","v":21.614157321900009},{"$f":"SUM(S22:V22)","v":129.94577731624003},{"$f":"S23+S24+S25","v":0},{"$f":"T23+T24+T25","v":0},{"$f":"U23+U24+U25","v":73.188000000000002},{"$f":"V9-V19-V21","v":56.757777316240016},{"$f":"SUM(X22:AA22)","v":61.76835054341575},{"$f":"X23+X24+X25","v":0},{"$f":"Y23+Y24+Y25","v":0},{"$f":"Z23+Z24+Z25","v":29.293002892883774},{"$f":"AA9-AA19-AA21","v":32.475347650531972},{"$f":"SUM(AC22:AF22)","v":64.480904456584227},{"$f":"AC23+AC24+AC25","v":0},{"$f":"AD23+AD24+AD25","v":0},{"$f":"AE23+AE24+AE25","v":30.579403596909323},{"$f":"AF9-AF19-AF21","v":33.901500859674911},{"$f":"SUM(AH22:AK22)","v":126.24925499999998},{"$f":"AH23+AH24+AH25","v":0},{"$f":"AI23+AI24+AI25","v":0},{"$f":"AJ23+AJ24+AJ25","v":59.8724064897931},{"$f":"AK9-AK19-AK21","v":66.376848510206884},{"$f":"SUM(AM22:AP22)","v":61.823999567359991},{"$f":"AM23+AM24+AM25","v":0},{"$f":"AN23+AN24+AN25","v":0},{"$f":"AO23+AO24+AO25","v":29.06},{"$f":"AP9-AP19-AP21","v":32.763999567359996},{"$f":"SUM(AR22:AU22)","v":64.348006307199995},{"$f":"AR23+AR24+AR25","v":0},{"$f":"AS23+AS24+AS25","v":0},{"$f":"AT23+AT24+AT25","v":30.247},{"$f":"AU9-AU19-AU21","v":34.101006307200002},{"$f":"SUM(AW22:AZ22)","v":126.17213347455998},{"$f":"AW23+AW24+AW25","v":0},{"$f":"AX23+AX24+AX25","v":0},{"$f":"AY23+AY24+AY25","v":59.308},{"$f":"AZ9-AZ19-AZ21","v":66.864133474559992},{"$f":"SUM(BB22:BE22)","v":65.30413612308152},{"$f":"BB23+BB24+BB25","v":0},{"$f":"BC23+BC24+BC25","v":0},{"$f":"BD23+BD24+BD25","v":30.696474633604815},{"$f":"BE9-BE19-BE21","v":34.607661489476712},{"$f":"SUM(BG22:BJ22)","v":60.867933876918471},{"$f":"BG23+BG24+BG25","v":0},{"$f":"BH23+BH24+BH25","v":0},{"$f":"BI23+BI24+BI25","v":28.611219735473583},{"$f":"BJ9-BJ19-BJ21","v":32.256714141444888},{"$f":"SUM(BL22:BO22)","v":126.17207000000001},{"$f":"BL23+BL24+BL25","v":0},{"$f":"BM23+BM24+BM25","v":0},{"$f":"BN23+BN24+BN25","v":59.307694369078405},{"$f":"BO9-BO19-BO21","v":66.8643756309216},126172.07,65304.13612308156,60867.933876918447]
["4.1.","потребителям, присоединенным к сети",{"$f":"SUM(D23:G23)","v":120.13524000000001},null,null,53.097940000000001,67.037300000000002,{"$f":"SUM(I23:L23)","v":64.608499999999992},null,null,29.806999999999999,34.801499999999997,{"$f":"SUM(N23:Q23)","v":67.331000000000003},null,null,40.701999999999998,26.629000000000001,{"$f":"SUM(S23:V23)","v":129.94580000000002},null,null,73.188000000000002,56.757800000000003,{"$f":"SUM(X23:AA23)","v":61.294532923281068},null,null,28.825640247754936,32.468892675526135,{"$f":"SUM(AC23:AF23)","v":63.986279160215403},null,null,30.091516745439218,33.894762414776181,{"$f":"SUM(AH23:AK23)","v":125.28081208349647},null,null,58.917156993194155,66.363655090302316,{"$f":"SUM(AM23:AP23)","v":61.319999999999993},null,null,28.556999999999999,32.762999999999998,{"$f":"SUM(AR23:AU23)","v":63.823999999999998},null,null,29.722999999999999,34.100999999999999,{"$f":"SUM(AW23:AZ23)","v":125.14509999999999},null,null,58.280999999999999,66.864099999999993,{"$f":"SUM(BB23:BE23)","v":64.77256079136319},null,null,{"$f":"30164.8993018864/1000","v":30.164899301886397},{"$f":"34607.6614894768/1000","v":34.607661489476797},{"$f":"SUM(BG23:BJ23)","v":60.3724692086369},null,null,{"$f":"28115.755067192/1000","v":28.115755067192001},{"$f":"32256.7141414449/1000","v":32.256714141444903},{"$f":"SUM(BL23:BO23)","v":125.14503000000011},null,null,{"$f":"58280.6543690784/1000","v":58.280654369078405},{"$f":"66864.3756309217/1000","v":66.8643756309217}]
["4.2.","переток в филиал \"Владимирэнерго\" ОАО \"МРСК Центра и Приволжья\" ",{"$f":"SUM(D24:G24)","v":0.84670000000000001},null,null,0.84670000000000001,0,{"$f":"SUM(I24:L24)","v":0},null,null,null,null,{"$f":"SUM(N24:Q24)","v":0},null,null,null,null,{"$f":"SUM(S24:V24)","v":0},null,null,null,null,{"$f":"SUM(X24:AA24)","v":0.45965379443673526},null,null,0.45965379443673526,0,{"$f":"SUM(AC24:AF24)","v":0.47983946699934854},null,null,0.47983946699934854,0,{"$f":"SUM(AH24:AK24)","v":0.9394932614360838},null,null,0.9394932614360838,0,{"$f":"SUM(AM24:AP24)","v":0.503},null,null,0.503,null,{"$f":"SUM(AR24:AU24)","v":0.52400000000000002},null,null,0.52400000000000002,null,{"$f":"SUM(AW24:AZ24)","v":1.0269999999999999},null,null,1.0269999999999999,null,{"$f":"SUM(BB24:BE24)","v":0.53157533171841997},null,null,{"$f":"531.57533171842/1000","v":0.53157533171841997},null,{"$f":"SUM(BG24:BJ24)","v":0.49546466828157998},null,null,{"$f":"495.46466828158/1000","v":0.49546466828157998},null,{"$f":"SUM(BL24:BO24)","v":1.02704},null,null,{"$f":"1027.04/1000","v":1.02704}]
["4.3.","переток в другие сетевые организации",{"$f":"SUM(D25:G25)","v":2.7480000000000001E-2},null,null,1.4200000000000001E-2,1.328E-2,{"$f":"SUM(I25:L25)","v":0},null,null,null,null,{"$f":"SUM(N25:Q25)","v":0},null,null,null,null,{"$f":"SUM(S25:V25)","v":0},null,null,null,null,{"$f":"SUM(X25:AA25)","v":1.4140895161835986E-2},null,null,7.7088506921006742E-3,6.4320444697353128E-3,{"$f":"SUM(AC25:AF25)","v":1.4761891840061712E-2},null,null,8.0473844707579407E-3,6.7145073693037714E-3,{"$f":"SUM(AH25:AK25)","v":2.89027870018977E-2},null,null,1.5756235162858616E-2,1.3146551839039084E-2,{"$f":"SUM(AM25:AP25)","v":0},null,null,null,null,{"$f":"SUM(AR25:AU25)","v":0},null,null,null,null,{"$f":"SUM(AW25:AZ25)","v":0},null,null,null,null,{"$f":"SUM(BB25:BE25)","v":0},null,null,null,null,{"$f":"SUM(BG25:BJ25)","v":0},null,null,null,null,{"$f":"SUM(BL25:BO25)","v":0}]
[null,"Проверка",null,{"$f":"D9-D19-D21-D23-D24-D25-E12-F12-G12","v":0},{"$f":"E9-E19-E21-E23-E24-E25-F13-G13","v":0},{"$f":"F9-F19-F21-F23-F24-F25-G14","v":0},{"$f":"G9-G19-G21-G23-G24-G25","v":4.7343814395930939E-5},null,{"$f":"I9-I19-I21-I23-I24-I25-J12-K12-L12","v":0},{"$f":"J9-J19-J21-J23-J24-J25-K13-L13","v":0},{"$f":"K9-K19-K21-K23-K24-K25-L14","v":0},{"$f":"L9-L19-L21-L23-L24-L25","v":3.1845499890437168E-6},null,{"$f":"N9-N19-N21-N23-N24-N25-O12-P12-Q12","v":0},{"$f":"O9-O19-O21-O23-O24-O25-P13-Q13","v":0},{"$f":"P9-P19-P21-P23-P24-P25-Q14","v":0},{"$f":"Q9-Q19-Q21-Q23-Q24-Q25","v":-5.014842678099992},null,{"$f":"S9-S19-S21-S23-S24-S25-T12-U12-V12","v":0},{"$f":"T9-T19-T21-T23-T24-T25-U13-V13","v":0},{"$f":"U9-U19-U21-U23-U24-U25-V14","v":0},{"$f":"V9-V19-V21-V23-V24-V25","v":-2.2683759986819041E-5},null,{"$f":"X9-X19-X21-X23-X24-X25-Y12-Z12-AA12","v":0},{"$f":"Y9-Y19-Y21-Y23-Y24-Y25-Z13-AA13","v":0},{"$f":"Z9-Z19-Z21-Z23-Z24-Z25-AA14","v":0},{"$f":"AA9-AA19-AA21-AA23-AA24-AA25","v":2.2930536102269347E-5},null,{"$f":"AC9-AC19-AC21-AC23-AC24-AC25-AD12-AE12-AF12","v":0},{"$f":"AD9-AD19-AD21-AD23-AD24-AD25-AE13-AF13","v":0},{"$f":"AE9-AE19-AE21-AE23-AE24-AE25-AF14","v":0},{"$f":"AF9-AF19-AF21-AF23-AF24-AF25","v":2.3937529425996015E-5},null,{"$f":"AH9-AH19-AH21-AH23-AH24-AH25-AI12-AJ12-AK12","v":0},{"$f":"AI9-AI19-AI21-AI23-AI24-AI25-AJ13-AK13","v":0},{"$f":"AJ9-AJ19-AJ21-AJ23-AJ24-AJ25-AK14","v":0},{"$f":"AK9-AK19-AK21-AK23-AK24-AK25","v":4.6868065528265362E-5},null,{"$f":"AM9-AM19-AM21-AM23-AM24-AM25-AN12-AO12-AP12","v":0},{"$f":"AN9-AN19-AN21-AN23-AN24-AN25-AO13-AP13","v":0},{"$f":"AO9-AO19-AO21-AO23-AO24-AO25-AP14","v":0},{"$f":"AP9-AP19-AP21-AP23-AP24-AP25","v":9.9956735999739976E-4},null,{"$f":"AR9-AR19-AR21-AR23-AR24-AR25-AS12-AT12-AU12","v":0},{"$f":"AS9-AS19-AS21-AS23-AS24-AS25-AT13-AU13","v":0},{"$f":"AT9-AT19-AT21-AT23-AT24-AT25-AU14","v":0},{"$f":"AU9-AU19-AU21-AU23-AU24-AU25","v":6.3072000031638709E-6},null,{"$f":"AW9-AW19-AW21-AW23-AW24-AW25-AX12-AY12-AZ12","v":0},{"$f":"AX9-AX19-AX21-AX23-AX24-AX25-AY13-AZ13","v":0},{"$f":"AY9-AY19-AY21-AY23-AY24-AY25-AZ14","v":0},{"$f":"AZ9-AZ19-AZ21-AZ23-AZ24-AZ25","v":3.3474559998580844E-5},null,{"$f":"BB9-BB19-BB21-BB23-BB24-BB25-BC12-BD12-BE12","v":0},{"$f":"BC9-BC19-BC21-BC23-BC24-BC25-BD13-BE13","v":0},{"$f":"BD9-BD19-BD21-BD23-BD24-BD25-BE14","v":0},{"$f":"BE9-BE19-BE21-BE23-BE24-BE25","v":-8.5265128291212022E-14},null,{"$f":"BG9-BG19-BG21-BG23-BG24-BG25-BH12-BI12-BJ12","v":0},{"$f":"BH9-BH19-BH21-BH23-BH24-BH25-BI13-BJ13","v":0},{"$f":"BI9-BI19-BI21-BI23-BI24-BI25-BJ14","v":0},{"$f":"BJ9-BJ19-BJ21-BJ23-BJ24-BJ25","v":-1.4210854715202004E-14},null,{"$f":"BL9-BL19-BL21-BL23-BL24-BL25-BM12-BN12-BO12","v":0},{"$f":"BM9-BM19-BM21-BM23-BM24-BM25-BN13-BO13","v":0},{"$f":"BN9-BN19-BN21-BN23-BN24-BN25-BO14","v":0},{"$f":"BO9-BO19-BO21-BO23-BO24-BO25","v":-9.9475983006414026E-14}]
[]
[null,"Примечание",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG23+AG25","v":125.30971487049837}]
[]
[null,"Расшифровка п. 1.5. (Поступление от других сетевых организаций) "]
["№","Наименование других сетевых организаций","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
[null,null,{"$f":"SUM(D32:G32)","v":0},null,null,null,null,{"$f":"SUM(I32:L32)","v":0},null,null,null,null,{"$f":"SUM(N32:Q32)","v":0},null,null,null,null,{"$f":"SUM(S32:V32)","v":0},null,null,null,null,{"$f":"SUM(X32:AA32)","v":0},null,null,null,null,{"$f":"SUM(AC32:AF32)","v":0},null,null,null,null,{"$f":"SUM(AH32:AK32)","v":0},null,null,null,null,{"$f":"SUM(AM32:AP32)","v":0},null,null,null,null,{"$f":"SUM(AR32:AU32)","v":0},null,null,null,null,{"$f":"SUM(AW32:AZ32)","v":0},null,null,null,null,{"$f":"SUM(BB32:BE32)","v":0},null,null,null,null,{"$f":"SUM(BG32:BJ32)","v":0},null,null,null,null,{"$f":"SUM(BL32:BO32)","v":0}]
[null,null,{"$f":"SUM(D33:G33)","v":0},null,null,null,null,{"$f":"SUM(I33:L33)","v":0},null,null,null,null,{"$f":"SUM(N33:Q33)","v":0},null,null,null,null,{"$f":"SUM(S33:V33)","v":0},null,null,null,null,{"$f":"SUM(X33:AA33)","v":0},null,null,null,null,{"$f":"SUM(AC33:AF33)","v":0},null,null,null,null,{"$f":"SUM(AH33:AK33)","v":0},null,null,null,null,{"$f":"SUM(AM33:AP33)","v":0},null,null,null,null,{"$f":"SUM(AR33:AU33)","v":0},null,null,null,null,{"$f":"SUM(AW33:AZ33)","v":0},null,null,null,null,{"$f":"SUM(BB33:BE33)","v":0},null,null,null,null,{"$f":"SUM(BG33:BJ33)","v":0},null,null,null,null,{"$f":"SUM(BL33:BO33)","v":0}]
[null,null,{"$f":"SUM(D34:G34)","v":0},null,null,null,null,{"$f":"SUM(I34:L34)","v":0},null,null,null,null,{"$f":"SUM(N34:Q34)","v":0},null,null,null,null,{"$f":"SUM(S34:V34)","v":0},null,null,null,null,{"$f":"SUM(X34:AA34)","v":0},null,null,null,null,{"$f":"SUM(AC34:AF34)","v":0},null,null,null,null,{"$f":"SUM(AH34:AK34)","v":0},null,null,null,null,{"$f":"SUM(AM34:AP34)","v":0},null,null,null,null,{"$f":"SUM(AR34:AU34)","v":0},null,null,null,null,{"$f":"SUM(AW34:AZ34)","v":0},null,null,null,null,{"$f":"SUM(BB34:BE34)","v":0},null,null,null,null,{"$f":"SUM(BG34:BJ34)","v":0},null,null,null,null,{"$f":"SUM(BL34:BO34)","v":0}]
[null,null,{"$f":"SUM(D35:G35)","v":0},null,null,null,null,{"$f":"SUM(I35:L35)","v":0},null,null,null,null,{"$f":"SUM(N35:Q35)","v":0},null,null,null,null,{"$f":"SUM(S35:V35)","v":0},null,null,null,null,{"$f":"SUM(X35:AA35)","v":0},null,null,null,null,{"$f":"SUM(AC35:AF35)","v":0},null,null,null,null,{"$f":"SUM(AH35:AK35)","v":0},null,null,null,null,{"$f":"SUM(AM35:AP35)","v":0},null,null,null,null,{"$f":"SUM(AR35:AU35)","v":0},null,null,null,null,{"$f":"SUM(AW35:AZ35)","v":0},null,null,null,null,{"$f":"SUM(BB35:BE35)","v":0},null,null,null,null,{"$f":"SUM(BG35:BJ35)","v":0},null,null,null,null,{"$f":"SUM(BL35:BO35)","v":0}]
["Добавить"]
[null,"Итого",{"$f":"SUM(C32:C35)","v":0},{"$f":"SUM(D32:D35)","v":0},{"$f":"SUM(E32:E35)","v":0},{"$f":"SUM(F32:F35)","v":0},{"$f":"SUM(G32:G35)","v":0},{"$f":"SUM(H32:H35)","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,{"$f":"SUM(AV32:AV35)","v":0},{"$f":"SUM(AW32:AW35)","v":0},{"$f":"SUM(AX32:AX35)","v":0},{"$f":"SUM(AY32:AY35)","v":0},{"$f":"SUM(AZ32:AZ35)","v":0},{"$f":"SUM(BA32:BA35)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK32:BK35)","v":0},{"$f":"SUM(BL32:BL35)","v":0},{"$f":"SUM(BM32:BM35)","v":0},{"$f":"SUM(BN32:BN35)","v":0},{"$f":"SUM(BO32:BO35)","v":0}]
[]
[null,"Расшифровка п. 4.3. (Полезный отпуск - переток в другие сетевые организации) "]
["№","Наименование других сетевых организаций","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
[null,null,{"$f":"SUM(D41:G41)","v":0},null,null,null,null,{"$f":"SUM(I41:L41)","v":0},null,null,null,null,{"$f":"SUM(N41:Q41)","v":0},null,null,null,null,{"$f":"SUM(S41:V41)","v":0},null,null,null,null,{"$f":"SUM(X41:AA41)","v":0},null,null,null,null,{"$f":"SUM(AC41:AF41)","v":0},null,null,null,null,{"$f":"SUM(AH41:AK41)","v":0},null,null,null,null,{"$f":"SUM(AM41:AP41)","v":0},null,null,null,null,{"$f":"SUM(AR41:AU41)","v":0},null,null,null,null,{"$f":"SUM(AW41:AZ41)","v":0},null,null,null,null,{"$f":"SUM(BB41:BE41)","v":0},null,null,null,null,{"$f":"SUM(BG41:BJ41)","v":0},null,null,null,null,{"$f":"SUM(BL41:BO41)","v":0}]
[null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Добавить"]
[null,"Итого",{"$f":"SUM(C41:C46)","v":0},{"$f":"SUM(D41:D46)","v":0},{"$f":"SUM(E41:E46)","v":0},{"$f":"SUM(F41:F46)","v":0},{"$f":"SUM(G41:G46)","v":0},{"$f":"SUM(H41:H46)","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,{"$f":"SUM(AV41:AV46)","v":0},{"$f":"SUM(AW41:AW46)","v":0},{"$f":"SUM(AX41:AX46)","v":0},{"$f":"SUM(AY41:AY46)","v":0},{"$f":"SUM(AZ41:AZ46)","v":0},{"$f":"SUM(BA41:BA46)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK41:BK46)","v":0},{"$f":"SUM(BL41:BL46)","v":0},{"$f":"SUM(BM41:BM46)","v":0},{"$f":"SUM(BN41:BN46)","v":0},{"$f":"SUM(BO41:BO46)","v":0}]
[]
[null,"Расшифровка п. 4.1. (Полезный отпуск потребителям,  присоединенным к сети) "]
["№","Наименование сбытовых организаций","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
["1.","ОАО \"Владимирэнергосбыт\" всего, в том числе:",{"$f":"D52+E52+F52+G52","v":0},{"$f":"D53+D54","v":0},{"$f":"E53+E54","v":0},{"$f":"F53+F54","v":0},{"$f":"G53+G54","v":0},{"$f":"I52+J52+K52+L52","v":0},{"$f":"I53+I54","v":0},{"$f":"J53+J54","v":0},{"$f":"K53+K54","v":0},{"$f":"L53+L54","v":0},{"$f":"N52+O52+P52+Q52","v":0},{"$f":"N53+N54","v":0},{"$f":"O53+O54","v":0},{"$f":"P53+P54","v":0},{"$f":"Q53+Q54","v":0},{"$f":"S52+T52+U52+V52","v":0},{"$f":"S53+S54","v":0},{"$f":"T53+T54","v":0},{"$f":"U53+U54","v":0},{"$f":"V53+V54","v":0},{"$f":"X52+Y52+Z52+AA52","v":0},{"$f":"X53+X54","v":0},{"$f":"Y53+Y54","v":0},{"$f":"Z53+Z54","v":0},{"$f":"AA53+AA54","v":0},{"$f":"AC52+AD52+AE52+AF52","v":0},{"$f":"AC53+AC54","v":0},{"$f":"AD53+AD54","v":0},{"$f":"AE53+AE54","v":0},{"$f":"AF53+AF54","v":0},{"$f":"AH52+AI52+AJ52+AK52","v":0},{"$f":"AH53+AH54","v":0},{"$f":"AI53+AI54","v":0},{"$f":"AJ53+AJ54","v":0},{"$f":"AK53+AK54","v":0},{"$f":"AM52+AN52+AO52+AP52","v":0},{"$f":"AM53+AM54","v":0},{"$f":"AN53+AN54","v":0},{"$f":"AO53+AO54","v":0},{"$f":"AP53+AP54","v":0},{"$f":"AR52+AS52+AT52+AU52","v":0},{"$f":"AR53+AR54","v":0},{"$f":"AS53+AS54","v":0},{"$f":"AT53+AT54","v":0},{"$f":"AU53+AU54","v":0},{"$f":"AW52+AX52+AY52+AZ52","v":0},{"$f":"AW53+AW54","v":0},{"$f":"AX53+AX54","v":0},{"$f":"AY53+AY54","v":0},{"$f":"AZ53+AZ54","v":0},{"$f":"BB52+BC52+BD52+BE52","v":0},{"$f":"BB53+BB54","v":0},{"$f":"BC53+BC54","v":0},{"$f":"BD53+BD54","v":0},{"$f":"BE53+BE54","v":0},{"$f":"BG52+BH52+BI52+BJ52","v":0},{"$f":"BG53+BG54","v":0},{"$f":"BH53+BH54","v":0},{"$f":"BI53+BI54","v":0},{"$f":"BJ53+BJ54","v":0},{"$f":"BL52+BM52+BN52+BO52","v":0},{"$f":"BL53+BL54","v":0},{"$f":"BM53+BM54","v":0},{"$f":"BN53+BN54","v":0},{"$f":"BO53+BO54","v":0}]
["1.1.","прочие потребители",{"$f":"D53+E53+F53+G53","v":0},null,null,null,null,{"$f":"I53+J53+K53+L53","v":0},null,null,null,null,{"$f":"N53+O53+P53+Q53","v":0},null,null,null,null,{"$f":"S53+T53+U53+V53","v":0},null,null,null,null,{"$f":"X53+Y53+Z53+AA53","v":0},null,null,null,null,{"$f":"AC53+AD53+AE53+AF53","v":0},null,null,null,null,{"$f":"AH53+AI53+AJ53+AK53","v":0},null,null,null,null,{"$f":"AM53+AN53+AO53+AP53","v":0},null,null,null,null,{"$f":"AR53+AS53+AT53+AU53","v":0},null,null,null,null,{"$f":"AW53+AX53+AY53+AZ53","v":0},null,null,null,null,{"$f":"BB53+BC53+BD53+BE53","v":0},null,null,null,null,{"$f":"BG53+BH53+BI53+BJ53","v":0},null,null,null,null,{"$f":"BL53+BM53+BN53+BO53","v":0}]
["1.2.","население",{"$f":"D54+E54+F54+G54","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.","ОАО \"ВКС\" всего, в том числе:",0,{"$f":"D56+D57","v":0},{"$f":"E56+E57","v":0},{"$f":"F56+F57","v":0},{"$f":"G56+G57","v":0},0,{"$f":"I56+I57","v":0},{"$f":"J56+J57","v":0},{"$f":"K56+K57","v":0},{"$f":"L56+L57","v":0},0,{"$f":"N56+N57","v":0},{"$f":"O56+O57","v":0},{"$f":"P56+P57","v":0},{"$f":"Q56+Q57","v":0},0,{"$f":"S56+S57","v":0},{"$f":"T56+T57","v":0},{"$f":"U56+U57","v":0},{"$f":"V56+V57","v":0},0,{"$f":"X56+X57","v":0},{"$f":"Y56+Y57","v":0},{"$f":"Z56+Z57","v":0},{"$f":"AA56+AA57","v":0},0,{"$f":"AC56+AC57","v":0},{"$f":"AD56+AD57","v":0},{"$f":"AE56+AE57","v":0},{"$f":"AF56+AF57","v":0},0,{"$f":"AH56+AH57","v":0},{"$f":"AI56+AI57","v":0},{"$f":"AJ56+AJ57","v":0},{"$f":"AK56+AK57","v":0},0,{"$f":"AM56+AM57","v":0},{"$f":"AN56+AN57","v":0},{"$f":"AO56+AO57","v":0},{"$f":"AP56+AP57","v":0},0,{"$f":"AR56+AR57","v":0},{"$f":"AS56+AS57","v":0},{"$f":"AT56+AT57","v":0},{"$f":"AU56+AU57","v":0},0,{"$f":"AW56+AW57","v":0},{"$f":"AX56+AX57","v":0},{"$f":"AY56+AY57","v":0},{"$f":"AZ56+AZ57","v":0},0,{"$f":"BB56+BB57","v":0},{"$f":"BC56+BC57","v":0},{"$f":"BD56+BD57","v":0},{"$f":"BE56+BE57","v":0},0,{"$f":"BG56+BG57","v":0},{"$f":"BH56+BH57","v":0},{"$f":"BI56+BI57","v":0},{"$f":"BJ56+BJ57","v":0},0,{"$f":"BL56+BL57","v":0},{"$f":"BM56+BM57","v":0},{"$f":"BN56+BN57","v":0},{"$f":"BO56+BO57","v":0}]
["2.1.","прочие потребители",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.2.","население",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["3.","ОАО \"Русэнергосбыт\"",0,{"$f":"D59+D60","v":0},{"$f":"E59+E60","v":0},{"$f":"F59+F60","v":0},{"$f":"G59+G60","v":0},0,{"$f":"I59+I60","v":0},{"$f":"J59+J60","v":0},{"$f":"K59+K60","v":0},{"$f":"L59+L60","v":0},0,{"$f":"N59+N60","v":0},{"$f":"O59+O60","v":0},{"$f":"P59+P60","v":0},{"$f":"Q59+Q60","v":0},0,{"$f":"S59+S60","v":0},{"$f":"T59+T60","v":0},{"$f":"U59+U60","v":0},{"$f":"V59+V60","v":0},0,{"$f":"X59+X60","v":0},{"$f":"Y59+Y60","v":0},{"$f":"Z59+Z60","v":0},{"$f":"AA59+AA60","v":0},0,{"$f":"AC59+AC60","v":0},{"$f":"AD59+AD60","v":0},{"$f":"AE59+AE60","v":0},{"$f":"AF59+AF60","v":0},0,{"$f":"AH59+AH60","v":0},{"$f":"AI59+AI60","v":0},{"$f":"AJ59+AJ60","v":0},{"$f":"AK59+AK60","v":0},0,{"$f":"AM59+AM60","v":0},{"$f":"AN59+AN60","v":0},{"$f":"AO59+AO60","v":0},{"$f":"AP59+AP60","v":0},0,{"$f":"AR59+AR60","v":0},{"$f":"AS59+AS60","v":0},{"$f":"AT59+AT60","v":0},{"$f":"AU59+AU60","v":0},0,{"$f":"AW59+AW60","v":0},{"$f":"AX59+AX60","v":0},{"$f":"AY59+AY60","v":0},{"$f":"AZ59+AZ60","v":0},0,{"$f":"BB59+BB60","v":0},{"$f":"BC59+BC60","v":0},{"$f":"BD59+BD60","v":0},{"$f":"BE59+BE60","v":0},0,{"$f":"BG59+BG60","v":0},{"$f":"BH59+BH60","v":0},{"$f":"BI59+BI60","v":0},{"$f":"BJ59+BJ60","v":0},0,{"$f":"BL59+BL60","v":0},{"$f":"BM59+BM60","v":0},{"$f":"BN59+BN60","v":0},{"$f":"BO59+BO60","v":0}]
["3.1.","прочие потребители",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["3.2.","население",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["4.","ОАО \"Оборонэнергосбыт\"",0,{"$f":"D62+D63","v":0},{"$f":"E62+E63","v":0},{"$f":"F62+F63","v":0},{"$f":"G62+G63","v":0},0,{"$f":"I62+I63","v":0},{"$f":"J62+J63","v":0},{"$f":"K62+K63","v":0},{"$f":"L62+L63","v":0},0,{"$f":"N62+N63","v":0},{"$f":"O62+O63","v":0},{"$f":"P62+P63","v":0},{"$f":"Q62+Q63","v":0},0,{"$f":"S62+S63","v":0},{"$f":"T62+T63","v":0},{"$f":"U62+U63","v":0},{"$f":"V62+V63","v":0},0,{"$f":"X62+X63","v":0},{"$f":"Y62+Y63","v":0},{"$f":"Z62+Z63","v":0},{"$f":"AA62+AA63","v":0},0,{"$f":"AC62+AC63","v":0},{"$f":"AD62+AD63","v":0},{"$f":"AE62+AE63","v":0},{"$f":"AF62+AF63","v":0},0,{"$f":"AH62+AH63","v":0},{"$f":"AI62+AI63","v":0},{"$f":"AJ62+AJ63","v":0},{"$f":"AK62+AK63","v":0},0,{"$f":"AM62+AM63","v":0},{"$f":"AN62+AN63","v":0},{"$f":"AO62+AO63","v":0},{"$f":"AP62+AP63","v":0},0,{"$f":"AR62+AR63","v":0},{"$f":"AS62+AS63","v":0},{"$f":"AT62+AT63","v":0},{"$f":"AU62+AU63","v":0},0,{"$f":"AW62+AW63","v":0},{"$f":"AX62+AX63","v":0},{"$f":"AY62+AY63","v":0},{"$f":"AZ62+AZ63","v":0},0,{"$f":"BB62+BB63","v":0},{"$f":"BC62+BC63","v":0},{"$f":"BD62+BD63","v":0},{"$f":"BE62+BE63","v":0},0,{"$f":"BG62+BG63","v":0},{"$f":"BH62+BH63","v":0},{"$f":"BI62+BI63","v":0},{"$f":"BJ62+BJ63","v":0},0,{"$f":"BL62+BL63","v":0},{"$f":"BM62+BM63","v":0},{"$f":"BN62+BN63","v":0},{"$f":"BO62+BO63","v":0}]
["4.1.","прочие потребители",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["4.2.","население",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Добавить"]
[null,"Итого всего, в том числе:",{"$f":"D65+E65+F65+G65","v":0},{"$f":"D66+D67","v":0},{"$f":"E66+E67","v":0},{"$f":"F66+F67","v":0},{"$f":"G66+G67","v":0},{"$f":"I65+J65+K65+L65","v":0},{"$f":"I66+I67","v":0},{"$f":"J66+J67","v":0},{"$f":"K66+K67","v":0},{"$f":"L66+L67","v":0},{"$f":"N65+O65+P65+Q65","v":0},{"$f":"N66+N67","v":0},{"$f":"O66+O67","v":0},{"$f":"P66+P67","v":0},{"$f":"Q66+Q67","v":0},{"$f":"S65+T65+U65+V65","v":0},{"$f":"S66+S67","v":0},{"$f":"T66+T67","v":0},{"$f":"U66+U67","v":0},{"$f":"V66+V67","v":0},{"$f":"X65+Y65+Z65+AA65","v":0},{"$f":"X66+X67","v":0},{"$f":"Y66+Y67","v":0},{"$f":"Z66+Z67","v":0},{"$f":"AA66+AA67","v":0},{"$f":"AC65+AD65+AE65+AF65","v":0},{"$f":"AC66+AC67","v":0},{"$f":"AD66+AD67","v":0},{"$f":"AE66+AE67","v":0},{"$f":"AF66+AF67","v":0},{"$f":"AH65+AI65+AJ65+AK65","v":0},{"$f":"AH66+AH67","v":0},{"$f":"AI66+AI67","v":0},{"$f":"AJ66+AJ67","v":0},{"$f":"AK66+AK67","v":0},{"$f":"AM65+AN65+AO65+AP65","v":0},{"$f":"AM66+AM67","v":0},{"$f":"AN66+AN67","v":0},{"$f":"AO66+AO67","v":0},{"$f":"AP66+AP67","v":0},{"$f":"AR65+AS65+AT65+AU65","v":0},{"$f":"AR66+AR67","v":0},{"$f":"AS66+AS67","v":0},{"$f":"AT66+AT67","v":0},{"$f":"AU66+AU67","v":0},{"$f":"AW65+AX65+AY65+AZ65","v":0},{"$f":"AW66+AW67","v":0},{"$f":"AX66+AX67","v":0},{"$f":"AY66+AY67","v":0},{"$f":"AZ66+AZ67","v":0},{"$f":"BB65+BC65+BD65+BE65","v":0},{"$f":"BB66+BB67","v":0},{"$f":"BC66+BC67","v":0},{"$f":"BD66+BD67","v":0},{"$f":"BE66+BE67","v":0},{"$f":"BG65+BH65+BI65+BJ65","v":0},{"$f":"BG66+BG67","v":0},{"$f":"BH66+BH67","v":0},{"$f":"BI66+BI67","v":0},{"$f":"BJ66+BJ67","v":0},{"$f":"BL65+BM65+BN65+BO65","v":0},{"$f":"BL66+BL67","v":0},{"$f":"BM66+BM67","v":0},{"$f":"BN66+BN67","v":0},{"$f":"BO66+BO67","v":0}]
[null,"прочие потребители",{"$f":"D66+E66+F66+G66","v":0},{"$f":"D53+D56+D59+D62","v":0},0,0,0,{"$f":"I66+J66+K66+L66","v":0},{"$f":"I53+I56+I59+I62","v":0},0,0,0,{"$f":"N66+O66+P66+Q66","v":0},{"$f":"N53+N56+N59+N62","v":0},0,0,0,{"$f":"S66+T66+U66+V66","v":0},{"$f":"S53+S56+S59+S62","v":0},0,0,0,{"$f":"X66+Y66+Z66+AA66","v":0},{"$f":"X53+X56+X59+X62","v":0},0,0,0,{"$f":"AC66+AD66+AE66+AF66","v":0},{"$f":"AC53+AC56+AC59+AC62","v":0},0,0,0,{"$f":"AH66+AI66+AJ66+AK66","v":0},{"$f":"AH53+AH56+AH59+AH62","v":0},0,0,0,{"$f":"AM66+AN66+AO66+AP66","v":0},{"$f":"AM53+AM56+AM59+AM62","v":0},0,0,0,{"$f":"AR66+AS66+AT66+AU66","v":0},{"$f":"AR53+AR56+AR59+AR62","v":0},0,0,0,{"$f":"AW66+AX66+AY66+AZ66","v":0},{"$f":"AW53+AW56+AW59+AW62","v":0},0,0,0,{"$f":"BB66+BC66+BD66+BE66","v":0},{"$f":"BB53+BB56+BB59+BB62","v":0},0,0,0,{"$f":"BG66+BH66+BI66+BJ66","v":0},{"$f":"BG53+BG56+BG59+BG62","v":0},0,0,0,{"$f":"BL66+BM66+BN66+BO66","v":0},{"$f":"BL53+BL56+BL59+BL62","v":0},0,0,0]
[null,"население",{"$f":"D67+E67+F67+G67","v":0},0,{"$f":"E54+E57+E60+E63","v":0},0,{"$f":"G54+G57+G60+G63","v":0},{"$f":"I67+J67+K67+L67","v":0},0,0,0,0,{"$f":"N67+O67+P67+Q67","v":0},0,0,0,0,{"$f":"S67+T67+U67+V67","v":0},0,0,0,0,{"$f":"X67+Y67+Z67+AA67","v":0},0,0,0,0,{"$f":"AC67+AD67+AE67+AF67","v":0},0,0,0,0,{"$f":"AH67+AI67+AJ67+AK67","v":0},0,0,0,0,{"$f":"AM67+AN67+AO67+AP67","v":0},0,0,0,0,{"$f":"AR67+AS67+AT67+AU67","v":0},0,0,0,0,{"$f":"AW67+AX67+AY67+AZ67","v":0},0,0,0,0,{"$f":"BB67+BC67+BD67+BE67","v":0},0,0,0,0,{"$f":"BG67+BH67+BI67+BJ67","v":0},0,0,0,0,{"$f":"BL67+BM67+BN67+BO67","v":0},0,0,0,0]
[]
[null,"Руководитель организации",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Баланс мощности","index":1,"n_rows":67,"n_cols":22,"rows_kept":67,"cut":false,"hidden":false,"merged":[[66,1,66,9],[2,0,2,16],[3,0,3,16],[58,0,58,1],[5,12,5,16],[63,1,63,4],[63,6,63,11],[62,1,62,4],[62,6,62,11],[5,17,5,21],[5,0,6,0],[5,1,6,1],[5,2,5,6],[5,7,5,11]]}
[]
[]
["Электрическая мощность по диапазонам напряжения "]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"МВт"]
["№ п.п.","Показатели","Принято регулирующим органом на 2017 год",null,null,null,null,"Факт за 2017 год",null,null,null,null,"По данным организации на 2019 год",null,null,null,null,"Принято регулирующим органом на 2019 год"]
[null,null,"Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
["1.","Поступление мощности в сеть , ВСЕГО ",{"$f":"C19+C21+C22","v":22.000000000000004},{"$f":"D15+D16+D17+D18","v":22},{"$f":"E10+E15+E16+E17+E18","v":0},{"$f":"F10+F15+F16+F17+F18","v":22},{"$f":"G10+G15+G16+G17+G18","v":20.574400000000001},{"$f":"H19+H21+H22","v":22.000000000000004},{"$f":"I15+I16+I17+I18","v":22},{"$f":"J10+J15+J16+J17+J18","v":0},{"$f":"K10+K15+K16+K17+K18","v":22},{"$f":"L10+L15+L16+L17+L18","v":20.574400000000001},{"$f":"M19+M21+M22","v":22.000000000000004},{"$f":"N15+N16+N17+N18","v":22},{"$f":"O10+O15+O16+O17+O18","v":0},{"$f":"P10+P15+P16+P17+P18","v":22},{"$f":"Q10+Q15+Q16+Q17+Q18","v":20.574400000000001},{"$f":"R19+R21+R22","v":22.000000000000004},{"$f":"S15+S16+S17+S18","v":22},{"$f":"T10+T15+T16+T17+T18","v":0},{"$f":"U10+U15+U16+U17+U18","v":22},{"$f":"V10+V15+V16+V17+V18","v":20.574400000000001}]
["1.1.","из смежной сети, всего","х","х",{"$f":"E12","v":0},{"$f":"F12+F13","v":22},{"$f":"G12+G13+G14","v":20.574400000000001},"х","х",{"$f":"J12","v":0},{"$f":"K12+K13","v":22},{"$f":"L12+L13+L14","v":20.574400000000001},"х","х",{"$f":"O12","v":0},{"$f":"P12+P13","v":22},{"$f":"Q12+Q13+Q14","v":20.574400000000001},"х","х",{"$f":"T12","v":0},{"$f":"U12+U13","v":22},{"$f":"V12+V13+V14","v":20.574400000000001}]
[null,"    в том числе из сети","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х","х"]
["1.1.1.","ВН","х","х",null,{"$f":"D9-D19-D21-D22-G12-E12","v":22},null,"х","х",null,{"$f":"I9-I19-I21-I22-L12-J12","v":22},null,"х","х",null,{"$f":"N9-N19-N21-N22-Q12-O12","v":22},null,"х","х",null,{"$f":"S9-S19-S21-S22-V12-T12","v":22}]
["1.1.2.","СН1","х","х","х",{"$f":"E9-E19-E21-E22-G13","v":0},null,"х","х","х",{"$f":"J9-J19-J21-J22-L13","v":0},null,"х","х","х",{"$f":"O9-O19-O21-O22-Q13","v":0},null,"х","х","х",{"$f":"T9-T19-T21-T22-V13","v":0}]
["1.1.3.","СН2","х","х","х","х",{"$f":"F9-F19-F21-F22","v":20.574400000000001},"х","х","х","х",{"$f":"K9-K19-K21-K22","v":20.574400000000001},"х","х","х","х",{"$f":"P9-P19-P21-P22","v":20.574400000000001},"х","х","х","х",{"$f":"U9-U19-U21-U22","v":20.574400000000001}]
["1.2.","от электростанций",{"$f":"SUM(D15:G15)","v":0},null,null,null,null,{"$f":"SUM(I15:L15)","v":0},null,null,null,null,{"$f":"SUM(N15:Q15)","v":0},null,null,null,null,{"$f":"SUM(S15:V15)","v":0}]
["1.3.","от ОАО \"ФСК ЕЭС\"",{"$f":"SUM(D16:G16)","v":22},22,null,null,null,{"$f":"SUM(I16:L16)","v":22},22,null,null,null,{"$f":"SUM(N16:Q16)","v":22},22,null,null,null,{"$f":"SUM(S16:V16)","v":22},22]
["1.4.","от филиала \"Владимирэнерго\" ОАО \"МРСК Центра и Приволжья\" ",{"$f":"SUM(D17:G17)","v":0},null,null,null,null,{"$f":"SUM(I17:L17)","v":0},null,null,null,null,{"$f":"SUM(N17:Q17)","v":0},null,null,null,null,{"$f":"SUM(S17:V17)","v":0}]
["1.5.","от других сетевых организаций",{"$f":"SUM(D18:G18)","v":0},null,null,null,null,{"$f":"SUM(I18:L18)","v":0},null,null,null,null,{"$f":"SUM(N18:Q18)","v":0},null,null,null,null,{"$f":"SUM(S18:V18)","v":0}]
["2.","Потери мощности в сети ",{"$f":"SUM(D19:G19)","v":4.1784547200000004},{"$f":"D9*D20/100","v":0},{"$f":"E9*E20/100","v":0},{"$f":"F9*F20/100","v":1.4256},{"$f":"G9*G20/100","v":2.7528547200000002},{"$f":"SUM(I19:L19)","v":4.1784547200000004},{"$f":"I9*I20/100","v":0},{"$f":"J9*J20/100","v":0},{"$f":"K9*K20/100","v":1.4256},{"$f":"L9*L20/100","v":2.7528547200000002},{"$f":"SUM(N19:Q19)","v":4.1784547200000004},{"$f":"N9*N20/100","v":0},{"$f":"O9*O20/100","v":0},{"$f":"P9*P20/100","v":1.4256},{"$f":"Q9*Q20/100","v":2.7528547200000002},{"$f":"SUM(S19:V19)","v":4.1784547200000004},{"$f":"S9*S20/100","v":0},{"$f":"T9*T20/100","v":0},{"$f":"U9*U20/100","v":1.4256},{"$f":"V9*V20/100","v":2.7528547200000002}]
["2.1.","то же в % (п.2./п.1.)",{"$f":"IF(C9=0,0,C19/C9*100)","v":18.992975999999999},{"$f":"'Баланс энергии'!D20","v":0},{"$f":"'Баланс энергии'!E20","v":0},{"$f":"'Баланс энергии'!F20","v":6.48},13.38,{"$f":"IF(H9=0,0,H19/H9*100)","v":18.992975999999999},{"$f":"'Баланс энергии'!S20","v":0},{"$f":"'Баланс энергии'!T20","v":0},{"$f":"'Баланс энергии'!U20","v":6.48},13.38,{"$f":"IF(M9=0,0,M19/M9*100)","v":18.992975999999999},{"$f":"'Баланс энергии'!AW20","v":0},{"$f":"'Баланс энергии'!AX20","v":0},{"$f":"'Баланс энергии'!AY20","v":6.48},13.38,{"$f":"IF(R9=0,0,R19/R9*100)","v":18.992975999999999},{"$f":"'Баланс энергии'!BL20","v":0},{"$f":"'Баланс энергии'!BM20","v":0},{"$f":"'Баланс энергии'!BN20","v":6.48},13.38]
["3.","Расход электроэнергии на производственные и хознужды",{"$f":"SUM(D21:G21)","v":0},null,null,null,null,{"$f":"SUM(I21:L21)","v":0},null,null,null,null,{"$f":"SUM(N21:Q21)","v":0},null,null,null,null,{"$f":"SUM(S21:V21)","v":0}]
["4.","Полезный отпуск из сети ",{"$f":"SUM(D22:G22)","v":17.821545280000002},{"$f":"D23+D24+D25","v":0},{"$f":"E23+E24+E25","v":0},{"$f":"F23+F24+F25","v":0},{"$f":"G9-G19-G21","v":17.821545280000002},{"$f":"SUM(I22:L22)","v":17.821545280000002},{"$f":"I23+I24+I25","v":0},{"$f":"J23+J24+J25","v":0},{"$f":"K23+K24+K25","v":0},{"$f":"L9-L19-L21","v":17.821545280000002},{"$f":"SUM(N22:Q22)","v":17.821545280000002},{"$f":"N23+N24+N25","v":0},{"$f":"O23+O24+O25","v":0},{"$f":"P23+P24+P25","v":0},{"$f":"Q9-Q19-Q21","v":17.821545280000002},{"$f":"SUM(S22:V22)","v":17.821545280000002},{"$f":"S23+S24+S25","v":0},{"$f":"T23+T24+T25","v":0},{"$f":"U23+U24+U25","v":0},{"$f":"V9-V19-V21","v":17.821545280000002}]
["4.1.","потребителям, присоединенным к сети",{"$f":"SUM(D23:G23)","v":17.8215},null,null,null,17.8215,{"$f":"SUM(I23:L23)","v":17.8215},null,null,null,17.8215,{"$f":"SUM(N23:Q23)","v":17.8215},null,null,null,17.8215,{"$f":"SUM(S23:V23)","v":17.8215},null,null,null,17.8215]
["4.2.","переток в филиал \"Владимирэнерго\" ОАО \"МРСК Центра и Приволжья\" ",{"$f":"SUM(D24:G24)","v":0},null,null,null,null,{"$f":"SUM(I24:L24)","v":0},null,null,null,null,{"$f":"SUM(N24:Q24)","v":0},null,null,null,null,{"$f":"SUM(S24:V24)","v":0}]
["4.3.","переток в другие сетевые организации",{"$f":"SUM(D25:G25)","v":0},null,null,null,null,{"$f":"SUM(I25:L25)","v":0},null,null,null,null,{"$f":"SUM(N25:Q25)","v":0},null,null,null,null,{"$f":"SUM(S25:V25)","v":0}]
[null,"Проверка",null,{"$f":"D9-D19-D21-D23-D24-D25-E12-F12-G12","v":0},{"$f":"E9-E19-E21-E23-E24-E25-F13-G13","v":0},{"$f":"F9-F19-F21-F23-F24-F25-G14","v":0},{"$f":"G9-G19-G21-G23-G24-G25","v":4.5280000001923781E-5},null,{"$f":"I9-I19-I21-I23-I24-I25-J12-K12-L12","v":0},{"$f":"J9-J19-J21-J23-J24-J25-K13-L13","v":0},{"$f":"K9-K19-K21-K23-K24-K25-L14","v":0},{"$f":"L9-L19-L21-L23-L24-L25","v":4.5280000001923781E-5},null,{"$f":"N9-N19-N21-N23-N24-N25-O12-P12-Q12","v":0},{"$f":"O9-O19-O21-O23-O24-O25-P13-Q13","v":0},{"$f":"P9-P19-P21-P23-P24-P25-Q14","v":0},{"$f":"Q9-Q19-Q21-Q23-Q24-Q25","v":4.5280000001923781E-5},null,{"$f":"S9-S19-S21-S23-S24-S25-T12-U12-V12","v":0},{"$f":"T9-T19-T21-T23-T24-T25-U13-V13","v":0},{"$f":"U9-U19-U21-U23-U24-U25-V14","v":0},{"$f":"V9-V19-V21-V23-V24-V25","v":4.5280000001923781E-5}]
[]
[null,"Примечание"]
[]
[null,"Расшифровка п. 1.5. (Поступление от других сетевых организаций) "]
["№","Наименование других сетевых организаций","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
[null,null,{"$f":"SUM(D32:G32)","v":0},null,null,null,null,{"$f":"SUM(I32:L32)","v":0},null,null,null,null,{"$f":"SUM(N32:Q32)","v":0},null,null,null,null,{"$f":"SUM(S32:V32)","v":0}]
[null,null,{"$f":"SUM(D33:G33)","v":0},null,null,null,null,{"$f":"SUM(I33:L33)","v":0},null,null,null,null,{"$f":"SUM(N33:Q33)","v":0},null,null,null,null,{"$f":"SUM(S33:V33)","v":0}]
[null,"Добавить"]
[null,"Итого",{"$f":"SUM(C32:C33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расшифровка п. 4.3. (Полезный отпуск - переток в другие сетевые организации) "]
["№","Наименование других сетевых организаций","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
[null,null,{"$f":"SUM(D39:G39)","v":0},null,null,null,null,{"$f":"SUM(I39:L39)","v":0},null,null,null,null,{"$f":"SUM(N39:Q39)","v":0},null,null,null,null,{"$f":"SUM(S39:V39)","v":0}]
[null,null,{"$f":"SUM(D40:G40)","v":0},null,null,null,null,{"$f":"SUM(I40:L40)","v":0},null,null,null,null,{"$f":"SUM(N40:Q40)","v":0},null,null,null,null,{"$f":"SUM(S40:V40)","v":0}]
[null,null,{"$f":"SUM(D41:G41)","v":0},null,null,null,null,{"$f":"SUM(I41:L41)","v":0},null,null,null,null,{"$f":"SUM(N41:Q41)","v":0},null,null,null,null,{"$f":"SUM(S41:V41)","v":0}]
[null,"Добавить"]
[null,"Итого",{"$f":"SUM(C39:C41)","v":0},{"$f":"SUM(D39:D41)","v":0},{"$f":"SUM(E39:E41)","v":0},{"$f":"SUM(F39:F41)","v":0},{"$f":"SUM(G39:G41)","v":0},{"$f":"SUM(H39:H41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расшифровка п. 4.1. (Полезный отпуск потребителям,  присоединенным к сети) "]
["№","Наименование сбытовых организаций","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН","Всего","ВН","СН1","СН2","НН"]
["1.","ОАО \"Владимирэнергосбыт\" всего, в том числе:",{"$f":"D47+E47+F47+G47","v":0},{"$f":"D48+D49","v":0},{"$f":"E48+E49","v":0},{"$f":"F48+F49","v":0},{"$f":"G48+G49","v":0},{"$f":"I47+J47+K47+L47","v":0},{"$f":"I48+I49","v":0},{"$f":"J48+J49","v":0},{"$f":"K48+K49","v":0},{"$f":"L48+L49","v":0},{"$f":"N47+O47+P47+Q47","v":0},{"$f":"N48+N49","v":0},{"$f":"O48+O49","v":0},{"$f":"P48+P49","v":0},{"$f":"Q48+Q49","v":0},{"$f":"S47+T47+U47+V47","v":0},{"$f":"S48+S49","v":0},{"$f":"T48+T49","v":0},{"$f":"U48+U49","v":0},{"$f":"V48+V49","v":0}]
["1.1.","прочие потребители",{"$f":"D48+E48+F48+G48","v":0},null,null,null,null,{"$f":"I48+J48+K48+L48","v":0},null,null,null,null,{"$f":"N48+O48+P48+Q48","v":0},null,null,null,null,{"$f":"S48+T48+U48+V48","v":0}]
["1.2.","население",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.","ОАО \"ВКС\" всего, в том числе:",0,{"$f":"D51+D52","v":0},{"$f":"E51+E52","v":0},{"$f":"F51+F52","v":0},{"$f":"G51+G52","v":0},0,{"$f":"I51+I52","v":0},{"$f":"J51+J52","v":0},{"$f":"K51+K52","v":0},{"$f":"L51+L52","v":0},0,{"$f":"N51+N52","v":0},{"$f":"O51+O52","v":0},{"$f":"P51+P52","v":0},{"$f":"Q51+Q52","v":0},0,{"$f":"S51+S52","v":0},{"$f":"T51+T52","v":0},{"$f":"U51+U52","v":0},{"$f":"V51+V52","v":0}]
["2.1.","прочие потребители",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.2.","население",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["3.","ОАО \"Русэнергосбыт\"",0,{"$f":"D54+D55","v":0},{"$f":"E54+E55","v":0},{"$f":"F54+F55","v":0},{"$f":"G54+G55","v":0},0,{"$f":"I54+I55","v":0},{"$f":"J54+J55","v":0},{"$f":"K54+K55","v":0},{"$f":"L54+L55","v":0},0,{"$f":"N54+N55","v":0},{"$f":"O54+O55","v":0},{"$f":"P54+P55","v":0},{"$f":"Q54+Q55","v":0},0,{"$f":"S54+S55","v":0},{"$f":"T54+T55","v":0},{"$f":"U54+U55","v":0},{"$f":"V54+V55","v":0}]
["3.1.","прочие потребители",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["3.2.","население",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["4.","ОАО \"Оборонэнергосбыт\"",0,{"$f":"D57+D58","v":0},{"$f":"E57+E58","v":0},{"$f":"F57+F58","v":0},{"$f":"G57+G58","v":0},0,{"$f":"I57+I58","v":0},{"$f":"J57+J58","v":0},{"$f":"K57+K58","v":0},{"$f":"L57+L58","v":0},0,{"$f":"N57+N58","v":0},{"$f":"O57+O58","v":0},{"$f":"P57+P58","v":0},{"$f":"Q57+Q58","v":0},0,{"$f":"S57+S58","v":0},{"$f":"T57+T58","v":0},{"$f":"U57+U58","v":0},{"$f":"V57+V58","v":0}]
["4.1.","прочие потребители",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["4.2.","население",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["Добавить"]
[null,"Итого всего, в том числе:",{"$f":"D60+E60+F60+G60","v":0},{"$f":"D61+D62","v":0},{"$f":"E61+E62","v":0},{"$f":"F61+F62","v":0},{"$f":"G61+G62","v":0},{"$f":"I60+J60+K60+L60","v":0},{"$f":"I61+I62","v":0},{"$f":"J61+J62","v":0},{"$f":"K61+K62","v":0},{"$f":"L61+L62","v":0},{"$f":"N60+O60+P60+Q60","v":0},{"$f":"N61+N62","v":0},{"$f":"O61+O62","v":0},{"$f":"P61+P62","v":0},{"$f":"Q61+Q62","v":0},{"$f":"S60+T60+U60+V60","v":0},{"$f":"S61+S62","v":0},{"$f":"T61+T62","v":0},{"$f":"U61+U62","v":0},{"$f":"V61+V62","v":0}]
[null,"прочие потребители",{"$f":"D61+E61+F61+G61","v":0},{"$f":"D48+D51+D54+D57","v":0},{"$f":"E48+E51+E54+E57","v":0},0,0,{"$f":"I61+J61+K61+L61","v":0},{"$f":"I48+I51+I54+I57","v":0},{"$f":"J48+J51+J54+J57","v":0},0,0,{"$f":"N61+O61+P61+Q61","v":0},{"$f":"N48+N51+N54+N57","v":0},{"$f":"O48+O51+O54+O57","v":0},0,0,{"$f":"S61+T61+U61+V61","v":0},{"$f":"S48+S51+S54+S57","v":0},0,0,0]
[null,"население",{"$f":"D62+E62+F62+G62","v":0},{"$f":"D49+D52+D55+D58","v":0},0,0,0,{"$f":"I62+J62+K62+L62","v":0},{"$f":"I49+I52+I55+I58","v":0},0,0,0,{"$f":"N62+O62+P62+Q62","v":0},{"$f":"N49+N52+N55+N58","v":0},0,0,0,{"$f":"S62+T62+U62+V62","v":0},0,0,0,0]
[]
[null,"Руководитель организации",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Справочная информация:"]
[null,"Фактические данные по мощности заполняются по данным приборов учета электрической мощности, в случае отсутствия приборов учета по результатам контрольных замеров мощности"]

{"sheet":"Заявитель3","index":2,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[52,0,52,6],[35,0,35,5],[37,0,37,6],[42,0,42,6],[43,0,43,6],[44,0,44,6],[45,0,45,6],[46,0,46,6],[48,0,48,6],[49,0,49,6],[50,0,50,6],[51,0,51,6],[0,2,0,7],[2,0,2,6],[3,0,3,6],[6,0,7,0],[6,1,7,1],[6,2,6,6],[6,7,7,7],[4,1,4,6]]}
[null,null,"Приложение 2 к Методическим указаниям,  утвержденным приказом ФСТ от 11.09.2014 г. №215-э/1"]
[]
[" Расчет размера расходов, связанных с предоставлением беспроцентной рассрочки (для конкретного заявителя)\n"]
[]
[null,"(Контрагент (наименование), № договора ТП, Дата заключения договора)"]
[]
["N п/п","Квартал, на который рассчитывается размер расходов, связанных с предоставлением беспроцентной рассрочки","Расходы, связанные с предоставлением беспроцентной рассрочки, тыс. руб. (с учетом НДС)",null,null,null,null,"Номер квартала i"]
[null,null,"в отношении суммарного размера платы за технологическое присоединение в 1 квартале","в отношении суммарного размера платы за технологическое присоединение во 2 квартале","в отношении суммарного размера платы за технологическое присоединение в 3 квартале","в отношении суммарного размера платы за технологическое присоединение в 4 квартале","всего в год",null,null,"  "]
[1,{"$f":"CONCATENATE(\"1 год (\",$B$34,\"г.):\")","v":"1 год (г.):"},{"$f":"SUM(C10:C13)","v":0},{"$f":"SUM(D10:D13)","v":0},{"$f":"SUM(E10:E13)","v":0},{"$f":"SUM(F10:F13)","v":0},{"$f":"SUM(C9:F9)","v":0}]
["1.1.","1 квартал",{"$f":"IF($H10>=$B$32,Заявитель3!$B$33*0.95*((12+$B$32-$H10)/12)*($B$31/4),0)","v":0},null,null,null,0,1]
["1.2.","2 квартал",null,{"$f":"IF($H11>=$B$32,Заявитель3!$B$33*0.95*((12+$B$32-$H11)/12)*($B$31/4),0)","v":0},null,null,0,2]
["1.3.","3 квартал",null,null,{"$f":"IF($H12>=$B$32,Заявитель3!$B$33*0.95*((12+$B$32-$H12)/12)*($B$31/4),0)","v":0},null,0,3]
["1.4.","4 квартал",null,null,null,{"$f":"IF($H13>=$B$32,Заявитель3!$B$33*0.95*((12+$B$32-$H13)/12)*($B$31/4),0)","v":0},0,4]
[2,{"$f":"CONCATENATE(\"1 год (\",$B$34+1,\"г.):\")","v":"1 год (1г.):"},{"$f":"SUM(C15:C18)","v":0},{"$f":"SUM(D15:D18)","v":0},{"$f":"SUM(E15:E18)","v":0},{"$f":"SUM(F15:F18)","v":0},0]
["2.1.","5 квартал",{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H15)/12)*($B$31/4)","v":0},null,null,null,0,5]
["2.2.","6 квартал",null,{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H16)/12)*($B$31/4)","v":0},null,null,0,6]
["2.3.","7 квартал",null,null,{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H17)/12)*($B$31/4)","v":0},null,0,7]
["2.4.","8 квартал",null,null,null,{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H18)/12)*($B$31/4)","v":0},0,8]
[3,{"$f":"CONCATENATE(\"1 год (\",$B$34+2,\"г.):\")","v":"1 год (2г.):"},{"$f":"SUM(C20:C23)","v":0},{"$f":"SUM(D20:D23)","v":0},{"$f":"SUM(E20:E23)","v":0},{"$f":"SUM(F20:F23)","v":0},0]
["3.1.","9 квартал",{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H20)/12)*($B$31/4)","v":0},null,null,null,0,9]
["3.2.","10 квартал",null,{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H21)/12)*($B$31/4)","v":0},null,null,0,10]
["3.3.","11 квартал",null,null,{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H22)/12)*($B$31/4)","v":0},null,0,11]
["3.4.","12 квартал",null,null,null,{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H23)/12)*($B$31/4)","v":0},0,12]
[4,{"$f":"CONCATENATE(\"1 год (\",$B$34+3,\"г.):\")","v":"1 год (3г.):"},{"$f":"SUM(C25:C27)","v":0},{"$f":"SUM(D25:D27)","v":0},{"$f":"SUM(E25:E27)","v":0},{"$f":"SUM(F25:F27)","v":0},0]
["4.1.","13 квартал",{"$f":"Заявитель3!$B$33*0.95*((12+$B$32-$H25)/12)*($B$31/4)","v":0},null,null,null,0,13]
["4.2.","14 квартал",null,{"$f":"IF((Заявитель3!$B$33*0.95*((12+$B$32-$H26)/12)*($B$31/4))<0,0,Заявитель3!$B$33*0.95*((12+$B$32-$H26)/12)*($B$31/4))","v":0},null,null,0,14]
["4.3.","15 квартал",null,null,{"$f":"IF((Заявитель3!$B$33*0.95*((12+$B$32-$H27)/12)*($B$31/4))<0,0,Заявитель3!$B$33*0.95*((12+$B$32-$H27)/12)*($B$31/4))","v":0},null,0,15]
[5,"Итого",{"$f":"C9+C14+C19+C24","v":0},{"$f":"D9+D14+D19+D24","v":0},{"$f":"E9+E14+E19+E24","v":0},{"$f":"F9+F14+F19+F24","v":0},{"$f":"G9+G14+G19+G24","v":0}]
[]
[]
[]
["k"]
[]
["Год закрытия договора"]
[]
["Размера расходов, связанных с предоставлением беспроцентной рассрочки в 2019 году",null,null,null,null,null,{"$f":"IF(B34<2015,0,IF(B34=2015,G24,IF(B34=2016,G19,IF(B34=2017,G14))))","v":0},"тыс. руб. "]
[]
["Размер расходов, связанных с предоставлением беспроцентной рассрочки, в i-м квартале в течение трехлетнего периода предоставления беспроцентной рассрочки рассчитывается по формуле (1):"]
[]
[null,null,null,", (1)"]
[]
["где:"]
["       - суммарный размер платы за технологическое присоединение, начисляемый заявителям, которым предоставляется рассрочка, в квартале k периода регулирования (тыс. руб.);"]
["k - номер квартала по порядку в периоде регулирования, в который начисляется размер платы за технологическое присоединение (равен от 1 до 4);"]
["i - номер квартала по порядку, начиная с момента начисления размера платы за технологическое присоединение с условием предоставления беспроцентной рассрочки в квартале k, с учетом квартала, в котором произведены начисления, в течение трехлетнего периода предоставления беспроцентной рассрочки (равен от k до 12 + k - 1);"]
["          - ставка рефинансирования Центрального банка Российской Федерации на дату представления сетевой организацией заявки на установление размера платы за технологическое присоединение в регулирующий орган."]
["В случае отклонения фактического значения процентной ставки по кредитам, связанным с рассрочкой по оплате технологического присоединения, от ставки рефинансирования Центрального банка Российской Федерации, при расчете фактического размера расходов, связанных с предоставлением беспроцентной рассрочки, применяется величина процентной ставки в соответствии с пунктом 87 Основ ценообразования."]
[]
["Примечание: "]
["1) Периодом предоставления беспроцентной рассрочки считается 3 года."]
["2) Размер расходов, связанных с предоставлением беспроцентной рассрочки, в каждый квартал периода регулирования в течение трехлетнего периода предоставления беспроцентной рассрочки в отношении планируемого к получению (фактически полученного) от заявителей суммарного размера платы за технологическое присоединение, определяется в соответствии с формулой (1) Методических указаний по определению выпадающих доходов, связанных с осуществлением технологического присоединения к электрическим сетям."]
["3) При расчете планируемых значений показателей при заполнении таблиц 1 и 2 применяется планируемая к получению величина суммарного размера платы за технологическое присоединение, подлежащего беспроцентной рассрочке."]
["4) При расчете фактических значений показателей при заполнении таблиц 1 и 2 применяется суммарная плата за технологическое присоединение, начисленная с беспроцентной рассрочкой в соответствии с заключенными договорами об осуществлении технологического присоединения к электрическим сетям."]

{"sheet":"Заявитель4","index":3,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":true,"merged":[[52,0,52,6],[35,0,35,5],[37,0,37,6],[42,0,42,6],[43,0,43,6],[44,0,44,6],[45,0,45,6],[46,0,46,6],[48,0,48,6],[49,0,49,6],[50,0,50,6],[51,0,51,6],[0,2,0,7],[2,0,2,6],[3,0,3,6],[6,0,7,0],[6,1,7,1],[6,2,6,6],[6,7,7,7],[4,1,4,6]]}
[null,null,"Приложение 2 к Методическим указаниям,  утвержденным приказом ФСТ от 11.09.2014 г. №215-э/1"]
[]
[" Расчет размера расходов, связанных с предоставлением беспроцентной рассрочки (для конкретного заявителя)\n"]
[]
[null,"(Контрагент (наименование), № договора ТП, Дата заключения договора)"]
[]
["N п/п","Квартал, на который рассчитывается размер расходов, связанных с предоставлением беспроцентной рассрочки","Расходы, связанные с предоставлением беспроцентной рассрочки, тыс. руб. (с учетом НДС)",null,null,null,null,"Номер квартала i"]
[null,null,"в отношении суммарного размера платы за технологическое присоединение в 1 квартале","в отношении суммарного размера платы за технологическое присоединение во 2 квартале","в отношении суммарного размера платы за технологическое присоединение в 3 квартале","в отношении суммарного размера платы за технологическое присоединение в 4 квартале","всего в год",null,null,"  "]
[1,{"$f":"CONCATENATE(\"1 год (\",$B$34,\"г.):\")","v":"1 год (г.):"},{"$f":"SUM(C10:C13)","v":0},{"$f":"SUM(D10:D13)","v":0},{"$f":"SUM(E10:E13)","v":0},{"$f":"SUM(F10:F13)","v":0},{"$f":"SUM(C9:F9)","v":0}]
["1.1.","1 квартал",{"$f":"IF($H10>=$B$32,Заявитель4!$B$33*0.95*((12+$B$32-$H10)/12)*($B$31/4),0)","v":0},null,null,null,0,1]
["1.2.","2 квартал",null,{"$f":"IF($H11>=$B$32,Заявитель4!$B$33*0.95*((12+$B$32-$H11)/12)*($B$31/4),0)","v":0},null,null,0,2]
["1.3.","3 квартал",null,null,{"$f":"IF($H12>=$B$32,Заявитель4!$B$33*0.95*((12+$B$32-$H12)/12)*($B$31/4),0)","v":0},null,0,3]
["1.4.","4 квартал",null,null,null,{"$f":"IF($H13>=$B$32,Заявитель4!$B$33*0.95*((12+$B$32-$H13)/12)*($B$31/4),0)","v":0},0,4]
[2,{"$f":"CONCATENATE(\"1 год (\",$B$34+1,\"г.):\")","v":"1 год (1г.):"},{"$f":"SUM(C15:C18)","v":0},{"$f":"SUM(D15:D18)","v":0},{"$f":"SUM(E15:E18)","v":0},{"$f":"SUM(F15:F18)","v":0},0]
["2.1.","5 квартал",{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H15)/12)*($B$31/4)","v":0},null,null,null,0,5]
["2.2.","6 квартал",null,{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H16)/12)*($B$31/4)","v":0},null,null,0,6]
["2.3.","7 квартал",null,null,{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H17)/12)*($B$31/4)","v":0},null,0,7]
["2.4.","8 квартал",null,null,null,{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H18)/12)*($B$31/4)","v":0},0,8]
[3,{"$f":"CONCATENATE(\"1 год (\",$B$34+2,\"г.):\")","v":"1 год (2г.):"},{"$f":"SUM(C20:C23)","v":0},{"$f":"SUM(D20:D23)","v":0},{"$f":"SUM(E20:E23)","v":0},{"$f":"SUM(F20:F23)","v":0},0]
["3.1.","9 квартал",{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H20)/12)*($B$31/4)","v":0},null,null,null,0,9]
["3.2.","10 квартал",null,{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H21)/12)*($B$31/4)","v":0},null,null,0,10]
["3.3.","11 квартал",null,null,{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H22)/12)*($B$31/4)","v":0},null,0,11]
["3.4.","12 квартал",null,null,null,{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H23)/12)*($B$31/4)","v":0},0,12]
[4,{"$f":"CONCATENATE(\"1 год (\",$B$34+3,\"г.):\")","v":"1 год (3г.):"},{"$f":"SUM(C25:C27)","v":0},{"$f":"SUM(D25:D27)","v":0},{"$f":"SUM(E25:E27)","v":0},{"$f":"SUM(F25:F27)","v":0},0]
["4.1.","13 квартал",{"$f":"Заявитель4!$B$33*0.95*((12+$B$32-$H25)/12)*($B$31/4)","v":0},null,null,null,0,13]
["4.2.","14 квартал",null,{"$f":"IF((Заявитель4!$B$33*0.95*((12+$B$32-$H26)/12)*($B$31/4))<0,0,Заявитель4!$B$33*0.95*((12+$B$32-$H26)/12)*($B$31/4))","v":0},null,null,0,14]
["4.3.","15 квартал",null,null,{"$f":"IF((Заявитель4!$B$33*0.95*((12+$B$32-$H27)/12)*($B$31/4))<0,0,Заявитель4!$B$33*0.95*((12+$B$32-$H27)/12)*($B$31/4))","v":0},null,0,15]
[5,"Итого",{"$f":"C9+C14+C19+C24","v":0},{"$f":"D9+D14+D19+D24","v":0},{"$f":"E9+E14+E19+E24","v":0},{"$f":"F9+F14+F19+F24","v":0},{"$f":"G9+G14+G19+G24","v":0}]
[]
[]
[]
["k"]
[]
["Год закрытия договора"]
[]
["Размера расходов, связанных с предоставлением беспроцентной рассрочки в 2019 году",null,null,null,null,null,{"$f":"IF(B34<2015,0,IF(B34=2015,G24,IF(B34=2016,G19,IF(B34=2017,G14))))","v":0},"тыс. руб. "]
[]
["Размер расходов, связанных с предоставлением беспроцентной рассрочки, в i-м квартале в течение трехлетнего периода предоставления беспроцентной рассрочки рассчитывается по формуле (1):"]
[]
[null,null,null,", (1)"]
[]
["где:"]
["       - суммарный размер платы за технологическое присоединение, начисляемый заявителям, которым предоставляется рассрочка, в квартале k периода регулирования (тыс. руб.);"]
["k - номер квартала по порядку в периоде регулирования, в который начисляется размер платы за технологическое присоединение (равен от 1 до 4);"]
["i - номер квартала по порядку, начиная с момента начисления размера платы за технологическое присоединение с условием предоставления беспроцентной рассрочки в квартале k, с учетом квартала, в котором произведены начисления, в течение трехлетнего периода предоставления беспроцентной рассрочки (равен от k до 12 + k - 1);"]
["          - ставка рефинансирования Центрального банка Российской Федерации на дату представления сетевой организацией заявки на установление размера платы за технологическое присоединение в регулирующий орган."]
["В случае отклонения фактического значения процентной ставки по кредитам, связанным с рассрочкой по оплате технологического присоединения, от ставки рефинансирования Центрального банка Российской Федерации, при расчете фактического размера расходов, связанных с предоставлением беспроцентной рассрочки, применяется величина процентной ставки в соответствии с пунктом 87 Основ ценообразования."]
[]
["Примечание: "]
["1) Периодом предоставления беспроцентной рассрочки считается 3 года."]
["2) Размер расходов, связанных с предоставлением беспроцентной рассрочки, в каждый квартал периода регулирования в течение трехлетнего периода предоставления беспроцентной рассрочки в отношении планируемого к получению (фактически полученного) от заявителей суммарного размера платы за технологическое присоединение, определяется в соответствии с формулой (1) Методических указаний по определению выпадающих доходов, связанных с осуществлением технологического присоединения к электрическим сетям."]
["3) При расчете планируемых значений показателей при заполнении таблиц 1 и 2 применяется планируемая к получению величина суммарного размера платы за технологическое присоединение, подлежащего беспроцентной рассрочке."]
["4) При расчете фактических значений показателей при заполнении таблиц 1 и 2 применяется суммарная плата за технологическое присоединение, начисленная с беспроцентной рассрочкой в соответствии с заключенными договорами об осуществлении технологического присоединения к электрическим сетям."]

{"sheet":"НВВ для шаблона ЕИАС","index":4,"n_rows":86,"n_cols":71,"rows_kept":86,"cut":false,"hidden":true,"merged":[[1,69,3,69],[2,25,3,25],[2,26,3,26],[2,27,3,27],[2,28,3,28],[2,29,3,29],[2,30,3,30],[1,70,3,70],[1,63,3,63],[1,64,2,65],[1,66,3,66],[1,67,3,67],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[1,61,3,61],[1,62,3,62],[1,54,3,54],[1,55,2,56],[1,57,3,57],[1,58,3,58],[1,59,3,59],[1,60,3,60],[2,19,3,19],[2,20,3,20],[1,2,1,11],[2,37,3,37],[2,34,2,35],[16,0,16,8],[1,68,3,68],[1,0,4,0],[1,1,4,1],[1,12,1,32],[1,33,1,52],[1,53,3,53],[2,9,3,9],[2,10,3,10],[2,11,3,11],[2,12,3,12],[2,21,3,21],[2,22,3,22],[2,23,3,23],[2,24,3,24],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,31,3,31],[2,32,3,32],[2,33,3,33],[17,3,17,5],[17,6,17,8],[44,3,44,5],[46,1,46,2],[47,1,47,2],[2,50,3,50],[2,51,3,51],[2,52,3,52],[6,0,11,0],[14,3,14,5],[15,0,15,2],[2,44,3,44],[2,45,3,45],[2,46,3,46],[2,47,3,47],[2,48,3,48],[2,49,3,49],[2,38,3,38],[2,39,3,39],[2,40,3,40],[2,41,3,41],[2,42,3,42],[2,43,3,43],[2,36,3,36],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[84,1,84,2],[85,1,85,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2]]}
[" "]
["Наименование организации","Период","Расчет коэффициента индексации",null,null,null,null,null,null,null,null,null,"Расчет подконтрольных расходов",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Расчет неподконтрольных расходов",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Расходы, связанные с компенсацией незапланированных расходов или полученного избытка","Итого НВВ на содержание сетей","в том числе",null,"Доля стороннего отпуска в сеть от организаций, занимающихся несколькими видами деятельности (без собственных нужд)","Отношение НВВ на содержание сетей текущего года к предыдущему года","Поступление в сеть электроэнергии","Объем технологического расхода (потерь)","Тариф на покупку потерь ","Норматив техноло-гического расхода (потерь) электро-энергии ","Итого расходов на оплату потерь","в том числе",null,"Прирост расходов на оплату потерь текущего года к предыдущему году","Поступление в сеть мощности","Уровень надежности реализуемых товаров (услуг) \n(П п)","Уровень качества реализуемых товаров (услуг) \n(П тсо)","Уровень качества реализуемых товаров (услуг)\n(П тпр)"]
[null,null,"Инфляция","Индекс эффективности операционных расходов","Количество активов, всего","ВН","СН1","СН2","НН","Индекс изменения количества активов","Коэффициент эластичности затрат по росту активов","Итого коэффициент индексации","Материальные затраты","Сырье, материалы, запасные части, инструмент, топливо","Работы и услуги производственного характера (в т.ч. услуги сторонних организаций по содержанию сетей и распределительных устройств)","Расходы на оплату труда","Прочие расходы, всего, в том числе:","Ремонт основных фондов","Оплата работ и услуг сторонних организаций","услуги связи","Расходы на услуги вневедомственной охраны и коммунального хозяйства","Расходы на юридические и информационные услуги","Расходы на аудиторские и консультационные услуги","Транспортные услуги","Прочие услуги сторонних организаций","Расходы на командировки и представительские","Расходы на подготовку кадров","Расходы на обеспечение нормальных условий труда и мер по технике безопасности","Расходы на страхование","Другие прочие расходы","Электроэнергия на хоз. нужды","Подконтрольные расходы из прибыли","ИТОГО подконтрольные расходы","Оплата услуг ОАО \"ФСК ЕЭС\"","в том числе",null,"Теплоэнергия","Аренда, всего","в том числе аренда объектов электро-\nсетевого комплекса","Налоги (без учета налога на прибыль), всего, в том числе:","плата за землю","Налог на имущество","Прочие налоги и сборы","Отчисления на социальные нужды (ЕСН)","Прочие неподконтрольные расходы","Налог на прибыль, в том числе:","налог на прибыль на капитальные вложения ","Выпадающие доходы по п.87 Основ ценообразования","Амортизация ОС","Прибыль на капитальные вложения","Возврат заемных средств, направляемый на финансирование капитальных вложений","Проверка прибыли на капитальные вложения (не более 12% от НВВ на содержание сетей)","ИТОГО неподконтрольных расходов"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Оплата услуг ОАО \"ФСК ЕЭС\"\n1 полугодие","Оплата услуг ОАО \"ФСК ЕЭС\"\n2 полугодие",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НВВ на 1 полугодие","НВВ на 2 полугодие",null,null,null,null,null,null,null,"расходы на 1 полугодие","расходы на 2 полугодие"]
[null,null,"%","%","у.е.","у.е.","у.е.","у.е.","у.е.","%",null,null,"тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","%","тыс.руб","тыс.руб","тыс.руб","тыс.руб","тыс.руб","%","%","млн.кВтч","млн.кВтч","руб./МВтч","%","тыс.руб","тыс.руб","тыс.руб","%","МВт"]
["А","Б","0.1","0.2","0.3","0.3.1","0.3.2","0.3.3","0.3.4","0.4","0.5","0.6","1.1","1.1.1","1.1.2","1.2","1.3","1.3.1","1.3.2","1.3.2.1","1.3.2.2","1.3.2.3","1.3.2.4","1.3.2.5","1.3.2.6","1.3.3","1.3.4","1.3.5","1.3.6","1.3.7","1.4","1.5","1.6","2.1","2.1.1","2.1.2","2.2","2.3","2.3.1","2.4","2.4.1","2.4.2","2.4.3","2.5","2.6","2.7","2.7.1","2.8","2.9","2.10","2.11","2.12","2.13","3","4","4.1","4.2","5","6","7","8","9","10","11","11.1","11.2","12","13","14","15.1","15.2"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"2014",null,null,{"$f":"SUM(F7:I7)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(N7:O7)","v":0},null,null,null,{"$f":"R7+S7+Z7+AA7+AB7+AC7+AD7+AE7+AF7","v":0},null,{"$f":"SUM(T7:Y7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M7+P7+Q7","v":0},{"$f":"AI7+AJ7","v":0},null,null,null,null,null,{"$f":"SUM(AO7:AQ7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH7+AK7+AL7+AN7+AS7+AT7+AV7+AR7+AW7+AX7+AY7","v":0},null,{"$f":"SUM(BA7,BB7,AG7)","v":0},null,null,{"$f":"nerr((BD7+BE7)/BC7)","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"IF(BH7=0,0,BI7/BH7)","v":0},{"$f":"BI7*BJ7","v":0},null,{"$f":"BL7-BM7","v":0}]
[null,"2015",null,null,0,null,null,null,null,{"$f":"IF(E7=0,0,(E8-E7)/E7)","v":0},null,null,0,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"nerr((AX8+AY8)/(BC8-AH8-AU8-AX8-AY8-AM8))","v":{"$error":"#NAME?"}},0,null,0,null,null,{"$f":"nerr((BD8+BE8)/BC8)","v":{"$error":"#NAME?"}},{"$f":"nerr((BC8-BC7)/BC7)","v":{"$error":"#NAME?"}},null,null,null,0,0,null,0,{"$f":"nerr((BL8-BL7)/BL7)","v":{"$error":"#NAME?"}}]
[null,"2016",null,null,0,null,null,null,null,{"$f":"IF(E8=0,0,(E9-E8)/E8*K9)","v":0},0.75,{"$f":"(1+C9)*(1-D9)*(1+J9)","v":1},0,{"$f":"N8*$L9","v":0},{"$f":"O8*L9","v":0},{"$f":"P8*$L9","v":0},0,{"$f":"R8*$L9","v":0},0,{"$f":"T8*$L9","v":0},{"$f":"U8*L9","v":0},{"$f":"V8*L9","v":0},{"$f":"W8*$L9","v":0},{"$f":"X8*$L9","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"nerr((AX9+AY9)/(BC9-AH9-AU9-AX9-AY9-AM9))","v":{"$error":"#NAME?"}},0,null,0,null,null,{"$f":"nerr((BD9+BE9)/BC9)","v":{"$error":"#NAME?"}},{"$f":"nerr((BC9-BC8)/BC8)","v":{"$error":"#NAME?"}},null,null,null,0,0,null,0,{"$f":"nerr((BL9-BL8)/BL8)","v":{"$error":"#NAME?"}}]
[null,"2017 план",4.7E-2,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E9=0,0,(E10-E9)/E9*K10)","v":0},0.75,{"$f":"(1+C10)*(1-D10)*(1+J10)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N9*$L10","v":{"$error":"#REF!"}},{"$f":"O9*L10","v":{"$error":"#REF!"}},{"$f":"P9*$L10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"R9*$L10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"T9*$L10","v":{"$error":"#REF!"}},{"$f":"U9*L10","v":{"$error":"#REF!"}},{"$f":"V9*L10","v":{"$error":"#REF!"}},{"$f":"W9*$L10","v":{"$error":"#REF!"}},{"$f":"X9*$L10","v":{"$error":"#REF!"}},{"$f":"Y9*$L10","v":{"$error":"#REF!"}},{"$f":"Z9*$L10","v":{"$error":"#REF!"}},{"$f":"AA9*$L10","v":{"$error":"#REF!"}},{"$f":"AB9*$L10","v":{"$error":"#REF!"}},{"$f":"AC9*$L10","v":{"$error":"#REF!"}},{"$f":"AD9*$L10","v":{"$error":"#REF!"}},{"$f":"AE9*$L10","v":{"$error":"#REF!"}},{"$f":"AF9*$L10","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"nerr((AX10+AY10)/(BC10-AH10-AU10-AX10-AY10-AM10))","v":{"$error":"#NAME?"}},0,null,{"$error":"#REF!"},null,null,{"$f":"nerr((BD10+BE10)/BC10)","v":{"$error":"#NAME?"}},{"$f":"nerr((BC10-BC9)/BC9)","v":{"$error":"#NAME?"}},null,null,null,0,0,null,0,{"$f":"nerr((BL10-BL9)/BL9)","v":{"$error":"#NAME?"}}]
[null,"2018 план",3.6999999999999998E-2,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E10=0,0,(E11-E10)/E10*K11)","v":{"$error":"#REF!"}},0.75,{"$f":"(1+C11)*(1-D11)*(1+J11)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"nerr((AX11+AY11)/(BC11-AH11-AU11-AX11-AY11-AM11))","v":{"$error":"#NAME?"}},0,null,{"$error":"#REF!"},null,null,{"$f":"nerr((BD11+BE11)/BC11)","v":{"$error":"#NAME?"}},{"$f":"nerr((BC11-BC10)/BC10)","v":{"$error":"#NAME?"}},null,null,null,0,0,null,0,{"$f":"nerr((BL11-BL10)/BL10)","v":{"$error":"#NAME?"}}]
[null,"2019 план",0.04,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E11=0,0,(E12-E11)/E11*K12)","v":{"$error":"#REF!"}},0.75,{"$f":"(1+C12)*(1-D12)*(1+J12)","v":{"$error":"#REF!"}},{"$f":"SUM(N12:O12)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AX12/0.8*0.2","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"((AX12+AY12)/(BC12-AH12-AU12-AX12-AY12-AM12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"BC12*E16","v":{"$error":"#REF!"}},{"$f":"BC12-BD12","v":{"$error":"#REF!"}},{"$f":"((BD12+BE12)/BC12)","v":{"$error":"#REF!"}},{"$f":"nerr((BC12-BC11)/BC11)","v":{"$error":"#NAME?"}},{"$f":"'Баланс энергии'!AV9","v":145.37199999999999},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"nerr((BL12-BL11)/BL11)","v":{"$error":"#NAME?"}},{"$f":"'Баланс мощности'!M9","v":22.000000000000004},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,"разбивка на полугодия"]
[null,null,null,"2019 год"]
["Затраты сетевых организаций в 2019 году МИНИМУМ"]
[null,null,null,"2019 год",null,null,"ПРОВЕРКА"]
[null,null,null,"1 полугодие","2 полугодие","год","1 полугодие","2 полугодие","год"]
["1","Покупная энергия на компенсацию потерь без учета потерь ФСК","тыс.руб",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"D20-BM12","v":{"$error":"#REF!"}},{"$f":"E20-BN12","v":{"$error":"#REF!"}},{"$f":"F20-BL12","v":{"$error":"#REF!"}}]
["1.1","объем потерь в сетях ","млн.кВт.ч",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"BI12-F21","v":{"$error":"#REF!"}}]
["23","Неподконтрольные расходы (за исключением платы ФСК, амортизации ОС и прибыли на капитальные вложения)","тыс.руб",{"$f":"D63-D74-D76-D64","v":{"$error":"#REF!"}},{"$f":"E63-E74-E76-E64","v":{"$error":"#REF!"}},{"$f":"E22+D22","v":{"$error":"#REF!"}},null,null,{"$f":"F22-BA12-AH12-AW12-AX12","v":{"$error":"#REF!"}}]
["24","Операционные (подконтрольные ) расходы","тыс.руб",{"$f":"D47","v":{"$error":"#REF!"}},{"$f":"E47","v":{"$error":"#REF!"}},{"$f":"E23+D23","v":{"$error":"#REF!"}},null,null,{"$f":"F23-AG12","v":{"$error":"#REF!"}}]
[null,"в том числе:"]
["24.1","Затраты на оплату труда","тыс.руб",{"$f":"D48","v":{"$error":"#REF!"}},{"$f":"E48","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"F25-P12","v":{"$error":"#REF!"}}]
[null,"в том числе:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["24.1.1","на ремонтную программу","тыс.руб"]
["24.2","Ремонтная программа без учета оплаты труда и ЕСН","тыс.руб",{"$f":"D50","v":{"$error":"#REF!"}},{"$f":"E50","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"F28-R12","v":{"$error":"#REF!"}}]
["25","Амортизация ОС","тыс.руб",{"$f":"D64","v":{"$error":"#REF!"}},{"$f":"E64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"F29-AW12","v":{"$error":"#REF!"}}]
["26","Прибыль на капитальные вложения","тыс.руб",{"$f":"D76","v":{"$error":"#REF!"}},{"$f":"E76","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"F30-AX12","v":{"$error":"#REF!"}}]
["27","Выпадающие доходы (за исключением выпадающих доходов по п.87 Основ ценообразования)","тыс.руб",{"$f":"D79","v":{"$error":"#REF!"}},{"$f":"E79","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"F31-BB12","v":{"$error":"#REF!"}}]
[]
["28","Товарная продукция","тыс.руб",{"$f":"D20+D22+D23+D29+D30+D31","v":{"$error":"#REF!"}},{"$f":"E20+E22+E23+E29+E30+E31","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"F33-BC12-BL12","v":{"$error":"#REF!"}}]
[null,"в том числе:"]
["28.1","расходы на реализацию инвестиционной программы (с налогами)","тыс.руб",{"$f":"D37+D38","v":{"$error":"#REF!"}},{"$f":"E37+E38","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"    в том числе:"]
["28.1.1","инвестиционная программа","тыс.руб",{"$f":"D76","v":{"$error":"#REF!"}},{"$f":"E76","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["28.1.2","налог на прибыль","тыс.руб",{"$f":"D72","v":{"$error":"#REF!"}},{"$f":"E72","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["29","Полезный отпуск потребителям","млн.кВт.ч",{"$f":"'Баланс энергии'!BA22-'Баланс энергии'!BA24","v":64.772560791363105},{"$f":"'Баланс энергии'!BF22-'Баланс энергии'!BF24","v":60.372469208636893},125.14502999999999]
["29.1","справочно: генераторное напряжение","млн.кВт.ч"]
["30","Средний тариф с учетом ГН","коп/кВт.ч"]
["31","Объем условных единиц","у.е.",{"$f":"E12","v":{"$error":"#REF!"}},{"$f":"D42","v":{"$error":"#REF!"}},{"$f":"E42","v":{"$error":"#REF!"}},null,null,{"$f":"E12-E42","v":{"$error":"#REF!"}}]
["32","Стоимость обслуживания у.е.","тыс.руб"]
[]
[null,null,null,"2019 год"]
[null,null,null,"1 полугодие","2 полугодие","год"]
["1.","Подконтрольные расходы",null,{"$f":"F47*$E$16","v":{"$error":"#REF!"}},{"$f":"F47*$F$16","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.1.","Расходы на оплату труда",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.2","Материалы",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.3","Ремонт основных фондов",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4","Другие обоснованные подконтрольные расходы, в том числе:",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.1","Работы и услуги производственного характера",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.2","Работы и услуги непроизводственного характера",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.3","Обеспечение нормальных условий труда и техники безопасности",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.4.","Расходы на командировки",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.5","Расходы на обучение персонала",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.6","Расходы на страхование",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.7","Расходы на услуги банков",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4.8","Прочие обоснованные подконтрольные расходы",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.5","Расходы из прибыли, в том числе:",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.5.1","Расходы по коллективным договорам",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.5.2","Прочие обоснованные расходы из прибыли",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.","Неподконтрольные расходы",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.1.","Амортизация основных средств",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.2.","Страховые взносы",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.3.","Расходы на оплату услуг организаций, осуществляющие регулируемые виды деятельности",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.4.","Налоги и сборы, в том числе:",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.4.1.","Плата за землю",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.4.2.","Транспортный налог",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.4.3.","Налог на имущество",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.4.4.","Плата за негативное воздействие на окружающую среду",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.4.5.","Налог на прибыль",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.5.","Плата за аренду имущества",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.6.","Оплата услуг ОАО \"ФСК ЕЭС\"",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.7.","Прочие обоснованные неподконтрольные расходы",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.8.","Капитальные вложения производственного характера из прибыли",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.9.","Расходы, связанные с компенсацией выпадающих доходов от льготного технологического присоединения",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.10.","Расходы на возврат и обслуживание долгосрочных заемных средств, направляемых для финансирования капитальных вложений ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.","Корректировка необходимой валовой выручки ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.1.","Корректировка подконтрольных расходов",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.2.","Корректировка неподконтрольных расходов",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.3.","Корректировка НВВ с учетом изменения полезного отпуска и цен на электрическую энергию ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.4.","Корректировка необходимой валовой выручки по доходам от осуществления регулируемой деятельности",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.5.","Корректировка НВВ в связи с изменением (неисполнением) инвестиционной программы ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.6.","Корректировка НВВ с учетом надежности и качества оказываемых услуг ",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["4.","ИТОГО необходимая валовая выручка на содержание электрических сетей",null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Выбор оценочного балла","index":5,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":true,"merged":[[1,0,1,2],[3,0,3,1],[3,2,4,2],[6,0,6,1]]}
[]
["Выбор оценочного балла"]
[]
["Принимаемое значение (Ф / П * 100, % )                             (гр.4 форм 2.1-2.3) ",null,"Оценочный балл                                                           (гр.6 форм 2.1 - 2.3)"]
["прямая зависимость                     (гр.5 форм 2.1 - 2.3)","обратная  зависимость                   (гр.5 форм 2.1 - 2.3)"]
["гр.4 форм 2.1-2.3 < 80%","гр.4 форм 2.1-2.3 > 120 %","3 балла - для всех пунктов форм 2.1 - 2.3                                                                                    кроме:                                                                 0,75 баллов -  для п. 2, 5, 6 формы 2.2                 0,3 балла - для п. 3,4,7 формы 2.2"]
["80 % ≤ гр.4 форм 2.1-2.3 ≤ 120 %",null,"2 балла - для всех пунктов форм 2.1 - 2.3                                                                               кроме:                                                                 0,5 баллов -  для п. 2, 5, 6 формы 2.2                    0,2 балла - для п. 3,4,7 формы 2.2"]
["гр.4 форм 2.1-2.3 > 120 %","гр.4 форм 2.1-2.3 < 80%","1 балл - для всех пунктов форм 2.1 - 2.3                                                                               кроме:                                                                 0,25 баллов -  для п. 2, 5, 6 формы 2.2                 0,1 балла - для п. 3,4,7 формы 2.2"]