{"text_format":"3","workbook":"xlsb","n_sheets":49,"sheets":["Инструкция","Лог обновления","Титульный","Сопроводительные материалы","Индексы","0","0.1","1","2","2.1","2.2","2.3","2.4","4","РчСтЭЭ","РчСтЭЭ_Ф","ВД_ГЭС","РчСтГМ","ИП","Источники финансирования","Расчет прибыли","Комментарии","Проверка","et_union","orem_org","TEHSHEET","modHTTP","modfrmReestr","modList00","modProv","AllSheetsInThisWorkbook","Ставки","modList14","modList11","modListSopr","REESTR_STATION","modfrmDictionary","modClassifierValidate","modHyp","modList03","modList07","modList08","modList09","modList10","modList18","modReestr","modInstruction","modUpdTemplMain","modfrmCheckUpdates"],"not_rendered":{"images":23,"macros":1,"external_links":2,"defined_names":223},"read":"bin_skipped_in_rows","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":0}}

{"sheet":"Инструкция","index":0,"n_rows":97,"n_cols":27,"rows_kept":97,"merged":[[1,1,1,6],[2,1,2,2],[4,1,4,24],[6,4,12,23],[13,4,18,23],[20,5,20,12],[20,15,20,23],[21,5,21,12],[21,15,21,23],[34,4,38,23],[39,4,39,23],[40,4,44,23],[45,4,56,23],[57,4,57,6],[57,7,57,23],[58,4,58,6],[58,7,58,23],[59,7,59,23],[60,7,60,23],[70,4,70,19],[71,4,71,19],[75,4,75,6],[75,7,75,23],[76,4,76,6],[76,7,76,23],[77,4,77,6],[77,7,77,23],[78,4,78,6],[78,7,78,23],[79,4,79,6],[79,7,79,23],[80,7,80,23],[81,4,81,6],[81,7,81,23],[82,4,82,6],[82,7,82,23],[83,4,83,6],[83,7,83,23],[92,4,92,23],[94,5,94,18],[96,5,96,23]],"flags":["formulas_cached_only"]}
[{"$nulls":26}," (требуется обновление)"]
[null,"Код отчёта: INDEX.STATION.CZ.2027"]
[null,"Версия 1.0.2"]
[]
[null,"Расчет тарифов по формулам индексации цен для поставщиков ОРЭМ"]
[]
[{"$nulls":4},"• На рабочем месте должен быть установлен MS Office 2003 SP3, 2007 SP3, 2010, 2013 с полной версией MS Excel\n\n• Макросы во время работы должны быть включены (!)\n\n• Для корректной работы отчёта требуется выбрать низкий уровень безопасности\n(В меню MS Excel 2003: Сервис | Макрос | Безопасность | выбрать пункт «Низкая безопасность» | OK)\n(В меню MS Excel 2007/2010/2013: Параметры Excel | Центр управления безопасностью | Параметры центра управления безопасностью | Параметры макросов | Включить все макросы | ОК)\n\n"]
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"• Если Вы работаете в табличном процессоре MS Excel 2007 и выше, то можете использовать для работы формат XLSB (Двоичная книга Excel). При работе в формате XLSB заметно быстрее происходит сохранение файла, а также уменьшается размер по сравнению с форматом XLS\n\n• Не рекомендуется снимать защиту с листов и каким-либо образом модифицировать защищаемые формулы и расчётные поля, в противном случае, отчёт будет отклонён системой\n\n• При сохранении не следует выбирать формат XLSX (Книга Excel), так как в указанном формате макросы, необходимые для работы отчёта, безвозвратно удаляются"]
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"A"," - предназначенные для заполнения",{"$nulls":8},"A"," - ссылки и автозаполняемые поля"]
[{"$nulls":4},"A"," - с формулами и константами",{"$nulls":8},"A"," - обязательные для заполнения"]
{"$rows_empty":12}
[{"$nulls":4},"Если в предложенном Вам списке необходимая организация, МР/МО отсутствуют, обновите реестры с помощью кнопок\n\nВ результате синхронизации с базой данных список организаций (МР/МО) будет заменён актуальным (механизм синхронизации требует подключения к сети Интернет и основан на использовании протокола HTTPS (TCP порт 443))\n\nЕсли после обновления Вам не удалось найти необходимую организацию в списке, обратитесь к ответственному за поддержание реестра Вашего региона. Информация о региональных органах регулирования доступна по ссылке:"]
[]
[]
[]
[]
[{"$nulls":4},"http://www.fstrf.ru/regions/region/showlist"]
[]
[]
[]
[]
[]
[{"$nulls":4},"• При сохранении шаблона осуществляется проверка корректности данных, в том числе на наличие значений в ячейках, обязательных для заполнения\n\n• Если какая-то ячейка не удовлетворяет условию проверки, на лист «Проверка» добавляется гиперссылка на данную ячейку и указывается причина ошибки\n\n• В колонке «Статус» для каждого сообщения возможны 2 значения: ошибка и предупреждение\n\n• При наличии сообщений со статусом «Ошибка» шаблон будет отклонён системой и не будет загружен в хранилище данных, сообщения со статусом «Предупреждение» носят информационный характер, и такой шаблон будет принят системой"]
{"$rows_empty":11}
[{"$nulls":4},"Web-сайт:",null,null,"http://support.eias.ru/index.php?a=add&catid=5"]
[{"$nulls":4},"Дистрибутивы:",null,null,"http://eias.itcfstrf.ru/?page=show_distrs"]
[{"$nulls":7},"для устранения ошибок (например, \"Compile error in hidden module\")"]
{"$rows_empty":10}
[{"$nulls":4},"Инструкция по заполнению шаблона:"]
[{"$nulls":4},"http://eias.ru/files/shablon/INSTR_IS_TSZN_2017.zip"]
[]
[]
[]
[{"$nulls":4},"Ф.И.О:",null,null,"Головин Максим Юрьевич"]
[{"$nulls":4},"E-Mail:",null,null,"golovin@fas.gov.ru"]
{"$rows_empty":15}
[{"$nulls":4},"При наличии подключения к Интернет, можно автоматически проверять наличие доступных обновлений. Выберите способ оповещения о наличии обновлений для отчёта:"]
[]
[{"$nulls":5},"проверять доступные обновления (рекомендуется)",{"$nulls":20},"y"]
[]
[{"$nulls":5},"никогда не проверять наличие обновлений (не рекомендуется)"]

{"sheet":"Лог обновления","index":1,"n_rows":41,"n_cols":3,"rows_kept":41,"hidden":true,"flags":["formulas_cached_only"]}
["Дата/Время","Сообщение","Статус"]
["2026-05-19T15:01:12","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:01:13","Доступно обновление до версии 1.0.2","Информация"]
["2026-05-19T15:01:13","Описание изменений: Версия 1.0.2\n1. Добавление ставки водного налога на 2027 год\n\nВерсия 1.0.1\n1. Корректировка \"Тариф НП АТС\" на 2026 год","Информация"]
["2026-05-19T15:01:13","Размер файла обновления: 206848 байт","Информация"]
["2026-05-19T15:01:14","Подготовка к обновлению...","Информация"]
["2026-05-19T15:01:24","Сохранение файла резервной копии: Z:\\АУ ТГК14\\ПЭО\\_общие документы\\=Шаблоны\\ЕИАС\\INDEX.STATION\\заявка 2027\\INDEX.STATION.CZ.2027(v1.0.1).BKP..xlsb","Информация"]
["2026-05-19T15:01:25","Резервная копия создана: Z:\\АУ ТГК14\\ПЭО\\_общие документы\\=Шаблоны\\ЕИАС\\INDEX.STATION\\заявка 2027\\INDEX.STATION.CZ.2027(v1.0.1).BKP..xlsb","Информация"]
["2026-05-19T15:01:26","Создание книги для установки обновлений...","Информация"]
["2026-05-19T15:01:29","Файл обновления загружен: Z:\\АУ ТГК14\\ПЭО\\_общие документы\\=Шаблоны\\ЕИАС\\INDEX.STATION\\заявка 2027\\UPDATE.INDEX.STATION.CZ.2027.TO.1.0.2.52.xls","Информация"]
["2026-05-19T15:01:33","Обновление завершилось удачно! Шаблон INDEX.STATION.CZ.2027(v1.0.1).xlsb сохранен под именем 'INDEX.STATION.CZ.2027(v1.0.2).xlsb'","Информация"]
["2026-05-19T15:04:24","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:04:26","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-19T15:04:35","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:04:36","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-19T15:04:56","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:04:57","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-20T11:50:45","Проверка доступных обновлений...","Информация"]
["2026-05-20T11:50:46","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-22T14:59:11","Проверка доступных обновлений...","Информация"]
["2026-05-22T14:59:12","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-25T08:04:35","Проверка доступных обновлений...","Информация"]
["2026-05-25T08:04:36","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-25T11:33:54","Проверка доступных обновлений...","Информация"]
["2026-05-25T11:33:55","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-25T12:26:47","Проверка доступных обновлений...","Информация"]
["2026-05-25T12:26:49","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T08:45:30","Проверка доступных обновлений...","Информация"]
["2026-05-26T08:45:31","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T12:57:31","Проверка доступных обновлений...","Информация"]
["2026-05-26T12:57:32","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T14:55:28","Проверка доступных обновлений...","Информация"]
["2026-05-26T14:55:29","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T15:29:15","Проверка доступных обновлений...","Информация"]
["2026-05-26T15:29:16","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-27T17:05:59","Проверка доступных обновлений...","Информация"]
["2026-05-27T17:06:00","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-27T17:06:48","Проверка доступных обновлений...","Информация"]
["2026-05-27T17:06:49","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-28T11:26:00","Проверка доступных обновлений...","Информация"]
["2026-05-28T11:26:02","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]

{"sheet":"Титульный","index":2,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[3,3,3,4]],"flags":["formulas_cached_only"]}
["Республика Бурятия",2027,"ПАО \"ТГК-14\"_INN:7534018889_KPP:032603002"]
[]
["ПАО \"ТГК-14\"","7534018889",null,null,"Версия 1.0.2"]
[null,"032603002",null,"Расчет тарифов по формулам индексации цен для поставщиков ОРЭМ"]
[]
[{"$nulls":3},"Субъект РФ","Республика Бурятия"]
[]
[{"$nulls":3},"Период регулирования",2027]
[]
[{"$nulls":3},"Наименование организации","ПАО \"ТГК-14\"","26651383"]
[{"$nulls":3},"ИНН","7534018889"]
[{"$nulls":3},"КПП","032603002"]
[{"$nulls":4},"ПАО \"ТГК-14\""]
[{"$nulls":3},"Название станции","Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ","31566740"]
[{"$nulls":3},"Тип станции","ТЭЦ"]
[{"$nulls":3},"Наименование бассейна (для ГЭС)"]
[]
[{"$nulls":3},"Ценовая зона","Вторая ценовая зона"]
[{"$nulls":3},"Год первой индексации",2012]
[{"$nulls":3},"Год последней индексации",2026]
[{"$nulls":3},"Статус по РД в 2025 году","И"]
[]
[{"$nulls":4},"Адрес организации"]
["L8.1","Юридический адрес",null,"Юридический адрес","672000, г. Чита, ул. Профсоюзная, д. 23"]
["L8.2","Почтовый адрес",null,"Почтовый адрес","672000, г. Чита, ул. Профсоюзная, д. 23"]
[]
[{"$nulls":4},"Руководитель"]
["L9.1","Руководитель.ФИО",null,"Фамилия, имя, отчество","АО \"ДУК\" (Николаев Евгений Сергеевич)"]
["L9.2","Руководитель.Телефон",null,"Контактный телефон","8 (3022) 384-559"]
[]
[{"$nulls":4},"Главный бухгалтер"]
["L10.1","Гл.бухгалтер.ФИО",null,"Фамилия, имя, отчество","Ходакова Надежда Евгеньевна"]
["L10.2","Гл.бухгалтер.Телефон",null,"Контактный телефон","8 (3022) 384-703"]
[]
[{"$nulls":4},"Должностное лицо, ответственное за составление формы"]
["L11.1","Ответственный.ФИО",null,"Фамилия, имя, отчество","Томских Наталья Александровна"]
["L11.2","Ответственный.Должность",null,"Должность","начальник группы тарифообразования ПАО \"ТГК-14\""]
["L11.3","Ответственный.Телефон",null,"Контактный телефон","8 (3022) 384-572"]
["L11.4","Ответственный. E-Mail",null,"e-mail","tomskix@chita.tgk-14.com"]

{"sheet":"Сопроводительные материалы","index":3,"n_rows":85,"n_cols":8,"rows_kept":85,"merged":[[3,3,3,6],[4,4,4,5],[7,3,76,3],[7,4,76,4],[77,3,84,3],[77,4,84,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Сопроводительные материалы"]
[{"$nulls":4},"Инструкция по загрузке сопроводительных материалов"]
[{"$nulls":3},"№ п/п","Сопроводительные материалы","Ссылка","Описание документа"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Топливо"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=1aec5c09-c880-47d5-b13b-0556d64ac946","FORM4.2027.ORG(v1.0.0)_У-У ТЭЦ-1_ТГ-1,3","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=78253918-eac0-4240-976c-27ce7ca49d64","FORM4.2026.ORG(v1.0)_У-У ТЭЦ-1_ТГ-1,3","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=b32e322a-e740-49ac-bcbb-70e1050d11f5","FORM4.2025.ORG(v1.0)_У-У ТЭЦ-1_ТГ-1,3","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=142d49b2-dd9d-4d8e-80ee-3ff98521c0fe","FORMA.TOPLIVO(v1.0.2) УУТЭЦ-1_2023_ТГ-1,3","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=7a21e2d7-9dfb-4466-a793-a50cac926950","FORMA.TOPLIVO(v1.0.2) УУТЭЦ-1_2024_ТГ-1,3","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=6b70976c-4cf9-401d-8d9e-96d745e47768","FORMA.TOPLIVO(v1.0.3) УУТЭЦ-1_2025_ТГ-1,3","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=72e004f8-8a8e-426b-b9e2-e13ca99aba51","Топливо_уголь Тугнуйский_АУ_5668_20 от 31.12.2020","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=ad00aaec-886b-4878-ba4d-419b2b5fefa1","Топливо_уголь Тугнуйский_ДС № 8 к дог АУ-5668-20","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=bb67976d-9aec-4e58-9e50-438a928b6c5d","Топливо_уголь Тугнуйский_ДС № 9 к дог АУ-5668-20","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=02f56776-81e4-4bb4-a9b6-92c1857c122b","Топливо_уголь Тугнуйский_ДС № 10 к дог АУ-5668-20","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=7b3d4c2a-f85f-42b8-ba90-462a1fc7ac74","Топливо_Уголь Тугнуйский_ ГБ-1101-24","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=33fb7fb8-5aad-4eb5-ad3a-860bf9d4abdf","Топливо_Уголь Тугнуйский_ТГК-5100-23 от 12.12.2023","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=ab09ae66-e781-44f0-9cb2-9242d98563ec","Топливо_уголь Хакасский_ДС№1 от 18.06.2024 к договору ТГК-5100-23 от 12.12.2023","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=595b6789-eb9f-457d-bd60-26f0f8be4de9","Топливо_уголь Тугнуйский_ДС№3 от 16.12.2023 к договору ТГК-5100-23 от 12.12.2023","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=998187f4-742a-4375-af7d-286214290890","Топливо_уголь Тугнуйский_ГБ-3945-24 от 19.12.2024","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=c9f0b7a9-034b-41b7-baf1-37e5b8514a1a","Топливо_Уголь Тугнуйский_Договор №ГБ-3945-24_ДС № 1 о цене с 01.01.2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=d175c4f1-a97e-4b64-89df-c400b13399a8","Топливо_Уголь Тугнуйский_Договор №ГБ-3945-24_ДС№2 о понижении цены 2 кв.","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=a75b5d6f-234a-46d3-84b8-7522bedfbdfd","Топливо_Уголь Тугнуйский_Договор №ГБ-3945-24_ДС№З","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=ee27d753-746a-4e36-86b2-6dbe235285f1","Топливо_Уголь Тугнуйский_Договор №ГБ-3945-24_ДС№4","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=6b67ab67-d18c-4ef7-8601-f8fd3757e347","Топливо_Уголь Тугнуйский_Договор №ГБ-527-25 от 31_03_2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=3210c19b-4103-4187-a992-eedd2f1f26e0","Топливо_Уголь Головинский, Черемховский_договор №ГБ-1761-25 от 22_08_2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=27224699-61e3-4bc2-bee0-e765ad940137","Топливо_Уголь Головинский, Черемховский_ДС№2 от 12.11.2025 к договору №ГБ-1761-25 от 22_08_2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=bae197b5-e920-4d6c-8707-eae0eb8f0a76","Топливо_Уголь Тугуйский_Договор №ГБ-527-25_Выписка ЦЗК вопрос 7","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=fcde20c7-74ba-4bde-a1c2-e73fafa147e8","Топливо_Уголь Тугнуйский_Договор №ТГК-5100-23_Выписка ЦЗК вопрос 8","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=07910632-601d-4eb4-bc3e-ab1c035d23ab","Топливо_Уголь Тугнуйский_Договор №ГБ-3945-24_Выписка ЦЗК вопрос 9","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=85989ba9-07fb-4ca9-8962-2a135bfd2752","Топливо_Уголь Головинский,Черемховский_Выписка ЦЗК вопрос 10","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=9e3ec443-ff5a-4612-8565-9e87a6cdd7bc","Топливо_Уголь Тугнуйский_ГБ-2666-25 от 16_12_2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=05eafb67-7f3d-41c0-942a-0ded38bd1c18","Топливо_Уголь Тугнуйский_ДС №1 к ГБ-2666-25 о цене с 01.03.2026 жд тариф ГБ","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=f357e5a9-75a9-40c8-b098-79a97ff9c6e0","Топливо_Уголь Тугнуйский_ГБ-2668-25 от 16_12_2025 (Головинский, Черемховский)","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=cae9e9a4-ea84-4aab-a154-1941d896888b","Топливо_Уголь Тугнуйский_ГБ-2668-25_ДС1 от 12_01_2026","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=409c6dd7-243d-4cda-909c-e5958c6bc506","Топливо_Выписка ЦЗК вопрос 4 к договору ГБ-2666-25","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=766e2054-4959-4a1f-b1fa-8fb3fad434d8","Топливо_Выписка ЦЗК_Головинский, Черемховский","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=0b8bb885-2d15-41ba-9e06-c7a802da998d","Топливо_Мазут_Клиринг_АУ-2344-22 от 03.06.2022","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=8e2c5457-a283-434f-8e13-30fa2a53eef7","Топливо_Мазут_АУ-4521-22 от 21.10.2022","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=80250ee6-9628-475c-9b6a-9498daa7f0cf","Топливо_мазут_УПД_2024","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=0d13389f-c1b6-4869-9d45-9f531faac304","Топливо_Мазут_УПД_2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=18c802ed-d77d-465d-b858-c4af64bcf9eb","Топливо_Договор № ГБ-1575-20 от 04.03.2020 г. ","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=2d34c5af-6712-47e8-80c6-f4027e1262b2","Топливо_эксплуатаци ЖД путей_ №ГБ-13-153","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=85c12903-dd8b-4242-8981-b3fcfd410e48","Топливо_эксплуатация ЖД путей_ГБ13-244_Улан-Удэнская ТЭЦ-1","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=e8e06238-2b90-447d-8465-a677ceb2cffb","Топливо_эксплуатация ЖД путей_ДС1 ГБ13-244_Улан-УдэнскаяТЭЦ-1","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=685428b3-6331-4c47-9110-5e8afe4f254c","Топливо_эксплуатация ЖД путей_ДС1 от 19.02.2019  ГБ13-244_Улан-Удэнская ТЭЦ-1","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=d6b8d6b0-d0a1-40d2-980a-a1312f571a4b","Топливо_эксплуатация ЖД путей_ПОУР ГБ13-244_Улан-Удэнская ТЭЦ-1","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=faca81e1-60d5-40b5-8880-0d24e2ce20eb","Топливо_эксплуатация ЖД путей_ПР ГБ13-244_Улан-Удэнская ТЭЦ-1","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=a56b7082-6731-41f8-b5c8-dab8d02c6005","Топливо_эксплуатация ЖД путей_ПСР ГБ13-244_Улан-Удэнская ТЭЦ-1","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=f431bf75-34b7-4005-bfbb-e2abf28ffdc4","Топливо_эксплуатация ЖД путей_Договор с протоколами разногласий ГБ-3736-19_РЖД","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=0ea55541-00d2-4b3b-9b85-b23de378a599","Топливо_реестр с-ф на уголь_2023_УУТЭЦ-1_тугнуйский","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=52401b51-1706-4f05-a6f4-a98c53c708d9","Топливо_мазут_Реестр сч-ф за 2023 г ","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=6eb60664-f397-4aff-920c-3bfd374a8f55","Топливо_реестр с-ф на уголь_УУТЭЦ-1_Тугнуйский_2024 год.","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=d80c081d-6695-429a-aa76-0f0ef149d99f","Топливо_реестр с-ф на уголь_УУТЭЦ-1_Хакасский_2024 год","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=ffd6a00e-c357-4e37-bcd0-5a0abe60f17c","Топливо_мазут_Реестр сч-ф за 2024 г ","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=9e54f3d2-10a5-425f-8a7f-1632c56ed5a9","Топливо_реестр с-ф на уголь_УУТЭЦ-1_Тугнуйский_2025 год.","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=b598a0b7-4454-43d0-a8cf-9baf93fc4ca4","Топливо_реестр с-ф на уголь_УУТЭЦ-1_Черемховский_2025 год.","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=7e9131d0-7c82-43a4-b129-edc18a8611ee","Топливо_реестр с-ф на уголь_УУТЭЦ-1_Головинский_2025 год.","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=3d11bb55-8409-4900-8c85-4b99a5c1fd9a","Топливо_мазут_Реестр сч-ф за 2025г ","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=e5e51551-656f-41dd-a27b-dbd4d48a60f1","Топливо_реестр с-ф на уголь_УУТЭЦ-1_Тугнуйский_1 кв. 2026 год.","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=db429f1d-f9a1-400f-8375-43414ba6f2ca","Топливо_мазут_Реестр сч-ф за 1 кв. 2026г ","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=3e96fc77-8ba0-4ee1-b23e-204b0dcae159","Сертификаты_Тугнуйский уголь_2023","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=30758d56-f000-4afe-9ea8-2e86ed17deb9","Топливо_уголь Тугнуйский_Сертификаты качества_2024","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=1ccf7b6e-0d92-4288-982d-99e573dc02a5","Топливо_уголь Хакасский_Сертификаты качества_2024","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=078be053-7f9c-4ef9-b32d-aeb86441827d","Топливо_Уголь Тугуйский_сертификаты качества_2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=6795b58d-6fd7-422d-95fb-6517b1d8c85d","Топливо_Уголь Тугнуйский_Договор №ГБ-527-25_Сертификаты качества","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=2dcf594f-b25a-4a6a-9c21-76f35ddd6186","Топливо_Уголь Черемховский_Сертификат качества","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=1d09f6c2-e40c-4148-b755-88a6e4a4fc19","Топливо_Уголь Головинский_Сертификат качества","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=0a9d0f59-fab5-4413-b8e6-f01a4d042a22","Топливо_Уголь Тугуйский_Сертификаты_2026","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=561c74f2-c832-4911-94fe-49c697b0ba1d","Топливо_Уголь Черемховский_Сертификаты_2026","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=c274ee85-d086-4ee7-82e7-0e472208cd72","Топливо_Уголь Головинский_Сертификаты_2026","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=f8fc0ea8-ac90-4e4f-b006-831c76405411","Топливо_Мазут_Паспорт качества на поставку мазута_2025","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=aeb8d833-88df-4638-841f-64eaf50360f0","Приказ № 1218 от 26_12_2023 на 2024 год","О"]
[{"$nulls":5},"Добавить"]
[{"$nulls":3},"2","Прочие"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=7b648734-43ef-4563-bf83-8093cab7f90d","Заявление","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=84426702-841f-446d-a8d4-cf12bcb68714","Выписка из Пр 28 в. 17_передача полномочий единол.исполнительному органу","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=2264d49e-4483-4f94-82db-c1d41f3b5649","Выписка из Пр 308 в.1_передача полномочий АО ДУК","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=f6417fb1-4c51-4339-8fe0-6a1ac8655b24","Выписка из протокола по изб. ГД ДУК_23.12.24","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=5f301977-5934-4b2c-9765-70ad1b066fa8","Приказ АО ДУК №7 от 24.12.2024_ о назначении ГД ДУК","О"]
[{"$nulls":5},"https://portal.eias.ru/Portal/DownloadPage.aspx?type=12&guid=2a387277-d829-4760-a5be-87b82daf02da","РСБУ_отчетность_и_аудиторское заключение_ПАО_ТГК-14_2025","О"]
[{"$nulls":5},"Добавить"]

{"sheet":"Индексы","index":4,"n_rows":44,"n_cols":13,"rows_kept":44,"merged":[[3,3,3,10],[5,3,6,3],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,6,10],[5,11,6,11],[30,3,30,10],[33,3,33,10],[36,3,36,12],[40,3,40,11]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
[]
[]
[]
[{"$nulls":3},"Индексы"]
[{"$nulls":4},"2024План","2024Факт","2025План","2025Факт","2026План","2026Факт","2027План"]
[{"$nulls":3},"Показатели",2024,null,2025,null,2026,null,2027,"МЭР 2027"]
[{"$nulls":4},"План","Факт","План","Факт","План","Факт"]
[{"$nulls":3},"1","2","3","4","5","6","7","8","9"]
[{"$nulls":3},"Индекс изменения условно-постоянных расходов",106.4,110.4,105.1,105.1,104.9,104.9,104.4,104.4]
[{"$nulls":3},"Индекс потребительских цен",107.2,108.5,105.8,105.8,105.1,105.1,{"v":104,"d":"104.0"},{"v":104,"d":"104.0"}]
[{"$nulls":3},"Индексы роста цен по видам топлива"]
[{"$nulls":3},"газ (оптовые регулируемые цены)",111.2,111.2,121.3,121.3,109.6,109.6,{"v":109.09999999999998,"d":"109.1"},109.1]
[{"$nulls":3},"газ (оптовые нерегулируемые цены)",111.2,111.2,121.3,121.3,109.6,109.6,{"v":109.09999999999998,"d":"109.1"},109.1]
[{"$nulls":3},"уголь",{"v":144.81713185755535,"d":"144.8"},99.6,{"v":104,"d":"104.0"},{"v":104,"d":"104.0"},{"v":96.28,"d":"96.3"},{"v":96.28,"d":"96.3"},104.4,104.4]
[{"$nulls":3},"мазут",{"v":113.1872127872128,"d":"113.2"},116.4,{"v":106,"d":"106.0"},{"v":106,"d":"106.0"},{"v":113.04958217270195,"d":"113.0"},{"v":113.04958217270195,"d":"113.0"},{"v":104.09999999999998,"d":"104.1"},104.1]
[{"$nulls":3},"ЖДТ",{"v":120.31928553957604,"d":"120.3"},{"v":110.82800000000002,"d":"110.8"},{"v":119.016523699912,"d":"119.0"},{"v":119.016523699912,"d":"119.0"},{"v":110,"d":"110.0"},{"v":110,"d":"110.0"},108.3,108.3]
[{"$nulls":3},"ГРО + ПССУ",{"v":110.20000000000002,"d":"110.2"},{"v":110.20000000000002,"d":"110.2"},111.3,111.3,{"v":111.60000000000001,"d":"111.6"},{"v":111.60000000000001,"d":"111.6"},111.1,111.1]
[{"$nulls":3},"Добавить топливо"]
[{"$nulls":3},"Водный налог, руб/тыс.кВтч",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Инвестиции, тыс. руб",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"на ээ",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":3},"на гм",{"$nulls":6},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[{"$nulls":3},"Ставка налога на прибыль",{"v":0.2,"d":"20.0%"},{"v":0.2,"d":"20.00%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.00%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.00%"},{"v":0.25,"d":"25.0%"},{"v":0.25,"d":"25.0%"}]
[{"$nulls":3},"Тариф СО-ЦДУ",{"v":14393.220632,"d":"14,393.22"},{"v":15389.386,"d":"15,389.39"},{"v":15900.219,"d":"15,900.22"},{"v":17174.555,"d":"17,174.56"},{"v":17987.516,"d":"17,987.52"},{"v":19630.516,"d":"19,630.52"},{"v":20494.258704,"d":"20,494.26"},{"v":20494.258704,"d":"20,494.26"}]
[{"$nulls":3},"Тариф НП АТС",{"v":1.7885840000000002,"d":"1.79"},{"v":1.962,"d":"1.96"},{"v":2.062062,"d":"2.06"},{"v":2.191,"d":"2.19"},{"v":2.298359,"d":"2.30"},{"v":2.498,"d":"2.50"},{"v":2.6079120000000007,"d":"2.61"},{"v":2.6079120000000007,"d":"2.61"}]
[{"$nulls":3},"К выработки 1 полугодия"]
[{"$nulls":3},"К выработки 2 полугодия",{"$nulls":6},{"v":1,"d":"1.0000"}]
[]
[{"$nulls":3},"Наименование газораспределительной организации"]
[{"$nulls":3},"Индексы роста суммы тарифов ГРО и ПССУ"]
[{"$nulls":3},"Добавить ГРО"]
[]
[{"$nulls":3},"Индексы роста тарифов ГРО (заполняется по станциям по которым в п.24 таблиц 2, 2.1, 2.2 по какому-либо виду газа учитывается только тариф ГРО)"]
[{"$nulls":3},"Добавить ГРО"]
[]
[{"$nulls":3},"Индекс цен производителей"]
[{"$nulls":3},"Показатели",2019,2020,2021,2022,2023,2024,2025,2026,2027]
[{"$nulls":3},"Индекс цен производителей",{"v":105.8,"d":"105.80"},{"v":104,"d":"104.00"},{"v":103.3,"d":"103.30"},{"v":104.8,"d":"104.80"},{"v":104.5,"d":"104.50"},{"v":106.4,"d":"106.40"},{"v":105.1,"d":"105.10"},{"v":104.9,"d":"104.90"},{"v":104.4,"d":"104.40"}]
[]
[{"$nulls":3},"Индексы по Водному налогу (плате за водопользование)"]
[{"$nulls":3},"Показатели",2021,2022,2023,2024,2025,2026,2027,2028]
[{"$nulls":3},"Коэффициенты применяемые к ставке ВН, установленныго налоговым кодексом",2.66,3.06,3.22,4.05,4.65,{"v":5.2514,"d":"5.25"},{"v":5.5559812,"d":"5.56"},{"v":5.8393362412,"d":"5.84"}]
[{"$nulls":3},"Индексы роста ставки ВН",null,{"v":1.150375939849624,"d":"1.15"},{"v":1.0522875816993464,"d":"1.05"},{"v":1.2577639751552794,"d":"1.26"},{"v":1.1481481481481484,"d":"1.15"},{"v":1.1293333333333333,"d":"1.13"},{"v":1.0579999999999998,"d":"1.06"},{"v":1.051,"d":"1.05"}]

{"sheet":"0","index":5,"n_rows":111,"n_cols":10,"rows_kept":111,"hidden":true,"merged":[[3,3,3,8],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,8],[110,3,110,9]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Сводный расчет тарифов на электрическую энергию (мощность) станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\" на 2026 год"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2026]
[{"$nulls":6},"План (утв. органами регулирования)","в т.ч. на ээ","в т.ч. на гм"]
[{"$nulls":3},"1","2",3,4,5,6]
[{"$nulls":4},"РАСЧЕТ НЕОБХОДИМОЙ ВАЛОВОЙ ВЫРУЧКИ"]
[{"$nulls":3},"1","Базовый объем мощности *","МВт"]
[{"$nulls":3},"2","Установленная мощность среднегодовая","МВт",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3","Среднегодовая располагаемая мощность, уменьшенная на величину собственных нужд",null,{"v":89.08496666666667,"d":"89.08"},null,{"v":89.08496666666667,"d":"89.08"}]
[{"$nulls":3},"4","Производство электроэнергии","млн.кВтч",{"v":477.513,"d":"477.51"},{"v":477.513,"d":"477.51"}]
[{"$nulls":3},"5","Отпуск с шин","млн.кВтч",{"v":403.706223917214,"d":"403.71"},{"v":403.706223917214,"d":"403.71"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии","млн.кВтч",{"v":400.32120000000003,"d":"400.32"},{"v":400.32120000000003,"d":"400.32"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":901.4257,"d":"901.43"}]
[{"$nulls":3},"8","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":896.9067,"d":"896.91"}]
[{"$nulls":3},"9","Расходы, связанные с производством и реализацией продукции (услуг), всего","тыс.руб",{"v":983096.9076475396,"d":"983,097"},{"v":505067.67871231266,"d":"505,068"},{"v":-920.0818329107715,"d":"-920"}]
[{"$nulls":3},"9.1","топливо (водный налог), всего","тыс.руб",{"v":983096.9076475396,"d":"983,096.91"},{"v":504147.5968794019,"d":"504,147.60"},null,"=p26_List2.1"]
[{"$nulls":3},"9.1.1","топливо (водный налог) на э/э","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"},{"v":504147.5968794019,"d":"504,147.60"}]
[{"$nulls":3},"9.1.2","топливо на т/э","тыс.руб",{"v":478949.31076813774,"d":"478,949.31"}]
[{"$nulls":3},"9.2","амортизация основных средств","тыс.руб"]
[{"$nulls":3},"9.3","расходы на оплату труда","тыс.руб"]
[{"$nulls":3},"9.4","отчисления на социальные нужды","тыс.руб"]
[{"$nulls":3},"9.5","вспомогательные материалы","тыс.руб"]
[{"$nulls":3},"9.6","ремонт основных фондов","тыс.руб"]
[{"$nulls":3},"9.7","прочие расходы, всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":920.0818329108001,"d":"920.08"},{"v":-920.0818329107715,"d":"-920.08"}]
[{"$nulls":3},"9.7.1","оплата услуг, оказываемых организациями, осуществляющими регулируемую деятельность","тыс.руб",null,{"v":920.0818329108001,"d":"920.08"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.7.2","работы и услуги производственного характера","тыс.руб"]
[{"$nulls":3},"9.7.3","работы и услуги непроизводственного характера","тыс.руб"]
[{"$nulls":3},"9.7.4","налоги,всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.7.4.1","плата за землю","тыс.руб"]
[{"$nulls":3},"9.7.4.2","транспортный налог","тыс.руб"]
[{"$nulls":3},"9.7.4.3","водный налог","тыс.руб"]
[{"$nulls":3},"9.7.4.4","прочие налоги","тыс.руб"]
[{"$nulls":3},"9.7.5","плата за предельно допустимые выбросы загрязняющих веществ","тыс.руб"]
[{"$nulls":3},"9.7.6","обеспечение нормальных условий труда и ТБ","тыс.руб"]
[{"$nulls":3},"9.7.7","плата за аренду имущества","тыс.руб"]
[{"$nulls":3},"9.7.8","расходы на командировки","тыс.руб"]
[{"$nulls":3},"9.7.9","расходы на обучение","тыс.руб"]
[{"$nulls":3},"9.7.10","расходы на страхование","тыс.руб"]
[{"$nulls":3},"9.7.11","целевые средства на НИОКР","тыс.руб"]
[{"$nulls":3},"9.7.12","содержание управляющей компании","тыс.руб"]
[{"$nulls":3},"9.7.13","другие  прочие расходы, связанные с производством и реализацией","тыс.руб",null,null,{"v":-920.0818329107715,"d":"-920.08"}]
[{"$nulls":3},"10","Внереализационные расходы, всего","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1","расходы на услуги банков","тыс.руб"]
[{"$nulls":3},"10.2","% за пользование кредитом","тыс.руб"]
[{"$nulls":3},"10.3","налог на имущество","тыс.руб"]
[{"$nulls":3},"10.4","расходы на консервацию основных производственных средств","тыс.руб"]
[{"$nulls":3},"10.5","расходы на формирование резервов по сомнительным долгам","тыс.руб"]
[{"$nulls":3},"10.6","другие обоснованные расходы","тыс.руб"]
[{"$nulls":3},"11","ИТОГО расходы, учитываемые в целях налогообложения","тыс.руб",{"v":983096.9076475396,"d":"983,096.91"},{"v":505067.67871231266,"d":"505,067.68"},{"v":-920.0818329107715,"d":"-920.08"}]
[{"$nulls":3},"11.1","электрическая энергия","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"}]
[{"$nulls":3},"11.2","тепловая энергия с коллекторов","тыс.руб",{"v":478949.31076813774,"d":"478,949.31"}]
[{"$nulls":3},"11.3","прочая продукция (услуги)","тыс.руб"]
[{"$nulls":3},"11.4","из них: условно-постоянные расходы, в том числе:","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.4.1","электрическая энергия","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.4.2","тепловая энергия с коллекторов","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.4.3","прочая продукция (услуги)","тыс.руб"]
[]
[{"$nulls":3},"12","Расходы, не учитываемые в целях налогообложения, всего","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"12.1","капитальные вложения производственного характера","тыс.руб",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"12.2","дивиденды","тыс.руб"]
[{"$nulls":3},"12.3","денежные выплаты социального характера (по Коллективному договору)","тыс.руб"]
[{"$nulls":3},"12.4","резервный фонд","тыс.руб"]
[{"$nulls":3},"12.5","содержание управляющей компании","тыс.руб"]
[{"$nulls":3},"12.6","прочие расходы","тыс.руб",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Справочно: амортизация, учитываемая при налогообложении","тыс.руб"]
[]
[{"$nulls":3},"13","Налогооблагаемая прибыль","тыс.руб"]
[{"$nulls":3},"14","Налог на прибыль","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":4},"Выпадающие доходы/экономия средств","тыс.руб"]
[]
[{"$nulls":3},"15","Прибыль от товарной продукции, всего","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"15.1","от реализации электрической энергии","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"15.2","от реализации тепловой энергии с коллекторов","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"15.3","от реализации прочей продукции (услуги)","тыс.руб"]
[]
[{"$nulls":3},"16","Необходимая валовая выручка, всего ","тыс.руб",{"v":983096.9076475396,"d":"983,096.91"},{"v":505067.67871231266,"d":"505,067.68"},{"v":-920.0818329107715,"d":"-920.08"}]
[{"$nulls":3},"16.1","от реализации электрической энергии","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"}]
[{"$nulls":3},"16.2","от реализации тепловой энергии с коллекторов","тыс.руб",{"v":478949.31076813774,"d":"478,949.31"}]
[{"$nulls":3},"16.3","от реализации прочей продукции (услуги)","тыс.руб",{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"17","Объем перекрестного субсидирования всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"17.1","от реализации теплоэнергии с коллекторов","тыс.руб"]
[{"$nulls":3},"17.2","от передачи тепловой энергии","тыс.руб"]
[]
[{"$nulls":3},"18","Необходимая валовая выручка с учетом перекрестного субсидирования, всего ","тыс.руб",{"v":983096.9076475396,"d":"983,096.91"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.1","от реализации электрической энергии с учетом перекрестного субсидирования","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"}]
[{"$nulls":3},"18.2","от реализации тепловой энергии с коллекторов с учетом перекрестного субсидирования ","тыс.руб",{"v":478949.31076813774,"d":"478,949.31"}]
[{"$nulls":4},"РАСЧЕТ ТАРИФА НА ЭЛЕКТРИЧЕСКУЮ ЭНЕРГИЮ И МОЩНОСТЬ"]
[{"$nulls":3},"19","Необходимая валовая выручка от реализации электроэнергии","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"}]
[{"$nulls":3},"19.1","в т.ч. - топливо (водный налог)","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"}]
[{"$nulls":3},"19.2","постоянные расходы (с учетом расходов из прибыли)","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2.1","относимые на энергию","тыс.руб",{"v":920.0818329108001,"d":"920.08"}]
[{"$nulls":3},"19.2.2","относимые на мощность","тыс.руб",{"v":-920.0818329108001,"d":"-920.08"}]
[{"$nulls":3},"20","Среднеотпускной тариф на электрическую энергию","руб/тыс.кВтч",{"v":1259.3577279429664,"d":"1,259.36"}]
[{"$nulls":3},"21","Тарифная ставка за энергию","руб/тыс.кВтч",{"v":1261.6560869429663,"d":"1,261.66"}]
[{"$nulls":3},"21.1","в т.ч. топливная составляющая","руб/тыс.кВтч",{"v":1259.3577279429664,"d":"1,259.36"}]
[{"$nulls":3},"22","Тарифная ставка за мощность","руб/МВт мес",{"v":0,"d":"0.00"}]
[{"$nulls":4},"Количество месяцев в периоде регулирования","мес.",null,0,0]
[{"$nulls":3},"23","Удельный вес расхода топлива на э/э","%",{"v":51.28157691857466,"d":"51.28"}]
[{"$nulls":3},"24","Коэффициент отнесения прибыли в ставку на энергию","%",{"v":50,"d":"50.00"}]
[{"$nulls":3},"25","Необходимая валовая выручка от реализации теплоэнергии с коллекторов","руб/Гкал",{"v":478949.31076813774,"d":"478,949.31"}]
[{"$nulls":3},"25.1","в т.ч. - топливо","тыс.руб",{"v":478949.31076813774,"d":"478,949.31"}]
[{"$nulls":3},"25.2","постоянные расходы (с учетом расходов из прибыли)","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"26","Тариф на теплоэнергию, отпускаемую с коллекторов электростанций","руб/Гкал",{"v":534.0012631950879,"d":"534.00"}]
[]
[{"$nulls":3},"* - базовый объем мощности (см. примечания на листе РчСтГМ)"]

{"sheet":"0.1","index":6,"n_rows":57,"n_cols":15,"rows_kept":57,"merged":[[3,3,3,14],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,12,6,12],[5,13,6,13],[5,14,6,14],[6,15,6,17],[48,6,48,7],[48,9,48,11],[53,5,53,6],[53,8,53,9],[53,11,53,14],[56,5,56,6]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":7}
[]
[]
[]
[{"$nulls":3},"Сводные показатели расчета тарифов на электрическую энергию (мощность) станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\" на 2027 год"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2026,null,null,2027,null,null,"рост ээ 2027/2026","рост ГМ 2027/2026","рост ээ и ГМ 2027/2026"]
[{"$nulls":6},"Тариф на ээ","Тариф на ГМ","ИТОГО на ээ и ГМ","Тариф на ээ","Тариф на ГМ","ИТОГО на ээ и ГМ"]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[{"$nulls":3},"1","Балансовые показатели"]
[{"$nulls":3},"1.1","Базовый объем мощности","МВт",null,98.37,98.37,null,98.37,98.37,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"1.2","Установленная мощность","МВт",null,98.37,98.37,null,98.37,98.37,null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"1.3","Среднегодовая располагаемая мощность, уменьшенная на величину собственных нужд","МВт",null,{"v":89.08496666666667,"d":"89.08"},{"v":89.08496666666667,"d":"89.08"},null,88.06,88.06,null,{"v":98.84945046844791,"d":"98.85"},{"v":98.84945046844791,"d":"98.85"}]
[{"$nulls":3},"1.4","Выработка электроэнергии - всего","млн.кВтч",{"v":477.513,"d":"477.51"},null,{"v":477.513,"d":"477.51"},{"v":504.1,"d":"504.10"},null,{"v":504.1,"d":"504.10"},{"v":105.56780653092169,"d":"105.57"},null,{"v":105.56780653092169,"d":"105.57"}]
[{"$nulls":3},"1.5","Отпуск электроэнергии с шин","млн.кВтч",{"v":403.706223917214,"d":"403.71"},null,{"v":403.706223917214,"d":"403.71"},{"v":422.69000000000005,"d":"422.69"},null,{"v":422.69000000000005,"d":"422.69"},{"v":104.70237389421048,"d":"104.70"},null,{"v":104.70237389421048,"d":"104.70"}]
[{"$nulls":3},"1.6","Полезный отпуск электроэнергии в сеть","млн.кВтч",{"v":400.3212,"d":"400.32"},null,{"v":400.3212,"d":"400.32"},{"v":418.25000000000006,"d":"418.25"},null,{"v":418.25000000000006,"d":"418.25"},{"v":104.47860368124398,"d":"104.48"},null,{"v":104.47860368124398,"d":"104.48"}]
[{"$nulls":3},"1.7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":901.4257,"d":"901.43"},null,{"v":901.4257,"d":"901.43"},989.32,null,989.32,{"v":109.75058731962046,"d":"109.75"},null,{"v":109.75058731962046,"d":"109.75"}]
[{"$nulls":3},"1.8","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":896.9067,"d":"896.91"},null,{"v":896.9067,"d":"896.91"},{"v":984.6400000000001,"d":"984.64"},null,{"v":984.6400000000001,"d":"984.64"},{"v":109.78176436857927,"d":"109.78"},null,{"v":109.78176436857927,"d":"109.78"}]
[{"$nulls":3},"2","Тарифные ставки"]
[{"$nulls":3},"2.1","Среднеотпускной тариф на электрическую энергию","руб/тыс.кВтч",null,null,{"v":2131.1136483452683,"d":"2,131.11"},null,null,{"v":2833.539987380468,"d":"2,833.54"},null,null,{"v":132.9605293260924,"d":"132.96"}]
[{"$nulls":3},"2.2","Тарифная ставка за энергию","руб/тыс.кВтч",{"v":1261.6560869429666,"d":"1,261.66"},null,{"v":1261.6560869429666,"d":"1,261.66"},{"v":1922.9532675701755,"d":"1,922.95"},null,{"v":1922.9532675701755,"d":"1,922.95"},{"v":152.41501130704748,"d":"152.42"},null,{"v":152.41501130704748,"d":"152.42"}]
[{"$nulls":3},"2.3","Тарифная ставка за мощность утвержденная (к утверждению)","руб/МВт мес",null,{"v":325590.18967439246,"d":"325,590.19"},{"v":325590.18967439246,"d":"325,590.19"},null,{"v":360410.4167240657,"d":"360,410.42"},{"v":360410.4167240657,"d":"360,410.42"},null,{"v":110.69449515186417,"d":"110.69"},{"v":110.69449515186417,"d":"110.69"}]
[{"$nulls":3},"2.3.1","Расчетное значение тарифной ставки за мощность","руб/МВт мес",null,{"v":325590.18967439246,"d":"325,590.19"},{"v":325590.18967439246,"d":"325,590.19"},null,{"v":360410.4167240657,"d":"360,410.42"},{"v":360410.4167240657,"d":"360,410.42"},null,{"v":110.69449515186417,"d":"110.69"},{"v":110.69449515186417,"d":"110.69"}]
[{"$nulls":3},"3","Удельные расходы в тарифных ставках"]
[{"$nulls":3},"3.1","Удельные расходы, относимые на финансирование капитальных вложений за счет прибыли",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2","Удельные расходы на оплату налога на прибыль",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3","Удельные расходы на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности",null,{"v":2.298359,"d":"2.30"},{"v":0,"d":"0.00"},null,{"v":2.6079120000000007,"d":"2.61"},{"v":20494.258704,"d":"20,494.26"},null,{"v":1.1346843552291006,"d":"1.13"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.4","Удельные расходы на топливо (водный налог)",null,{"v":1259.3577279429667,"d":"1,259.36"},null,null,{"v":1920.3453555701756,"d":"1,920.35"},null,null,{"v":1.5248608977108238,"d":"1.52"}]
[{"$nulls":3},"3.5","Удельные расходы, относимые на финансирование остальных, не указанных выше, расходов",null,{"v":0,"d":"0.00"},{"v":325590.18967439246,"d":"325,590.19"},null,{"v":0,"d":"0.00"},{"v":339916.15802006575,"d":"339,916.16"},null,{"v":0,"d":"0.00"},{"v":104.4,"d":"104.40"}]
[{"$nulls":3},"4","Расчет товарной продукции"]
[{"$nulls":3},"4.1","Расходы, связанные с производством и реализацией продукции (услуг), всего","тыс.руб",{"v":984016.9894804504,"d":"984,016.99"},{"v":384339.6834992398,"d":"384,339.68"},{"v":1368356.6729796901,"d":"1,368,356.67"},{"v":1563581.965722689,"d":"1,563,581.97"},{"v":425442.8723177561,"d":"425,442.87"},{"v":1989024.8380404452,"d":"1,989,024.84"},{"v":158.89786278469055,"d":"158.90"},{"v":110.69449515186417,"d":"110.69"},{"v":145.35865372799387,"d":"145.36"}]
[{"$nulls":3},"4.1.1","топливо (водный налог) всего, в т.ч.:","тыс.руб",{"v":983096.9076475396,"d":"983,096.91"},null,{"v":983096.9076475396,"d":"983,096.91"},{"v":1562491.206528689,"d":"1,562,491.21"},null,{"v":1562491.206528689,"d":"1,562,491.21"},{"v":158.9356241865908,"d":"158.94"},null,{"v":158.9356241865908,"d":"158.94"}]
[{"$nulls":3},"4.1.1.1","топливо (водный налог) на э/э","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"},null,{"v":504147.5968794019,"d":"504,147.60"},{"v":803184.4449672259,"d":"803,184.44"},null,{"v":803184.4449672259,"d":"803,184.44"},{"v":159.31533740095506,"d":"159.32"},null,{"v":159.31533740095506,"d":"159.32"}]
[{"$nulls":3},"4.1.1.2","топливо на т/э","тыс.руб",{"v":478949.31076813774,"d":"478,949.31"},null,{"v":478949.31076813774,"d":"478,949.31"},{"v":759306.7615614631,"d":"759,306.76"},null,{"v":759306.7615614631,"d":"759,306.76"},{"v":158.53593365521056,"d":"158.54"},null,{"v":158.53593365521056,"d":"158.54"}]
[{"$nulls":3},"4.1.2","оплата услуг, оказываемых организациями, осуществляющими регулируемую деятельность","тыс.руб",{"v":920.0818329108,"d":"920.08"},{"v":0,"d":"0.00"},{"v":920.0818329108,"d":"920.08"},{"v":1090.7591940000002,"d":"1,090.76"},{"v":24192.24274454976,"d":"24,192.24"},{"v":25283.001938549758,"d":"25,283.00"},{"v":118.55023705328904,"d":"118.55"},{"v":0,"d":"0.00"},{"v":2747.9079614650855,"d":"2,747.91"}]
[{"$nulls":3},"4.1.3","другие постоянные расходы на ээ","тыс.руб",null,{"v":384339.6834992398,"d":"384,339.68"},{"v":384339.6834992398,"d":"384,339.68"},null,{"v":401250.62957320636,"d":"401,250.63"},{"v":401250.62957320636,"d":"401,250.63"},null,{"v":104.4,"d":"104.40"},{"v":104.4,"d":"104.40"}]
[{"$nulls":3},"4.1.4","ИТОГО расходы, учитываемые в целях налогообложения, относимые на ээ","тыс.руб",{"v":505067.67871231266,"d":"505,067.68"},{"v":384339.6834992398,"d":"384,339.68"},{"v":889407.3622115524,"d":"889,407.36"},{"v":804275.2041612259,"d":"804,275.20"},{"v":425442.8723177561,"d":"425,442.87"},{"v":1229718.076478982,"d":"1,229,718.08"},{"v":159.24107561421334,"d":"159.24"},{"v":110.69449515186417,"d":"110.69"},{"v":138.2626374287291,"d":"138.26"}]
[{"$nulls":3},"4.1.4.1","из них: условно-постоянные расходы на ээ","тыс.руб",{"v":920.0818329108,"d":"920.08"},{"v":384339.6834992398,"d":"384,339.68"},{"v":385259.76533215056,"d":"385,259.77"},{"v":1090.7591940000002,"d":"1,090.76"},{"v":425442.8723177561,"d":"425,442.87"},{"v":426533.6315117562,"d":"426,533.63"},{"v":118.55023705328904,"d":"118.55"},{"v":110.69449515186417,"d":"110.69"},{"v":110.71325632564344,"d":"110.71"}]
[{"$nulls":3},"4.2","Расходы, не учитываемые в целях налогообложения, относимые на ээ","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4.2.1","капитальные вложения производственного характера","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4.2.2","прочие расходы","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4.2.3","Налог на прибыль","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"5","Прибыль от реализации электроэнергии","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"8","Необходимая валовая выручка от реализации электроэнергии","тыс.руб",{"v":505067.67871231266,"d":"505,067.68"},{"v":348062.2943296432,"d":"348,062.29"},{"v":853129.9730419558,"d":"853,129.97"},{"v":804275.204161226,"d":"804,275.20"},{"v":380852.89556065475,"d":"380,852.90"},{"v":1185128.0997218809,"d":"1,185,128.10"},{"v":159.24107561421337,"d":"159.24"},{"v":109.42090015644044,"d":"109.42"},{"v":138.91530448709224,"d":"138.92"}]
[]
[]
[]
[]
[{"$nulls":4},"Руководитель организации"]
[{"$nulls":6},"(подпись)",null,null,"(Ф.И.О.)"]
[]
[{"$nulls":4},"Должностное лицо,"]
[{"$nulls":4},"ответственное за"]
[{"$nulls":4},"составление расчета"]
[{"$nulls":5},"(должность)",null,null,"(Ф.И.О.)",null,null,"(подпись)"]
[]
[{"$nulls":5},"\"_____\" ________________ 20____ г. "]
[{"$nulls":5},"(дата составления документа)"]

{"sheet":"1","index":7,"n_rows":20,"n_cols":12,"rows_kept":20,"merged":[[3,3,3,11],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,11,6,11]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
[]
[]
[]
[{"$nulls":3},"Установленная и рабочая мощность станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2023,2024,2025,2026,2027,"Темп роста к 2026, %"]
[{"$nulls":6},"План (утв. органами регулирования)","План (утв. органами регулирования)","План (утв. органами регулирования)","План (утв. органами регулирования)","План"]
[{"$nulls":3},1,2,3,4,5,6,7,8,9]
[{"$nulls":3},"1","Установленная мощность на начало регулируемого периода","МВт",98.37,98.37,98.37,98.37,98.37,{"v":100,"d":"100.00"}]
[{"$nulls":3},"2","Ввод мощности в регулируемом периоде (дата)","МВт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3","Вывод мощности в регулируемом периоде (дата)","МВт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"4","Установленная мощность на конец регулируемого периода","МВт",98.37,98.37,98.37,98.37,98.37,{"v":100,"d":"100.00"}]
[{"$nulls":3},"5","Средняя установленная мощность в регулируемом периоде","МВт",98.37,98.37,98.37,98.37,98.37,{"v":100,"d":"100.00"}]
[{"$nulls":3},"6","Средняя располагаемая мощность в регулируемом периоде","МВт",98.37,98.37,98.37,98.37,98.37,{"v":100,"d":"100.00"}]
[{"$nulls":3},"7","Средний объем потребления мощности на собственные и (или) хозяйственные нужды в регулируемом периоде","МВт",{"v":7.491416666666666,"d":"7.49"},{"v":8.873058333333333,"d":"8.87"},{"v":9.0833,"d":"9.08"},{"v":9.285033333333333,"d":"9.29"},10.31,{"v":111.03891208432208,"d":"111.04"}]
[{"$nulls":3},"8","Средняя располагаемая мощность, уменьшенная на объем потребления мощности на собственные и (или) хозяйственные нужды в регулируемом периоде","МВт",{"v":90.87858333333334,"d":"90.88"},{"v":89.49694166666667,"d":"89.50"},{"v":89.28670000000001,"d":"89.29"},{"v":89.08496666666667,"d":"89.08"},88.06,{"v":98.84945046844791,"d":"98.85"}]
[{"$nulls":3},"9","Средняя рабочая мощность в регулируемом периоде","МВт",{"v":72.74274193548388,"d":"72.74"},{"v":62.04191935483871,"d":"62.04"},{"v":63.570290322580654,"d":"63.57"},{"v":62.30635483870969,"d":"62.31"},73.71,{"v":118.30253942926132,"d":"118.30"}]
[]
[]
[{"$nulls":4},"Начальник ПЭО"]

{"sheet":"2","index":8,"n_rows":181,"n_cols":11,"rows_kept":181,"merged":[[3,3,3,10],[4,4,4,5],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,5,8],[5,9,5,10]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":2}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\" в 2027 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2027,"Темп роста к 2026, %",null,"Темп роста к 2025, %"]
[{"$nulls":7},"План","Факт ","План","Факт "]
[{"$nulls":3},1,2,3,4,5,6,7,8]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":504.1,"d":"504.10"},{"v":1.0556780653092168,"d":"1.06"},{"v":1.0556780653092168,"d":"1.06"},{"v":0.60661853188929,"d":"0.61"},{"v":0.60661853188929,"d":"0.61"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",81.41,{"v":1.103015255790143,"d":"1.10"},{"v":1.103015255790143,"d":"1.10"},{"v":1.0984230645325819,"d":"1.10"},{"v":1.0984230645325819,"d":"1.10"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",40.33,{"v":1.1209535752672,"d":"1.12"},{"v":1.1209535752672,"d":"1.12"},{"v":1.1767488613731798,"d":"1.18"},{"v":1.1767488613731798,"d":"1.18"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":8.000396746677247,"d":"8.00"},{"v":1.0618327803740655,"d":"1.06"},{"v":1.0618327803740655,"d":"1.06"},{"v":1.9398498389230558,"d":"1.94"},{"v":1.9398498389230558,"d":"1.94"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",41.08,{"v":1.0859542958718533,"d":"1.09"},{"v":1.0859542958718533,"d":"1.09"},{"v":1.0310482166629547,"d":"1.03"},{"v":1.0310482166629547,"d":"1.03"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":41.52347066672058,"d":"41.52"},{"v":0.9894747011323864,"d":"0.99"},{"v":0.9894747011323864,"d":"0.99"},{"v":0.9801278872022711,"d":"0.98"},{"v":0.9801278872022711,"d":"0.98"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":422.69000000000005,"d":"422.69"},{"v":1.0470237389421049,"d":"1.05"},{"v":1.0470237389421049,"d":"1.05"},{"v":0.5584602554416878,"d":"0.56"},{"v":0.5584602554416878,"d":"0.56"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":1.1000000000000005,"d":"1.10"},{"v":1.379411572816646,"d":"1.38"},{"v":1.379411572816646,"d":"1.38"},{"v":1.3935792523769903,"d":"1.39"},{"v":1.3935792523769903,"d":"1.39"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.2602379994795241,"d":"0.26"},{"v":1.317459692184611,"d":"1.32"},{"v":1.317459692184611,"d":"1.32"},{"v":2.4953955788219964,"d":"2.50"},{"v":2.4953955788219964,"d":"2.50"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",3.34,{"v":1.2907801298248218,"d":"1.29"},{"v":1.2907801298248218,"d":"1.29"},{"v":1.3110251688340733,"d":"1.31"},{"v":1.3110251688340733,"d":"1.31"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.7901771984196455,"d":"0.79"},{"v":1.232808848373394,"d":"1.23"},{"v":1.232808848373394,"d":"1.23"},{"v":2.3475711226704576,"d":"2.35"},{"v":2.3475711226704576,"d":"2.35"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":418.25000000000006,"d":"418.25"},{"v":1.0447860368124398,"d":"1.04"},{"v":1.0447860368124398,"d":"1.04"},{"v":0.5550411739031252,"d":"0.56"},{"v":0.5550411739031252,"d":"0.56"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",989.32,{"v":1.0975058731962046,"d":"1.10"},{"v":1.0975058731962046,"d":"1.10"},{"v":1.051952740173564,"d":"1.05"},{"v":1.051952740173564,"d":"1.05"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",4.68,{"v":1.03562735118389,"d":"1.04"},{"v":1.03562735118389,"d":"1.04"},{"v":1.0562665041641275,"d":"1.06"},{"v":1.0562665041641275,"d":"1.06"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.47305219746896854,"d":"0.47"},{"v":0.943618960477989,"d":"0.94"},{"v":0.943618960477989,"d":"0.94"},{"v":1.0041007203325996,"d":"1.00"},{"v":1.0041007203325996,"d":"1.00"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":984.6400000000001,"d":"984.64"},{"v":1.0978176436857927,"d":"1.10"},{"v":1.0978176436857927,"d":"1.10"},{"v":1.0519323209581577,"d":"1.05"},{"v":1.0519323209581577,"d":"1.05"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":422.69000000000005,"d":"422.69"},{"v":1.0470237389421049,"d":"1.05"},{"v":1.0470237389421049,"d":"1.05"},{"v":0.5584602554416878,"d":"0.56"},{"v":0.5584602554416878,"d":"0.56"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":358.3698043483404,"d":"358.37"},{"v":1.0722091690170636,"d":"1.07"},{"v":1.0722091690170636,"d":"1.07"},{"v":1.0722091690170636,"d":"1.07"},{"v":1.0722091690170636,"d":"1.07"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":151.47933260000002,"d":"151.48"},{"v":1.1226284530722532,"d":"1.12"},{"v":1.1226284530722532,"d":"1.12"},{"v":0.5987862064161891,"d":"0.60"},{"v":0.5987862064161891,"d":"0.60"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",989.32,{"v":1.0975058731962046,"d":"1.10"},{"v":1.0975058731962046,"d":"1.10"},{"v":1.051952740173564,"d":"1.05"},{"v":1.051952740173564,"d":"1.05"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",144.75,{"v":1.0178864173889606,"d":"1.02"},{"v":1.0178864173889606,"d":"1.02"},{"v":1.0178864173889606,"d":"1.02"},{"v":1.0178864173889606,"d":"1.02"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":143.20407,"d":"143.20"},{"v":1.1171363213310277,"d":"1.12"},{"v":1.1171363213310277,"d":"1.12"},{"v":1.070768405957769,"d":"1.07"},{"v":1.070768405957769,"d":"1.07"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":294.6834026,"d":"294.68"},{"v":1.1199527730943735,"d":"1.12"},{"v":1.1199527730943735,"d":"1.12"},{"v":0.7620133289886515,"d":"0.76"},{"v":0.7620133289886515,"d":"0.76"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":51.404093770973724,"d":"51.40"},{"v":1.0023891007211732,"d":"1.00"},{"v":1.0023891007211732,"d":"1.00"},{"v":0.7857949246254021,"d":"0.79"},{"v":0.7857949246254021,"d":"0.79"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":294.6834026,"d":"294.68"},{"v":1.1199527730943735,"d":"1.12"},{"v":1.1199527730943735,"d":"1.12"},{"v":0.7620133289886515,"d":"0.76"},{"v":0.7620133289886515,"d":"0.76"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":293.7915201544906,"d":"293.79"},{"v":1.1180821784221975,"d":"1.12"},{"v":1.1199527730943735,"d":"1.12"},{"v":0.7607405806124902,"d":"0.76"},{"v":0.7630034965664613,"d":"0.76"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":293.7915201544906,"d":"293.79"},{"v":1.1180821784221975,"d":"1.12"},{"v":1.1199527730943735,"d":"1.12"},{"v":0.7607405806124902,"d":"0.76"},{"v":0.8239814082459324,"d":"0.82"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.8918824455093798,"d":"0.89"},{"v":2.4949333026995197,"d":"2.49"},{"v":1.1199527730943737,"d":"1.12"},{"v":1.6975469656116553,"d":"1.70"},{"v":0.5338178979569767,"d":"0.53"}]
[{"$nulls":3},"18.3","газ всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.1","Газ лимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.2","Газ сверхлимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.3","Газ коммерческий","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4","др.виды топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4.0"]
[{"$nulls":4},"Добавить вид топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":151.47933260000002,"d":"151.48"},{"v":1.1226284530722532,"d":"1.12"},{"v":1.1226284530722532,"d":"1.12"},{"v":0.598786206416189,"d":"0.60"},{"v":0.598786206416189,"d":"0.60"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":0.9999999999999999,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.0000000000000002,"d":"1.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.69734215173293,"d":"99.70"},{"v":0.9983297557565687,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0.9983297557565688,"d":"1.00"},{"v":1.0012994097873906,"d":"1.00"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.69734215173293,"d":"99.70"},{"v":0.9983297557565687,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0.9983297557565688,"d":"1.00"},{"v":1.0813215161728542,"d":"1.08"}]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.3026578482670811,"d":"0.30"},{"v":2.22771295597237,"d":"2.23"},{"v":1,"d":"1.00"},{"v":2.227712955972371,"d":"2.23"},{"v":0.7005361686592317,"d":"0.70"}]
[{"$nulls":3},"19.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.1","Газ лимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.2","Газ сверхлимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.3","Газ коммерческий","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4.0"]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7285714285714285,"d":"0.73"},{"v":0.9693631465025596,"d":"0.97"},{"v":1,"d":"1.00"},{"v":0.9693631465025596,"d":"0.97"},{"v":0.9665082889009438,"d":"0.97"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7285714285714285,"d":"0.73"},{"v":0.9693631465025596,"d":"0.97"},{"v":1,"d":"1.00"},{"v":0.9693631465025596,"d":"0.97"},{"v":0.9628468866057104,"d":"0.96"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3965714285714286,"d":"1.40"},{"v":0.9976697349539901,"d":"1.00"},{"v":0.9976697349539901,"d":"1.00"},{"v":0.9976697349539901,"d":"1.00"},{"v":0.9976697349539901,"d":"1.00"}]
[{"$nulls":3},"20.3","газ всего, в том числе:",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.1","Газ лимитный",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.2","Газ сверхлимитный",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.3","Газ коммерческий",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4","др.виды топлива",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4.0"]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21","РАСХОД НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":403.243262957144,"d":"403.24"},{"v":1.153419317060085,"d":"1.15"},{"v":1.1199527730943735,"d":"1.12"},{"v":0.7847838896673811,"d":"0.78"},{"v":0.7894433036204002,"d":"0.79"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":403.243262957144,"d":"403.24"},{"v":1.153419317060085,"d":"1.15"},{"v":1.1199527730943735,"d":"1.12"},{"v":0.7847838896673811,"d":"0.78"},{"v":0.8557761568411821,"d":"0.86"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.6386228640103988,"d":"0.64"},{"v":2.5007607380357983,"d":"2.50"},{"v":1.1225686555942513,"d":"1.12"},{"v":1.7015119394094296,"d":"1.70"},{"v":0.5350647406193944,"d":"0.54"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":3458.0516399999997,"d":"3,458.05"},{"v":1.2373412007872728,"d":"1.24"},{"v":1.0439999999999998,"d":"1.04"},{"v":1.1913121081179863,"d":"1.19"},{"v":1.1764154449017639,"d":"1.18"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":3458.0516399999997,"d":"3,458.05"},{"v":1.2373412007872728,"d":"1.24"},{"v":1.0439999999999998,"d":"1.04"},{"v":1.1913121081179863,"d":"1.19"},{"v":1.175051647719434,"d":"1.18"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":35968.9100400908,"d":"35,968.91"},{"v":1.5219236307164814,"d":"1.52"},{"v":1.5219236307164814,"d":"1.52"},{"v":1.7205283055125977,"d":"1.72"},{"v":1.176846150417827,"d":"1.18"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23","СТОИМОСТЬ НАТУРАЛЬНОГО ТОПЛИВА","тыс.руб",{"v":1417406.595133038,"d":"1,417,406.60"},{"v":1.4417770863757078,"d":"1.44"},{"v":1.1752420916208501,"d":"1.18"},{"v":0.9453502445808197,"d":"0.95"},{"v":0.9216206196063154,"d":"0.92"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":1394436.026787903,"d":"1,394,436.03"},{"v":1.4271732427823618,"d":"1.43"},{"v":1.1692306951105256,"d":"1.17"},{"v":0.934922550016681,"d":"0.93"},{"v":0.9287132952533113,"d":"0.93"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":1394436.026787903,"d":"1,394,436.03"},{"v":1.4271732427823618,"d":"1.43"},{"v":1.1692306951105256,"d":"1.17"},{"v":0.934922550016681,"d":"0.93"},{"v":1.0055811831752357,"d":"1.01"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":22970.568345135176,"d":"22,970.57"},{"v":3.80596686198467,"d":"3.81"},{"v":1.7084637640505225,"d":"1.71"},{"v":2.9274994539215595,"d":"2.93"},{"v":0.6296888802222473,"d":"0.63"}]
[{"$nulls":3},"23.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":728605.0152781527,"d":"728,605.02"},{"v":1.445221637052539,"d":"1.45"},{"v":1.1780498633494945,"d":"1.18"},{"v":0.7428514241849905,"d":"0.74"},{"v":0.7242048053167608,"d":"0.72"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":359.79426,"d":"359.79"},{"v":0,"d":"0.00"},{"v":1.083,"d":"1.08"},{"v":0,"d":"0.00"},{"v":1.791988586239145,"d":"1.79"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":359.79426,"d":"359.79"},{"v":0,"d":"0.00"},{"v":1.083,"d":"1.08"},{"v":0,"d":"0.00"},{"v":2.016663175520916,"d":"2.02"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":145084.61139565104,"d":"145,084.61"},{"v":0,"d":"0.00"},{"v":1.2129088532612062,"d":"1.21"},{"v":0,"d":"0.00"},{"v":1.414673389570681,"d":"1.41"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":145084.61139565104,"d":"145,084.61"},{"v":0,"d":"0.00"},{"v":1.2129088532612062,"d":"1.21"},{"v":0,"d":"0.00"},{"v":1.414673389570681,"d":"1.41"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":145084.61139565104,"d":"145,084.61"},{"v":0,"d":"0.00"},{"v":1.2129088532612062,"d":"1.21"},{"v":0,"d":"0.00"},{"v":1.7258122619904237,"d":"1.73"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.2","мазут","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":74579.42968907328,"d":"74,579.43"},{"v":0,"d":"0.00"},{"v":1.21580661467725,"d":"1.22"},{"v":0,"d":"0.00"},{"v":1.111643169527255,"d":"1.11"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":1562491.206528689,"d":"1,562,491.21"},{"v":1.5893562418659077,"d":"1.59"},{"v":1.1786408114201263,"d":"1.18"},{"v":1.0421155434998066,"d":"1.04"},{"v":0.9524440126044723,"d":"0.95"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":1539520.638183554,"d":"1,539,520.64"},{"v":1.5756640099065569,"d":"1.58"},{"v":1.173212211986726,"d":"1.17"},{"v":1.032196912015672,"d":"1.03"},{"v":0.9597841967153113,"d":"0.96"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":1539520.638183554,"d":"1,539,520.64"},{"v":1.5756640099065569,"d":"1.58"},{"v":1.173212211986726,"d":"1.17"},{"v":1.032196912015672,"d":"1.03"},{"v":1.0467488876265696,"d":"1.05"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":22970.568345135176,"d":"22,970.57"},{"v":3.80596686198467,"d":"3.81"},{"v":1.7084637640505225,"d":"1.71"},{"v":2.9274994539215595,"d":"2.93"},{"v":0.6296888802222473,"d":"0.63"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.5","на производство э/э","тыс.руб",{"v":803184.4449672259,"d":"803,184.44"},{"v":1.5931533740095507,"d":"1.59"},{"v":1.1814567030326943,"d":"1.18"},{"v":0.8188891049553904,"d":"0.82"},{"v":0.7484256710944467,"d":"0.75"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":5302.270819268357,"d":"5,302.27"},{"v":1.4191279132910186,"d":"1.42"},{"v":1.0524022438585519,"d":"1.05"},{"v":1.3675817782385888,"d":"1.37"},{"v":1.2499046622564487,"d":"1.25"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":5240.180647058823,"d":"5,240.18"},{"v":1.4092559923726575,"d":"1.41"},{"v":1.0475550756887715,"d":"1.05"},{"v":1.3568316694563944,"d":"1.36"},{"v":1.257902750163491,"d":"1.26"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":5240.180647058823,"d":"5,240.18"},{"v":1.4092559923726575,"d":"1.41"},{"v":1.0475550756887715,"d":"1.05"},{"v":1.3568316694563944,"d":"1.36"},{"v":1.270354982711149,"d":"1.27"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":25755.152442781877,"d":"25,755.15"},{"v":1.525478399709768,"d":"1.53"},{"v":1.5254783997097685,"d":"1.53"},{"v":1.7245469570067133,"d":"1.72"},{"v":1.1795949192265518,"d":"1.18"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.1","Газ лимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.2","Газ сверхлимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.3","Газ коммерческий","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4","др.виды топлива","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4.0"]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.5","на производство э/э","руб/тут",{"v":5302.270819268356,"d":"5,302.27"},{"v":1.4191279132910184,"d":"1.42"},{"v":1.052402243858552,"d":"1.05"},{"v":1.3675817782385886,"d":"1.37"},{"v":1.2499046622564485,"d":"1.25"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":3817.8459,"d":"3,817.85"},{"v":1.3660808229939465,"d":"1.37"},{"v":1.0475550756887717,"d":"1.05"},{"v":1.3152626163785717,"d":"1.32"},{"v":1.2157734346643072,"d":"1.22"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3817.8459,"d":"3,817.85"},{"v":1.3660808229939465,"d":"1.37"},{"v":1.047555075688772,"d":"1.05"},{"v":1.3152626163785717,"d":"1.32"},{"v":1.2231573399874809,"d":"1.22"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":35968.9100400908,"d":"35,968.91"},{"v":1.5219236307164814,"d":"1.52"},{"v":1.5219236307164814,"d":"1.52"},{"v":1.7205283055125977,"d":"1.72"},{"v":1.176846150417827,"d":"1.18"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"29","Топливная составляющая тарифа","руб/тыс.кВтч",{"v":1920.3453555701751,"d":"1,920.35"},{"v":1.5248608977108238,"d":"1.52"},{"v":1.1308121102357245,"d":"1.13"},{"v":1.4753664114625054,"d":"1.48"},{"v":1.348414687565276,"d":"1.35"}]

{"sheet":"2.1","index":9,"n_rows":203,"n_cols":8,"rows_kept":203,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\" в 2026 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2026]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":477.513,"d":"477.51"},{"v":477.513,"d":"477.51"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":73.80677608278599,"d":"73.81"},{"v":73.80677608278599,"d":"73.81"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":35.978296416411894,"d":"35.98"},{"v":35.978296416411894,"d":"35.98"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":7.534516634397785,"d":"7.53"},{"v":7.534516634397785,"d":"7.53"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":37.82847966637409,"d":"37.83"},{"v":37.82847966637409,"d":"37.83"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":41.96516658707877,"d":"41.97"},{"v":41.96516658707877,"d":"41.97"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":403.706223917214,"d":"403.71"},{"v":403.706223917214,"d":"403.71"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.7974414755372032,"d":"0.80"},{"v":0.7974414755372032,"d":"0.80"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.1975301415468716,"d":"0.20"},{"v":0.1975301415468716,"d":"0.20"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":2.5875824416767927,"d":"2.59"},{"v":2.5875824416767927,"d":"2.59"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.6409567869846404,"d":"0.64"},{"v":0.6409567869846404,"d":"0.64"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":400.32120000000003,"d":"400.32"},{"v":400.32120000000003,"d":"400.32"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":901.4257,"d":"901.43"},{"v":901.4257,"d":"901.43"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":4.519,"d":"4.52"},{"v":4.519,"d":"4.52"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.5013169693298072,"d":"0.50"},{"v":0.5013169693298072,"d":"0.50"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":896.9067,"d":"896.91"},{"v":896.9067,"d":"896.91"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":403.706223917214,"d":"403.71"},{"v":403.706223917214,"d":"403.71"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":334.234974577649,"d":"334.23"},{"v":334.234974577649,"d":"334.23"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":134.9327394878087,"d":"134.93"},{"v":134.9327394878087,"d":"134.93"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":901.4257,"d":"901.43"},{"v":901.4257,"d":"901.43"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":142.2064363245033,"d":"142.21"},{"v":142.2064363245033,"d":"142.21"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":128.1885364083208,"d":"128.19"},{"v":128.1885364083208,"d":"128.19"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":263.12127589612953,"d":"263.12"},{"v":263.12127589612953,"d":"263.12"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":51.28157691857466,"d":"51.28"},{"v":51.28157691857466,"d":"51.28"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":263.12127589612953,"d":"263.12"},{"v":263.12127589612953,"d":"263.12"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":262.76379842587244,"d":"262.76"},{"v":262.3249187041694,"d":"262.32"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":262.76379842587244,"d":"262.76"},{"v":262.3249187041694,"d":"262.32"}]
[null,null,"О","18.1.2","Переясловский","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"О","18.1.3","Черемховский","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.3574774702571657,"d":"0.36"},{"v":0.7963571919601155,"d":"0.80"}]
[{"$nulls":3},"18.3","газ всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.1","Газ лимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.2","Газ сверхлимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.3","Газ коммерческий","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4","др.виды топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4.0"]
[{"$nulls":4},"Добавить вид топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":134.9327394878087,"d":"134.93"},{"v":134.9327394878087,"d":"134.93"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100.00000000000001,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.86413965611878,"d":"99.86"},{"v":99.69734215173293,"d":"99.70"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.86413965611878,"d":"99.86"},{"v":99.69734215173293,"d":"99.70"}]
[{"$nulls":3},"19.1.2","Переясловский","%",{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.1.3","Черемховский","%",{"v":0,"d":"0.00"}]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.13586034388123158,"d":"0.14"},{"v":0.3026578482670811,"d":"0.30"}]
[{"$nulls":3},"19.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.1","Газ лимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.2","Газ сверхлимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.3","Газ коммерческий","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4.0"]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7285714285714285,"d":"0.73"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7285714285714285,"d":"0.73"}]
[{"$nulls":3},"20.1.2","Переясловский",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.1.3","Черемховский",null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3998334114403448,"d":"1.40"},{"v":1.3998334114403448,"d":"1.40"}]
[{"$nulls":3},"20.3","газ всего, в том числе:",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.1","Газ лимитный",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.2","Газ сверхлимитный",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.3","Газ коммерческий",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4","др.виды топлива",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4.0"]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21","РАСХОД НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":349.60682294185807,"d":"349.61"},{"v":360.0538099861149,"d":"360.05"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":349.60682294185807,"d":"349.61"},{"v":360.0538099861149,"d":"360.05"}]
[{"$nulls":3},"21.1.2","Переясловский","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.1.3","Черемховский","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.2553714372979159,"d":"0.26"},{"v":0.5688942594538529,"d":"0.57"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":2794.743792415361,"d":"2,794.74"},{"v":3312.3100000000004,"d":"3,312.31"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2794.743792415361,"d":"2,794.74"},{"v":3312.31,"d":"3,312.31"}]
[{"$nulls":3},"22.1.2","Переясловский","руб/тнт"]
[{"$nulls":3},"22.1.3","Черемховский","руб/тнт"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":23633.84687256455,"d":"23,633.85"},{"v":23633.84687256455,"d":"23,633.85"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"23","СТОИМОСТЬ НАТУРАЛЬНОГО ТОПЛИВА","тыс.руб",{"v":983096.9076475396,"d":"983,096.91"},{"v":1206054.9951697218,"d":"1,206,055.00"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":977061.498202814,"d":"977,061.50"},{"v":1192609.8353551084,"d":"1,192,609.84"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":977061.498202814,"d":"977,061.50"},{"v":1192609.8353551084,"d":"1,192,609.84"}]
[{"$nulls":3},"23.1.2","Переясловский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.1.3","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":6035.409444725664,"d":"6,035.41"},{"v":13445.159814613366,"d":"13,445.16"}]
[{"$nulls":3},"23.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"},{"v":618484.0200282728,"d":"618,484.02"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":0,"d":"0.00"},332.22]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",null,332.22]
[{"$nulls":3},"24.1.2","Переясловский","руб/тнт"]
[{"$nulls":3},"24.1.3","Черемховский","руб/тнт"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":0,"d":"0.00"},{"v":119617.07675358711,"d":"119,617.08"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":119617.07675358711,"d":"119,617.08"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":0,"d":"0.00"},{"v":119617.07675358711,"d":"119,617.08"}]
[{"$nulls":3},"25.1.2","Переясловский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.2","мазут","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":0,"d":"0.00"},{"v":61341.52322314126,"d":"61,341.52"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":983096.9076475396,"d":"983,096.91"},{"v":1325672.071923309,"d":"1,325,672.07"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":977061.498202814,"d":"977,061.50"},{"v":1312226.9121086956,"d":"1,312,226.91"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":977061.498202814,"d":"977,061.50"},{"v":1312226.9121086956,"d":"1,312,226.91"}]
[{"$nulls":3},"26.1.2","Переясловский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.1.3","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":6035.409444725664,"d":"6,035.41"},{"v":13445.159814613366,"d":"13,445.16"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.5","на производство э/э","тыс.руб",{"v":504147.5968794019,"d":"504,147.60"},{"v":679825.543251414,"d":"679,825.54"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":3736.288159516335,"d":"3,736.29"},{"v":5038.25495452004,"d":"5,038.25"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":3718.402245880344,"d":"3,718.40"},{"v":5002.296078431374,"d":"5,002.30"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":3718.402245880344,"d":"3,718.40"},{"v":5002.296078431374,"d":"5,002.30"}]
[{"$nulls":3},"27.1.2","Переясловский","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.1.3","Черемховский","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":16883.32817277646,"d":"16,883.33"},{"v":16883.328172776455,"d":"16,883.33"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.1","Газ лимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.2","Газ сверхлимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.3","Газ коммерческий","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4","др.виды топлива","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4.0"]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.5","на производство э/э","руб/тут",{"v":3736.288159516335,"d":"3,736.29"},{"v":5038.254954520039,"d":"5,038.25"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":2794.743792415361,"d":"2,794.74"},{"v":3644.5300000000007,"d":"3,644.53"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":2794.743792415361,"d":"2,794.74"},{"v":3644.5299999999997,"d":"3,644.53"}]
[{"$nulls":3},"28.1.2","Переясловский","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.1.3","Черемховский","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":23633.84687256455,"d":"23,633.85"},{"v":23633.84687256455,"d":"23,633.85"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"29","Топливная составляющая тарифа","руб/тыс.кВтч",{"v":1259.3577279429664,"d":"1,259.36"},{"v":1698.2002033652325,"d":"1,698.20"}]

{"sheet":"2.2","index":10,"n_rows":203,"n_cols":8,"rows_kept":203,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\" в 2025 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2025]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":831,"d":"831.00"},{"v":831,"d":"831.00"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":74.11534100901537,"d":"74.12"},{"v":74.11534100901537,"d":"74.12"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":34.27239347649577,"d":"34.27"},{"v":34.27239347649577,"d":"34.27"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":4.124235075390587,"d":"4.12"},{"v":4.124235075390587,"d":"4.12"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":39.842947532519595,"d":"39.84"},{"v":39.842947532519595,"d":"39.84"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":42.36535987691093,"d":"42.37"},{"v":42.36535987691093,"d":"42.37"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":756.8846589909847,"d":"756.88"},{"v":756.8846589909847,"d":"756.88"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.7893343691245118,"d":"0.79"},{"v":0.7893343691245118,"d":"0.79"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.10428727280280543,"d":"0.10"},{"v":0.10428727280280543,"d":"0.10"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":2.5476246218601153,"d":"2.55"},{"v":2.5476246218601153,"d":"2.55"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.336593507557201,"d":"0.34"},{"v":0.336593507557201,"d":"0.34"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":753.5477000000001,"d":"753.55"},{"v":753.5477000000001,"d":"753.55"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":940.4605,"d":"940.46"},{"v":940.4605,"d":"940.46"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":4.4307,"d":"4.43"},{"v":4.4307,"d":"4.43"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.471120265019105,"d":"0.47"},{"v":0.471120265019105,"d":"0.47"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":936.0298,"d":"936.03"},{"v":936.0298,"d":"936.03"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":756.8846589909847,"d":"756.88"},{"v":756.8846589909847,"d":"756.88"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":334.234974577649,"d":"334.23"},{"v":334.234974577649,"d":"334.23"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":252.9773247560643,"d":"252.98"},{"v":252.9773247560643,"d":"252.98"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":940.4605,"d":"940.46"},{"v":940.4605,"d":"940.46"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":142.2064363245033,"d":"142.21"},{"v":142.2064363245033,"d":"142.21"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":133.73953620896054,"d":"133.74"},{"v":133.73953620896054,"d":"133.74"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":386.7168609650248,"d":"386.72"},{"v":386.7168609650248,"d":"386.72"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":65.41667827070616,"d":"65.42"},{"v":65.41667827070616,"d":"65.42"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":386.7168609650248,"d":"386.72"},{"v":386.7168609650248,"d":"386.72"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":386.191466107871,"d":"386.19"},{"v":385.0460993646311,"d":"385.05"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":386.191466107871,"d":"386.19"},{"v":356.55115177890417,"d":"356.55"}]
[null,null,"О","18.1.2","Черемховский","тыс.тут",{"v":0,"d":"0.00"},{"v":6.7027507152893655,"d":"6.70"}]
[null,null,"О","18.1.3","Головинский","тыс.тут",{"v":0,"d":"0.00"},{"v":21.792196870437593,"d":"21.79"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.5253948571537868,"d":"0.53"},{"v":1.6707616003936638,"d":"1.67"}]
[{"$nulls":3},"18.3","газ всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.1","Газ лимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.2","Газ сверхлимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.3","Газ коммерческий","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4","др.виды топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4.0"]
[{"$nulls":4},"Добавить вид топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":252.97732475606435,"d":"252.98"},{"v":252.97732475606435,"d":"252.98"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":99.99999999999999,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.86413965611877,"d":"99.86"},{"v":99.56796256666325,"d":"99.57"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.86413965611877,"d":"99.86"},{"v":92.19953608672654,"d":"92.20"}]
[{"$nulls":3},"19.1.2","Черемховский","%",null,{"v":1.7332450151160002,"d":"1.73"}]
[{"$nulls":3},"19.1.3","Головинский","%",null,{"v":5.63518146482072,"d":"5.64"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.13586034388123153,"d":"0.14"},{"v":0.43203743333673,"d":"0.43"}]
[{"$nulls":3},"19.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.1","Газ лимитный","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.2","Газ сверхлимитный","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.3","Газ коммерческий","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4.0"]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7538180861334537,"d":"0.75"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7566846179872225,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Черемховский",null,null,{"v":0.6784196246421552,"d":"0.68"}]
[{"$nulls":3},"20.1.3","Головинский",null,null,{"v":0.7334301090622881,"d":"0.73"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3998334114403448,"d":"1.40"},{"v":1.3998334114403448,"d":"1.40"}]
[{"$nulls":3},"20.3","газ всего, в том числе:",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.1","Газ лимитный",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.2","Газ сверхлимитный",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.3","Газ коммерческий",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4","др.виды топлива",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4.0"]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21","РАСХОД НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":513.8271417983015,"d":"513.83"},{"v":510.7944561792641,"d":"510.79"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":513.8271417983015,"d":"513.83"},{"v":471.20179702784037,"d":"471.20"}]
[{"$nulls":3},"21.1.2","Черемховский","тыс. тнт",{"v":0,"d":"0.00"},{"v":9.87994814982667,"d":"9.88"}]
[{"$nulls":3},"21.1.3","Головинский","тыс. тнт",{"v":0,"d":"0.00"},{"v":29.71271100159708,"d":"29.71"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.37532670163458015,"d":"0.38"},{"v":1.1935431650217223,"d":"1.19"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":2902.7251686906534,"d":"2,902.73"},{"v":2939.48167289555,"d":"2,939.48"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2902.7251686906534,"d":"2,902.73"},{"v":2942.893315975908,"d":"2,942.89"}]
[{"$nulls":3},"22.1.2","Черемховский","руб/тнт",null,{"v":2882.8170431823096,"d":"2,882.82"}]
[{"$nulls":3},"22.1.3","Головинский","руб/тнт",null,{"v":2904.21970212721,"d":"2,904.22"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":20905.735712016995,"d":"20,905.74"},{"v":30563.816712422784,"d":"30,563.82"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"23","СТОИМОСТЬ НАТУРАЛЬНОГО ТОПЛИВА","тыс.руб",{"v":1499345.4576843465,"d":"1,499,345.46"},{"v":1537950.177089685,"d":"1,537,950.18"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":1491498.9768543108,"d":"1,491,498.98"},{"v":1501470.9425555961,"d":"1,501,470.94"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":1491498.9768543108,"d":"1,491,498.98"},{"v":1386696.618949068,"d":"1,386,696.62"}]
[{"$nulls":3},"23.1.2","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":28482.082912077854,"d":"28,482.08"}]
[{"$nulls":3},"23.1.3","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":86292.24069445014,"d":"86,292.24"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":7846.48083003559,"d":"7,846.48"},{"v":36479.2345340889,"d":"36,479.23"}]
[{"$nulls":3},"23.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":980821.9942198157,"d":"980,821.99"},{"v":1006075.9193105149,"d":"1,006,075.92"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":0,"d":"0.00"},{"v":200.7793256959867,"d":"200.78"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",null,{"v":178.41068571456563,"d":"178.41"}]
[{"$nulls":3},"24.1.2","Черемховский","руб/тнт",null,{"v":478.2268854024739,"d":"478.23"}]
[{"$nulls":3},"24.1.3","Головинский","руб/тнт",null,{"v":463.25876931522345,"d":"463.26"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":0,"d":"0.00"},{"v":102556.96648092088,"d":"102,556.97"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":102556.96648092088,"d":"102,556.97"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":0,"d":"0.00"},{"v":84067.43571767258,"d":"84,067.44"}]
[{"$nulls":3},"25.1.2","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":4724.856831629543,"d":"4,724.86"}]
[{"$nulls":3},"25.1.3","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":13764.673931618763,"d":"13,764.67"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.2","мазут","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":0,"d":"0.00"},{"v":67089.36080701997,"d":"67,089.36"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":1499345.4576843465,"d":"1,499,345.46"},{"v":1640507.143570606,"d":"1,640,507.14"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":1491498.9768543108,"d":"1,491,498.98"},{"v":1604027.909036517,"d":"1,604,027.91"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":1491498.9768543108,"d":"1,491,498.98"},{"v":1470764.0546667406,"d":"1,470,764.05"}]
[{"$nulls":3},"26.1.2","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":33206.9397437074,"d":"33,206.94"}]
[{"$nulls":3},"26.1.3","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":100056.9146260689,"d":"100,056.91"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":7846.48083003559,"d":"7,846.48"},{"v":36479.2345340889,"d":"36,479.23"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.5","на производство э/э","тыс.руб",{"v":980821.9942198157,"d":"980,821.99"},{"v":1073165.2801175348,"d":"1,073,165.28"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":3877.1142637609205,"d":"3,877.11"},{"v":4242.140204274609,"d":"4,242.14"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":3862.071298172356,"d":"3,862.07"},{"v":4165.807449246574,"d":"4,165.81"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":3862.071298172356,"d":"3,862.07"},{"v":4124.973506126142,"d":"4,124.97"}]
[{"$nulls":3},"27.1.2","Черемховский","руб/тут",{"v":0,"d":"0.00"},{"v":4954.2256834884865,"d":"4,954.23"}]
[{"$nulls":3},"27.1.3","Головинский","руб/тут",{"v":0,"d":"0.00"},{"v":4591.410183238664,"d":"4,591.41"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":14934.445442694674,"d":"14,934.45"},{"v":21833.895706900184,"d":"21,833.90"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.1","Газ лимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.2","Газ сверхлимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.3","Газ коммерческий","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4","др.виды топлива","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4.0"]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.5","на производство э/э","руб/тут",{"v":3877.1142637609205,"d":"3,877.11"},{"v":4242.140204274609,"d":"4,242.14"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":2902.7251686906534,"d":"2,902.73"},{"v":3140.260998591537,"d":"3,140.26"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":2902.7251686906534,"d":"2,902.73"},{"v":3121.304001690474,"d":"3,121.30"}]
[{"$nulls":3},"28.1.2","Черемховский","руб/тнт",{"v":0,"d":"0.00"},{"v":3361.0439285847833,"d":"3,361.04"}]
[{"$nulls":3},"28.1.3","Головинский","руб/тнт",{"v":0,"d":"0.00"},{"v":3367.4784714424336,"d":"3,367.48"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":20905.735712016995,"d":"20,905.74"},{"v":30563.816712422784,"d":"30,563.82"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"29","Топливная составляющая тарифа","руб/тыс.кВтч",{"v":1301.6057168243174,"d":"1,301.61"},{"v":1424.1504288547821,"d":"1,424.15"}]

{"sheet":"2.3","index":11,"n_rows":203,"n_cols":8,"rows_kept":203,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\" в 2024 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2024]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":809.9999,"d":"810.00"},{"v":564.8457430000001,"d":"564.85"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":71.04661765197402,"d":"71.05"},{"v":90.58679156259134,"d":"90.59"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":31.870412523083925,"d":"31.87"},{"v":47.20336929527694,"d":"47.20"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":3.934619315765832,"d":"3.93"},{"v":8.356860236667648,"d":"8.36"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":39.17620512889009,"d":"39.18"},{"v":43.38342226731441,"d":"43.38"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":44.00693432344308,"d":"44.01"},{"v":48.311927625161445,"d":"48.31"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":738.953282348026,"d":"738.95"},{"v":474.25895143740877,"d":"474.26"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.744270053386418,"d":"0.74"},{"v":0.9354344165980281,"d":"0.94"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.10071950029391545,"d":"0.10"},{"v":0.1972412779480207,"d":"0.20"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":2.2310122946395716,"d":"2.23"},{"v":2.8374858473152056,"d":"2.84"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.3019152019394953,"d":"0.30"},{"v":0.5982988489126468,"d":"0.60"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":735.9780000000001,"d":"735.98"},{"v":470.4860311734956,"d":"470.49"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":890.228,"d":"890.23"},{"v":897.985743891531,"d":"897.99"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":4.6949,"d":"4.69"},{"v":3.6932716597392465,"d":"3.69"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.5273817493945371,"d":"0.53"},{"v":0.411283996974607,"d":"0.41"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":885.5331,"d":"885.53"},{"v":894.2924722317917,"d":"894.29"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":738.953282348026,"d":"738.95"},{"v":474.25895143740877,"d":"474.26"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":334.234974577649,"d":"334.23"},{"v":359.60183608549863,"d":"359.60"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":246.98403153966277,"d":"246.98"},{"v":170.54438971687554,"d":"170.54"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":890.228,"d":"890.23"},{"v":897.985743891531,"d":"897.99"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":142.2064363245033,"d":"142.21"},{"v":142.3582049257014,"d":"142.36"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":126.59615139628991,"d":"126.60"},{"v":127.83563854926898,"d":"127.84"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":373.5801829359527,"d":"373.58"},{"v":298.3800282661445,"d":"298.38"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":66.11272300329864,"d":"66.11"},{"v":57.156771084141035,"d":"57.16"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":373.5801829359527,"d":"373.58"},{"v":298.3800282661445,"d":"298.38"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":373.0726356147438,"d":"373.07"},{"v":297.3630248995352,"d":"297.36"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":373.0726356147438,"d":"373.07"},{"v":281.4471701831554,"d":"281.45"}]
[null,null,"О","18.1.2","Загустайский (3Бр)","тыс.тут",{"v":0,"d":"0.00"},{"v":0.9480641928632102,"d":"0.95"}]
[null,null,"О","18.1.3","Хакасский","тыс.тут",{"v":0,"d":"0.00"},{"v":14.967790523516635,"d":"14.97"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.5075473212089192,"d":"0.51"},{"v":1.0170033666092673,"d":"1.02"}]
[{"$nulls":3},"18.3","газ всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.1","Газ лимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.2","Газ сверхлимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.3","Газ коммерческий","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4","др.виды топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4.0"]
[{"$nulls":4},"Добавить вид топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":246.9840315396627,"d":"246.98"},{"v":170.54438971687551,"d":"170.54"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100.00000000000001,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.86413965611878,"d":"99.86"},{"v":99.65915836508263,"d":"99.66"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.86413965611878,"d":"99.86"},{"v":94.32506988440741,"d":"94.33"}]
[{"$nulls":3},"19.1.2","Загустайский (3Бр)","%",null,{"v":0.317737148284459,"d":"0.32"}]
[{"$nulls":3},"19.1.3","Хакасский","%",null,{"v":5.01635133239075,"d":"5.02"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.13586034388123155,"d":"0.14"},{"v":0.34084163491737995,"d":"0.34"}]
[{"$nulls":3},"19.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.1","Газ лимитный","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.2","Газ сверхлимитный","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.3","Газ коммерческий","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4.0"]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.756851905365993,"d":"0.76"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7589880692166247,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Загустайский (3Бр)",null,null,{"v":0.49476152062115536,"d":"0.49"}]
[{"$nulls":3},"20.1.3","Хакасский",null,null,{"v":0.7424709756117821,"d":"0.74"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.4,"d":"1.40"},{"v":1.4,"d":"1.40"}]
[{"$nulls":3},"20.3","газ всего, в том числе:",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.1","Газ лимитный",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.2","Газ сверхлимитный",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.3","Газ коммерческий",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4","др.виды топлива",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4.0"]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21","РАСХОД НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":496.372558340113,"d":"496.37"},{"v":392.89459772944423,"d":"392.89"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":496.372558340113,"d":"496.37"},{"v":370.8189648799695,"d":"370.82"}]
[{"$nulls":3},"21.1.2","Загустайский (3Бр)","тыс. тнт",{"v":0,"d":"0.00"},{"v":1.9162043799868462,"d":"1.92"}]
[{"$nulls":3},"21.1.3","Хакасский","тыс. тнт",{"v":0,"d":"0.00"},{"v":20.159428469487924,"d":"20.16"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.3625338008635137,"d":"0.36"},{"v":0.7264309761494767,"d":"0.73"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":2810.352884177571,"d":"2,810.35"},{"v":2877.9707340275904,"d":"2,877.97"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2810.352884177571,"d":"2,810.35"},{"v":2956.758867004535,"d":"2,956.76"}]
[{"$nulls":3},"22.1.2","Загустайский (3Бр)","руб/тнт",null,{"v":1169.0999951724398,"d":"1,169.10"}]
[{"$nulls":3},"22.1.3","Хакасский","руб/тнт",null,{"v":1591.1491180291914,"d":"1,591.15"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":18825.05197542307,"d":"18,825.05"},{"v":30010.295079797965,"d":"30,010.30"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"23","СТОИМОСТЬ НАТУРАЛЬНОГО ТОПЛИВА","тыс.руб",{"v":1401806.7686018397,"d":"1,401,806.77"},{"v":1152539.561772235,"d":"1,152,539.56"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":1394982.0509577363,"d":"1,394,982.05"},{"v":1130739.1538228835,"d":"1,130,739.15"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":1394982.0509577363,"d":"1,394,982.05"},{"v":1096422.262462293,"d":"1,096,422.26"}]
[{"$nulls":3},"23.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":2240.23453139203,"d":"2,240.23"}]
[{"$nulls":3},"23.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":32076.656829198284,"d":"32,076.66"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":6824.7176441033225,"d":"6,824.72"},{"v":21800.407949351473,"d":"21,800.41"}]
[{"$nulls":3},"23.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":926772.6259672258,"d":"926,772.63"},{"v":658754.3989763185,"d":"658,754.40"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":0,"d":"0.00"},{"v":193.52181282796818,"d":"193.52"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",null,{"v":159.38602191690427,"d":"159.39"}]
[{"$nulls":3},"24.1.2","Загустайский (3Бр)","руб/тнт"]
[{"$nulls":3},"24.1.3","Хакасский","руб/тнт",null,{"v":839.8211866462126,"d":"839.82"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":0,"d":"0.00"},{"v":76033.67480291736,"d":"76,033.67"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":76033.67480291736,"d":"76,033.67"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":0,"d":"0.00"},{"v":59103.35966356257,"d":"59,103.36"}]
[{"$nulls":3},"25.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":16930.31513935479,"d":"16,930.32"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.2","мазут","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":0,"d":"0.00"},{"v":43458.39345396369,"d":"43,458.39"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":1401806.7686018397,"d":"1,401,806.77"},{"v":1228573.2365751523,"d":"1,228,573.24"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":1394982.0509577363,"d":"1,394,982.05"},{"v":1206772.8286258008,"d":"1,206,772.83"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":1394982.0509577363,"d":"1,394,982.05"},{"v":1155525.6221258556,"d":"1,155,525.62"}]
[{"$nulls":3},"26.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":2240.23453139203,"d":"2,240.23"}]
[{"$nulls":3},"26.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":49006.97196855307,"d":"49,006.97"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":6824.7176441033225,"d":"6,824.72"},{"v":21800.407949351473,"d":"21,800.41"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.5","на производство э/э","тыс.руб",{"v":926772.6259672258,"d":"926,772.63"},{"v":702212.7924302822,"d":"702,212.79"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":3752.358483217961,"d":"3,752.36"},{"v":4117.478115791678,"d":"4,117.48"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":3739.1701180632153,"d":"3,739.17"},{"v":4058.247756369548,"d":"4,058.25"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":3739.1701180632153,"d":"3,739.17"},{"v":4105.657276191061,"d":"4,105.66"}]
[{"$nulls":3},"27.1.2","Загустайский (3Бр)","руб/тут",{"v":0,"d":"0.00"},{"v":2362.9565890748268,"d":"2,362.96"}]
[{"$nulls":3},"27.1.3","Хакасский","руб/тут",{"v":0,"d":"0.00"},{"v":3274.162067644907,"d":"3,274.16"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":13446.465696730764,"d":"13,446.47"},{"v":21435.92505699855,"d":"21,435.93"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.1","Газ лимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.2","Газ сверхлимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.3","Газ коммерческий","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4","др.виды топлива","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4.0"]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.5","на производство э/э","руб/тут",{"v":3752.358483217961,"d":"3,752.36"},{"v":4117.478115791678,"d":"4,117.48"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":2810.352884177571,"d":"2,810.35"},{"v":3071.4925468555584,"d":"3,071.49"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":2810.352884177571,"d":"2,810.35"},{"v":3116.1448889214394,"d":"3,116.14"}]
[{"$nulls":3},"28.1.2","Загустайский (3Бр)","руб/тнт",{"v":0,"d":"0.00"},{"v":1169.0999951724398,"d":"1,169.10"}]
[{"$nulls":3},"28.1.3","Хакасский","руб/тнт",{"v":0,"d":"0.00"},{"v":2430.970304675404,"d":"2,430.97"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":18825.05197542307,"d":"18,825.05"},{"v":30010.295079797965,"d":"30,010.30"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"29","Топливная составляющая тарифа","руб/тыс.кВтч",{"v":1259.2395777689355,"d":"1,259.24"},{"v":1492.5263363904965,"d":"1,492.53"}]

{"sheet":"2.4","index":12,"n_rows":192,"n_cols":8,"rows_kept":192,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\" в 2023 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2023]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":468.5803124958528,"d":"468.58"},{"v":515.332668,"d":"515.33"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":75.50161207719214,"d":"75.50"},{"v":77.45242469531007,"d":"77.45"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":32.103771436369655,"d":"32.10"},{"v":36.65842815362141,"d":"36.66"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":6.851284738228047,"d":"6.85"},{"v":7.113546341995421,"d":"7.11"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":43.39784064082247,"d":"43.40"},{"v":40.79399654168867,"d":"40.79"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":37.83817516205197,"d":"37.84"},{"v":43.034360489200004,"d":"43.03"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":393.0787004186607,"d":"393.08"},{"v":437.88024330468994,"d":"437.88"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.5613039900019362,"d":"0.56"},{"v":0.7356707479626854,"d":"0.74"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.14279684689200964,"d":"0.14"},{"v":0.16800729405158024,"d":"0.17"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":2.1899990588059364,"d":"2.19"},{"v":2.694469976861777,"d":"2.69"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.5571400985282108,"d":"0.56"},{"v":0.6153440393945533,"d":"0.62"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":390.3273973698528,"d":"390.33"},{"v":434.4501025798655,"d":"434.45"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":1146.93270632,"d":"1,146.93"},{"v":947.9401129227056,"d":"947.94"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":4.63873692,"d":"4.64"},{"v":3.8090061270511235,"d":"3.81"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.40444717414011633,"d":"0.40"},{"v":0.40181927899507586,"d":"0.40"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":1142.2939694000002,"d":"1,142.29"},{"v":944.1311067956544,"d":"944.13"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":393.0787004186607,"d":"393.08"},{"v":437.88024330468994,"d":"437.88"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":372.1,"d":"372.10"},{"v":337.30750002328284,"d":"337.31"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":146.26458442578365,"d":"146.26"},{"v":147.7002901786918,"d":"147.70"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":1146.93270632,"d":"1,146.93"},{"v":947.9401129227056,"d":"947.94"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":152,"d":"152.00"},{"v":140.22699644202262,"d":"140.23"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":174.33377136064001,"d":"174.33"},{"v":132.92679484206275,"d":"132.93"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":320.59835578642367,"d":"320.60"},{"v":280.6270850207545,"d":"280.63"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":45.62237509515559,"d":"45.62"},{"v":52.6322290550708,"d":"52.63"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":320.59835578642367,"d":"320.60"},{"v":280.6270850207545,"d":"280.63"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":319.83000327217985,"d":"319.83"},{"v":280.2566266569676,"d":"280.26"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":319.83000327217985,"d":"319.83"},{"v":278.9441804142093,"d":"278.94"}]
[null,null,"О","18.1.2","Загустайский (3Бр)","тыс.тут",{"v":0,"d":"0.00"},{"v":1.3124462427583017,"d":"1.31"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.768352514243772,"d":"0.77"},{"v":0.37045836378693103,"d":"0.37"}]
[{"$nulls":3},"18.3","газ всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.1","Газ лимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.2","Газ сверхлимитный","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.3.3","Газ коммерческий","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4","др.виды топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.4.0"]
[{"$nulls":4},"Добавить вид топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":146.26458442578368,"d":"146.26"},{"v":147.7002901786918,"d":"147.70"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":99.99999999999999,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.76033797417362,"d":"99.76"},{"v":99.86798909173022,"d":"99.87"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.76033797417362,"d":"99.76"},{"v":99.4003057094718,"d":"99.40"}]
[{"$nulls":3},"19.1.2","Загустайский (3Бр)","%",null,{"v":0.467683382258429,"d":"0.47"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.2396620258263687,"d":"0.24"},{"v":0.132010908269789,"d":"0.13"}]
[{"$nulls":3},"19.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.1","Газ лимитный","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.2","Газ сверхлимитный","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.3","Газ коммерческий","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4.0"]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7188640600890853,"d":"0.72"},{"v":0.7600390304454598,"d":"0.76"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7188640600890853,"d":"0.72"},{"v":0.7619591988176296,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Загустайский (3Бр)",null,null,{"v":0.49494485294117646,"d":"0.49"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3998334114403448,"d":"1.40"},{"v":1.3998334114403448,"d":"1.40"}]
[{"$nulls":3},"20.3","газ всего, в том числе:",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.1","Газ лимитный",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.2","Газ сверхлимитный",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.3.3","Газ коммерческий",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4","др.виды топлива",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.4.0"]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21","РАСХОД НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":444.9102702846834,"d":"444.91"},{"v":368.7397823407949,"d":"368.74"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":444.9102702846834,"d":"444.91"},{"v":366.08808036842527,"d":"366.09"}]
[{"$nulls":3},"21.1.2","Загустайский (3Бр)","тыс. тнт",{"v":0,"d":"0.00"},{"v":2.651701972369605,"d":"2.65"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.5488885377104861,"d":"0.55"},{"v":0.26464460753637215,"d":"0.26"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":1940.6218367464169,"d":"1,940.62"},{"v":1926.8924755907349,"d":"1,926.89"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":1940.6218367464169,"d":"1,940.62"},{"v":1932.3814273542957,"d":"1,932.38"}]
[{"$nulls":3},"22.1.2","Загустайский (3Бр)","руб/тнт",null,{"v":1169.0999954044119,"d":"1,169.10"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":16631.783318857208,"d":"16,631.78"},{"v":25044.107724137935,"d":"25,044.11"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"23","СТОИМОСТЬ НАТУРАЛЬНОГО ТОПЛИВА","тыс.руб",{"v":872531.5811326123,"d":"872,531.58"},{"v":717149.7001031961,"d":"717,149.70"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":863402.5859072071,"d":"863,402.59"},{"v":710521.912043443,"d":"710,521.91"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":863402.5859072071,"d":"863,402.59"},{"v":707421.8072797317,"d":"707,421.81"}]
[{"$nulls":3},"23.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":3100.104763711175,"d":"3,100.10"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":9128.995225405188,"d":"9,129.00"},{"v":6627.78805975311,"d":"6,627.79"}]
[{"$nulls":3},"23.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":398069.63076801226,"d":"398,069.63"},{"v":377451.8728260675,"d":"377,451.87"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":0,"d":"0.00"},{"v":145.00195640675932,"d":"145.00"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",null,{"v":146.05225548618932,"d":"146.05"}]
[{"$nulls":3},"24.1.2","Загустайский (3Бр)","руб/тнт"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":0,"d":"0.00"},{"v":53467.989844417854,"d":"53,467.99"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":53467.989844417854,"d":"53,467.99"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":0,"d":"0.00"},{"v":53467.989844417854,"d":"53,467.99"}]
[{"$nulls":3},"25.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.2","мазут","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":0,"d":"0.00"},{"v":28141.394886056,"d":"28,141.39"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":872531.5811326123,"d":"872,531.58"},{"v":770617.689947614,"d":"770,617.69"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":863402.5859072071,"d":"863,402.59"},{"v":763989.9018878608,"d":"763,989.90"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":863402.5859072071,"d":"863,402.59"},{"v":760889.7971241496,"d":"760,889.80"}]
[{"$nulls":3},"26.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":3100.104763711175,"d":"3,100.10"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":9128.995225405188,"d":"9,129.00"},{"v":6627.78805975311,"d":"6,627.79"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.5","на производство э/э","тыс.руб",{"v":398069.63076801226,"d":"398,069.63"},{"v":405593.2677121235,"d":"405,593.27"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":2721.572227007539,"d":"2,721.57"},{"v":2746.0559977331513,"d":"2,746.06"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":2699.567198429596,"d":"2,699.57"},{"v":2726.036886267741,"d":"2,726.04"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":2699.567198429596,"d":"2,699.57"},{"v":2727.749315272649,"d":"2,727.75"}]
[{"$nulls":3},"27.1.2","Загустайский (3Бр)","руб/тут",{"v":0,"d":"0.00"},{"v":2362.081327762303,"d":"2,362.08"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":11881.259000486421,"d":"11,881.26"},{"v":17890.777230677075,"d":"17,890.78"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.1","Газ лимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.2","Газ сверхлимитный","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.3.3","Газ коммерческий","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4","др.виды топлива","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.4.0"]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.5","на производство э/э","руб/тут",{"v":2721.572227007539,"d":"2,721.57"},{"v":2746.0559977331513,"d":"2,746.06"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":1940.6218367464169,"d":"1,940.62"},{"v":2071.8944319974944,"d":"2,071.89"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":1940.6218367464169,"d":"1,940.62"},{"v":2078.433682840485,"d":"2,078.43"}]
[{"$nulls":3},"28.1.2","Загустайский (3Бр)","руб/тнт",{"v":0,"d":"0.00"},{"v":1169.0999954044119,"d":"1,169.10"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":16631.783318857208,"d":"16,631.78"},{"v":25044.107724137935,"d":"25,044.11"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"29","Топливная составляющая тарифа","руб/тыс.кВтч",{"v":1019.8352292212359,"d":"1,019.84"},{"v":933.5784830147735,"d":"933.58"}]

{"sheet":"4","index":13,"n_rows":81,"n_cols":13,"rows_kept":81,"merged":[[3,3,3,12]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":21}
[]
[]
[]
[{"$nulls":3},"Структура топлива станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2022,2023,2024,2025,"в среднем за 3 года",2026,2027]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"1","Выработка электроэнергии - всего","млн.кВтч",{"v":0,"d":"0.00"},{"v":515.332668,"d":"515.33"},{"v":564.8457430000001,"d":"564.85"},{"v":489.70000000000005,"d":"489.70"},{"v":523.2928036666667,"d":"523.29"},{"v":477.513,"d":"477.51"},{"v":504.1,"d":"504.10"}]
[{"$nulls":3},"1.1","по теплофикационному циклу","млн.кВтч",null,{"v":355.94370900698897,"d":"355.94"},{"v":337.3520990036733,"d":"337.35"},312.87,{"v":335.3886026702208,"d":"335.39"},{"v":306.0474302430517,"d":"306.05"},442.25]
[{"$nulls":3},"1.2","по конденсационному циклу (выработка ГЭС и ГАЭС)","млн.кВтч",null,{"v":159.38895899301107,"d":"159.39"},{"v":227.4936439963268,"d":"227.49"},176.83,{"v":187.90420099644598,"d":"187.90"},{"v":171.4655697569483,"d":"171.47"},61.85]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды (всего, включая произв. и хоз. нужды и потери на трансформаторах)","млн.кВтч",{"v":0,"d":"0.00"},{"v":80.88256542013454,"d":"80.88"},{"v":94.35971182650458,"d":"94.36"},{"v":85.75999999999999,"d":"85.76"},{"v":87.00075908221304,"d":"87.00"},{"v":77.19179999999999,"d":"77.19"},85.85]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",null,{"v":36.65842815362141,"d":"36.66"},{"v":47.20336929527694,"d":"47.20"},{"v":41.4,"d":"41.40"},{"v":41.75393248296612,"d":"41.75"},{"v":35.97829641641191,"d":"35.98"},40.33]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":7.113546341995421,"d":"7.11"},{"v":8.356860236667648,"d":"8.36"},{"v":8.454155605472739,"d":"8.45"},{"v":7.979076377584401,"d":"7.98"},{"v":7.534516634397788,"d":"7.53"},{"v":8.000396746677247,"d":"8.00"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",null,{"v":40.79399654168867,"d":"40.79"},{"v":43.38342226731441,"d":"43.38"},41.55,{"v":41.90913960300103,"d":"41.91"},{"v":37.82847966637409,"d":"37.83"},41.08]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":0,"d":"0.00"},{"v":43.034360489200004,"d":"43.03"},{"v":48.311927625161445,"d":"48.31"},{"v":45.75940793603594,"d":"45.76"},{"v":45.65372083663744,"d":"45.65"},{"v":41.96516658707877,"d":"41.97"},{"v":41.52347066672058,"d":"41.52"}]
[{"$nulls":3},"2.3","Расход электроэнергии на производственные и хозяйственне нужды ","млн.кВтч",null,{"v":0.7356707479626854,"d":"0.74"},{"v":0.9354344165980281,"d":"0.94"},{"v":0.3799999999999999,"d":"0.38"},{"v":0.6837017215202378,"d":"0.68"},{"v":0.7974414755372032,"d":"0.80"},{"v":1.1000000000000005,"d":"1.10"}]
[{"$nulls":3},"2.3.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":0.142756474340704,"d":"0.14"},{"v":0.16560882828465046,"d":"0.17"},{"v":0.07759852971206858,"d":"0.08"},{"v":0.1306537595643586,"d":"0.13"},{"v":0.16699890380726876,"d":"0.17"},{"v":0.21821067248561804,"d":"0.22"}]
[{"$nulls":3},"2.4","Расход электроэнергии на потери в трансформаторах","млн.кВтч",null,{"v":2.694469976861777,"d":"2.69"},{"v":2.8374858473152056,"d":"2.84"},2.43,{"v":2.653985274725661,"d":"2.65"},{"v":2.5875824416767927,"d":"2.59"},3.34]
[{"$nulls":3},"2.4.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":0.5228603083361634,"d":"0.52"},{"v":0.502347035890683,"d":"0.50"},{"v":0.4962221768429651,"d":"0.50"},{"v":0.5071702221260104,"d":"0.51"},{"v":0.5418873290730918,"d":"0.54"},{"v":0.6625669510017853,"d":"0.66"}]
[{"$nulls":3},"3","Отпуск с шин","млн.кВтч",{"v":0,"d":"0.00"},{"v":437.8809037144502,"d":"437.88"},{"v":474.2589514374087,"d":"474.26"},406.75,{"v":439.6299517172863,"d":"439.63"},{"v":403.706223917214,"d":"403.71"},422.69]
[{"$nulls":3},"3.1","по теплофикационному циклу","млн.кВтч",null,{"v":302.6749037144502,"d":"302.67"},{"v":283.0502287539629,"d":"283.05"},259.37,{"v":281.69837748947106,"d":"281.70"},{"v":258.74322249444384,"d":"258.74"},371.05]
[{"$nulls":3},"3.2","по конденсационному циклу (отпуск с шин ГЭС и ГАЭС)","млн.кВтч",null,{"v":135.20600000000002,"d":"135.21"},{"v":191.20872268344579,"d":"191.21"},147.38,{"v":157.93157422781528,"d":"157.93"},{"v":144.96300142277016,"d":"144.96"},51.64]
[{"$nulls":3},"4","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":0,"d":"0.00"},{"v":434.4501025798655,"d":"434.45"},{"v":470.4860311734955,"d":"470.49"},{"v":403.94000000000005,"d":"403.94"},{"v":436.29204458445366,"d":"436.29"},{"v":400.3212,"d":"400.32"},418.25]
[{"$nulls":3},"5","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":0,"d":"0.00"},{"v":337.30750002328284,"d":"337.31"},{"v":359.60183608549863,"d":"359.60"},{"v":378.3243461585741,"d":"378.32"},{"v":357.97404052544704,"d":"357.97"},{"v":334.234974577649,"d":"334.23"},{"v":358.3698043483404,"d":"358.37"}]
[{"$nulls":3},"5.1","по теплофикационному циклу","г/кВтч",null,{"v":298.3105484101473,"d":"298.31"},{"v":312.8726827918069,"d":"312.87"},334.46,{"v":314.2825948794118,"d":"314.28"},{"v":334.234974577649,"d":"334.23"},{"v":343.9,"d":"343.90"}]
[{"$nulls":3},"5.2","по конденсационному циклу","г/кВтч",null,{"v":424.6068696863367,"d":"424.61"},{"v":428.775968644063,"d":"428.78"},455.52,{"v":435.90531809824944,"d":"435.91"},{"v":334.234974577649,"d":"334.23"},462.34]
[{"$nulls":3},"6","Выработка теплоэнергии","тыс.Гкал",null,{"v":947.9401129227056,"d":"947.94"},{"v":897.985743891531,"d":"897.99"},908.01,{"v":917.9786189380789,"d":"917.98"},{"v":901.4257,"d":"901.43"},989.32]
[{"$nulls":3},"7","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",null,{"v":140.22699644202262,"d":"140.23"},{"v":142.3582049257014,"d":"142.36"},141.18,{"v":141.2361454348747,"d":"141.24"},{"v":142.2064363245033,"d":"142.21"},144.75]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды",null,null,{"v":3.8090061270511235,"d":"3.81"},{"v":3.6932716597392465,"d":"3.69"},{"v":3.6,"d":"3.60"},{"v":3.700759262263457,"d":"3.70"},{"v":4.519,"d":"4.52"},4.68]
[{"$nulls":3},"9","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":0,"d":"0.00"},{"v":280.6273077819198,"d":"280.63"},{"v":298.38002826614445,"d":"298.38"},{"v":282.0762796,"d":"282.08"},{"v":287.0278718826881,"d":"287.03"},{"v":263.1212758961295,"d":"263.12"},{"v":294.6834026,"d":"294.68"}]
[{"$nulls":3},"9.1","уголь всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":280.2568491240638,"d":"280.26"},{"v":297.36302489953516,"d":"297.36"},{"v":280.85760448156447,"d":"280.86"},{"v":286.15915950172115,"d":"286.16"},{"v":262.7637984258723,"d":"262.76"},{"v":293.7915201544906,"d":"293.79"}]
[{"$nulls":3},"9.1.0"]
[null,null,"О","9.1.1","Тугнуйский","тыс.тут",null,{"v":278.9444018394886,"d":"278.94"},{"v":281.4471701831553,"d":"281.45"},{"v":260.0730212018977,"d":"260.07"},{"v":273.4881977415139,"d":"273.49"},{"v":262.7637984258723,"d":"262.76"},{"v":293.7915201544906,"d":"293.79"}]
[null,null,"О","9.1.2","Загустайский (3Бр)","тыс.тут",null,{"v":1.312447284575254,"d":"1.31"},{"v":0.94806419286321,"d":"0.95"},null,{"v":0.7535038258128214,"d":"0.75"}]
[null,null,"О","9.1.3","Головинский","тыс.тут",{"$nulls":3},{"v":15.895510224675071,"d":"15.90"},{"v":5.298503408225024,"d":"5.30"}]
[null,null,"О","9.1.4","Черемховский","тыс.тут",{"$nulls":3},{"v":4.8890730549916706,"d":"4.89"},{"v":1.6296910183305569,"d":"1.63"}]
[null,null,"О","9.1.5","Хакасский","тыс.тут",null,null,{"v":14.967790523516634,"d":"14.97"},null,{"v":4.989263507838878,"d":"4.99"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.2","мазут","тыс.тут",null,{"v":0.3704586578559686,"d":"0.37"},{"v":1.0170033666092673,"d":"1.02"},{"v":1.2186751184355782,"d":"1.22"},{"v":0.868712380966938,"d":"0.87"},{"v":0.3574774702571656,"d":"0.36"},{"v":0.8918824455093798,"d":"0.89"}]
[{"$nulls":3},"9.3","газ всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.3.1","Газ лимитный","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.3.2","Газ сверхлимитный","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.3.3","Газ коммерческий","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.4","др.виды топлива","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.4.0",{"$nulls":6},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Добавить вид топлива","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.5","на производство э/э","тыс.тут",null,{"v":147.70051293985702,"d":"147.70"},{"v":170.54438971687551,"d":"170.54"},{"v":153.8834278,"d":"153.88"},{"v":157.37611015224417,"d":"157.38"},{"v":134.93273948780867,"d":"134.93"},{"v":151.4793326,"d":"151.48"}]
[{"$nulls":3},"10","ДОЛЯ","%",{"v":0,"d":"0.00"},{"v":100.00000000000001,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"},{"v":99.99999999999999,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"10.1","уголь всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":99.86798909173022,"d":"99.87"},{"v":99.65915836508263,"d":"99.66"},{"v":99.56796256666325,"d":"99.57"},{"v":99.69734215173294,"d":"99.70"},{"v":99.86413965611878,"d":"99.86"},{"v":99.69734215173293,"d":"99.70"}]
[{"$nulls":3},"10.1.0"]
[{"$nulls":3},"10.1.1","Тугнуйский","%",{"v":0,"d":"0.00"},{"v":99.4003057094718,"d":"99.40"},{"v":94.32506988440741,"d":"94.33"},{"v":92.19953608672654,"d":"92.20"},{"v":95.2828016135283,"d":"95.28"},{"v":99.86413965611878,"d":"99.86"},{"v":99.69734215173293,"d":"99.70"}]
[{"$nulls":3},"10.1.2","Загустайский (3Бр)","%",{"v":0,"d":"0.00"},{"v":0.467683382258429,"d":"0.47"},{"v":0.317737148284459,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0.26251939258386303,"d":"0.26"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.3","Головинский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.63518146482072,"d":"5.64"},{"v":1.84598916247081,"d":"1.85"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.4","Черемховский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.7332450151160002,"d":"1.73"},{"v":0.5677814518990797,"d":"0.57"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.5","Хакасский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.01635133239075,"d":"5.02"},{"v":0,"d":"0.00"},{"v":1.738250531250865,"d":"1.74"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.2","мазут","%",{"v":0,"d":"0.00"},{"v":0.132010908269789,"d":"0.13"},{"v":0.34084163491737995,"d":"0.34"},{"v":0.43203743333673,"d":"0.43"},{"v":0.3026578482670811,"d":"0.30"},{"v":0.13586034388123158,"d":"0.14"},{"v":0.3026578482670811,"d":"0.30"}]
[{"$nulls":3},"10.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.3.1","Газ лимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.3.2","Газ сверхлимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.3.3","Газ коммерческий","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.4.0"]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"11.1","уголь всего, в том числе:",{"$nulls":5},{"v":0.6816769049542434,"d":"0.68"}]
[{"$nulls":3},"11.1.0",{"$nulls":6},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.1.1","Тугнуйский",null,null,{"v":0.7619591988176296,"d":"0.76"},{"v":0.7589880692166247,"d":"0.76"},{"v":0.7566846179872225,"d":"0.76"},{"v":0.7592106286738257,"d":"0.76"},{"v":0.7515980272203434,"d":"0.75"},{"v":0.7285714285714285,"d":"0.73"}]
[{"$nulls":3},"11.1.2","Загустайский (3Бр)",null,null,{"v":0.49494485294117646,"d":"0.49"},{"v":0.49476152062115536,"d":"0.49"},null,{"v":0.4948531867811659,"d":"0.49"}]
[{"$nulls":3},"11.1.3","Головинский",{"$nulls":4},{"v":0.7334301090622881,"d":"0.73"},{"v":0.7334301090622881,"d":"0.73"}]
[{"$nulls":3},"11.1.4","Черемховский",{"$nulls":4},{"v":0.6784196246421552,"d":"0.68"},{"v":0.6784196246421552,"d":"0.68"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.1.5","Хакасский",{"$nulls":3},{"v":0.7424709756117821,"d":"0.74"},null,{"v":0.7424709756117821,"d":"0.74"}]
[{"$nulls":10},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.2","мазут",null,null,{"v":1.3977011494252873,"d":"1.40"},{"v":1.3948763250883394,"d":"1.39"},{"v":1.3967055593685656,"d":"1.40"},{"v":1.396427677960731,"d":"1.40"},{"v":1.3998334114403448,"d":"1.40"},{"v":1.3965714285714286,"d":"1.40"}]
[{"$nulls":3},"11.3","газ всего, в том числе:"]
[{"$nulls":3},"11.3.1","Газ лимитный",{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.3.2","Газ сверхлимитный",{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.3.3","Газ коммерческий",{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.4","др.виды топлива"]
[{"$nulls":3},"11.4.0",{"$nulls":6},{"v":0,"d":"0.00"}]
[{"$nulls":10},{"v":0,"d":"0.00"}]

{"sheet":"РчСтЭЭ","index":14,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[3,3,3,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на электрическую энергию (ээ) на период регулирования станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Тарифная ставка на ээ в 2026 г.","Тэ i-1, j",{"v":1261.6560869429666,"d":"1,261.66"}]
[{"$nulls":3},2,"Балансовые показатели"]
[{"$nulls":3},"2.1","Выработка электроэнергии в 2026 г., млн.кВтч.",null,{"v":477.513,"d":"477.51"}]
[{"$nulls":3},"2.2","Выработка электроэнергии в 2027 г., млн.кВтч.",null,{"v":504.1,"d":"504.10"}]
[{"$nulls":3},"2.3","Полезный отпуск электроэнергии в сеть в 2007 г., млн.кВтч."]
[{"$nulls":3},"2.4","Полезный отпуск электроэнергии в сеть в 2026 г., млн.кВтч.",null,{"v":400.3212,"d":"400.32"}]
[{"$nulls":3},"2.5","Полезный отпуск электроэнергии в сеть в 2027 г., млн.кВтч.",null,418.25]
[{"$nulls":3},3,"Приросты удельных расходов в тарифной ставке на э/э, всего",null,{"v":661.297180627209,"d":"661.30"}]
[{"$nulls":4},"в том числе:"]
[{"$nulls":3},"3.1","Прирост удельных расходов, относимых на финансирование капитальных вложений за счет прибыли в ставке тарифа на э/э","( I i, j  и  – 1) dэ и, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.1","Сумма в 2026 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.3","Удельные расходы в 2026 г.","dэ И, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.4","Удельные расходы в 2027 г.","dэ И, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2","Изменение в ставке тарифа за э/э удельных расходов на оплату налога на прибыль","ΔНэ, i, j  ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.1","Сумма в 2026 г."]
[{"$nulls":3},"3.2.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.3","Удельные расходы в 2026 г.","dэ Н, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.4","Удельные расходы в 2027 г.","dэ Н, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3","Изменение в ставке тарифа за э/э удельных расходов на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности","ΔРэ, i, j  ",{"v":0.30955300000000063,"d":"0.31"}]
[{"$nulls":3},"3.3.1","Сумма в 2026 г.",null,{"v":920.0818329108,"d":"920.08"}]
[{"$nulls":3},"3.3.2","Сумма в 2027 г.",null,{"v":1090.7591940000002,"d":"1,090.76"}]
[{"$nulls":3},"3.3.3","Удельные расходы в 2026 г.","dэ Р, i-1, j",{"v":2.298359,"d":"2.30"}]
[{"$nulls":3},"3.3.4","Удельные расходы в 2027 г.","dэ Р, i,j ",{"v":2.6079120000000007,"d":"2.61"}]
[{"$nulls":3},"3.4","Изменение в ставке тарифа на э/э удельных расходов на топливо (водный налог)","ΔТОПэ, i, j  ",{"v":660.9876276272089,"d":"660.99"}]
[{"$nulls":3},"3.4.1","Сумма в 2026 г.",null,{"v":504147.5968794019,"d":"504,147.60"}]
[{"$nulls":3},"3.4.2","Сумма в 2027 г.",null,{"v":803184.4449672259,"d":"803,184.44"}]
[{"$nulls":3},"3.4.3","Удельные расходы в 2026 г.","dэ Т, i-1, j",{"v":1259.3577279429667,"d":"1,259.36"}]
[{"$nulls":3},"3.4.4","Удельные расходы в 2027 г.","dэ Т, i,j ",{"v":1920.3453555701756,"d":"1,920.35"}]
[{"$nulls":3},"3.5","Изменение в ставке тарифа на э/э удельных выпадающих доходов гидроэлектростанций ","ΔГЭСэ, i, j  ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.1","Сумма в 2026 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.2","Сумма в 2027 г."]
[{"$nulls":3},"3.5.3","Удельные расходы в 2026 г.","dэ ГЭС, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.4","Удельные расходы в 2027 г.","dэ ГЭС, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6","Прирост удельных расходов, относимых на финансирование остальных, не указанных выше, расходов, в ставке тарифа на э/э","( I i п – 1) dэ о, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.1","Сумма в 2026 г."]
[{"$nulls":3},"3.6.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.3","Удельные расходы в 2026 г.","dэ о, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.4","Удельные расходы в 2027 г.","dэ о, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},4,"Тарифная ставка на ээ в 2027 г.","Тэ i , j   ",{"v":1922.9532675701755,"d":"1,922.95"}]

{"sheet":"РчСтЭЭ_Ф","index":15,"n_rows":22,"n_cols":8,"rows_kept":22,"hidden":true,"merged":[[3,3,3,6],[8,2,10,2]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на электрическую энергию (ээ), рассчитанного с учетом фактических индексов и не содержащего ВД, на i-2 год станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Тарифная ставка на ээ, рассчитанная с учетом плановых индексов и не содержащая ВД, на 2025 г.","Т^ э i-3, j "]
[{"$nulls":3},"2","Балансовые показатели"]
[{"$nulls":3},"2.1","Полезный отпуск электроэнергии в сеть в 2024 г., млн.кВтч.",null,{"v":735.9780000000001,"d":"735.98"}]
[{"$nulls":3},"2.2","Полезный отпуск электроэнергии в сеть в 2025 г., млн.кВтч.",null,{"v":753.5477000000001,"d":"753.55"}]
[{"$nulls":3},"3","Изменение в ставке тарифа на э/э удельных расходов на топливо ПЛАН","ΔТОПэ, i-2, j  ",{"v":42.366139055381836,"d":"42.37"}]
[{"$nulls":3},"3.1","Сумма в 2024 г.",null,{"v":926772.6259672258,"d":"926,772.63"},{"v":926772.6259672258,"d":"926,772.63"}]
[{"$nulls":3},"3.2","Сумма в 2025 г.",null,{"v":980821.9942198157,"d":"980,821.99"}]
[{"$nulls":3},"3.3","Удельные расходы в 2024 г.","dэ Т, i-3,j ",{"v":1259.2395777689355,"d":"1,259.24"}]
[{"$nulls":3},"3.4","Удельные расходы в 2025 г.","dэ Т, i-2,j ",{"v":1301.6057168243174,"d":"1,301.61"}]
[{"$nulls":3},"4","Изменение в ставке тарифа на э/э удельных расходов на топливо ФАКТ","ΔТОПэ, i-2, j  ",{"v":164.91085108584662,"d":"164.91"}]
[{"$nulls":3},"4.1","Сумма в 2024 г.",null,{"v":926772.6259672258,"d":"926,772.63"}]
[{"$nulls":3},"4.2","Сумма в 2025 г.",null,{"v":1073165.2801175348,"d":"1,073,165.28"}]
[{"$nulls":3},"4.3","Удельные расходы в 2024 г.","dэ Т, i-3,j ",{"v":1259.2395777689355,"d":"1,259.24"}]
[{"$nulls":3},"4.4","Удельные расходы в 2025 г.","dэ Т, i-2,j ",{"v":1424.1504288547821,"d":"1,424.15"}]
[{"$nulls":3},5,"Тарифная ставка на ээ, рассчитанная с учетом фактических индексов и не содержащая ВД, на 2025 г.","Тэ Ф i-2 , j   ",{"v":122.54471203046478,"d":"122.54"}]

{"sheet":"ВД_ГЭС","index":16,"n_rows":18,"n_cols":9,"rows_kept":18,"hidden":true,"merged":[[3,3,3,8],[15,3,16,3],[15,4,16,4]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Расчет выпадающих доходов гидроэлектростанций вследствие отклонения фактических показателей выработки электрической энергии на гидроэлектростанциях от прогнозных станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Наименование ","Обозначение в формуле",2025,2026,"Всего"]
[{"$nulls":3},1,2,3,4,5,6]
[{"$nulls":3},1,"Количество полных месяцев, истекших к(с) моменту(а) определения тарифов","m/n",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},2,"Договорной объем продажи ээ за (n + m) месяцев по регулируемым тарифам","Ээ n+m , j  ",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},3,"Объем фактического производства ээ за (n + m) месяцев","Ээ факт n+m , j  ",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},4,"Объем проданной ээ в своей ГТП на РСВ сверх объемов РД за (n + m) месяцев","Ээ РСВ n+m , j  ",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},5,"Поезный отпуск ээ в 2012 г.","Ээ бал (выраб) i, j - Ээ бал (потр) i, j  ",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},6,"Свободная цена, складывающая на РСВ, взвешенная на объемы планового почасового производства за (n + m) месяцев","Ц РСВ n+m , j  "]
[{"$nulls":3},7,"Тариф на ээ, определенный исходя из тарифов на ээ в i-1-м и i-2-м годах, рассчитанных с учетом плановых показателей без выпадающих доходов или полученных избытков, взвешенных на договорные объемы продажи электрической энергии ","Т'э n+m , j  ",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},8,"Расчетная величина удельных выпадающих доходов ГЭС в 2012 г.","dэ ГЭС, i , j  ",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},9,"Условия применения формулы",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":8},{"v":0,"d":"0.00"}]
[{"$nulls":3},10,"Удельные выпадающие доходы ГЭС к учету в тарифе 2012 г.",{"$nulls":3},{"v":0,"d":"0.00"}]

{"sheet":"РчСтГМ","index":17,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[3,3,3,6],[61,4,61,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на генерирующую мощность (гм) на период регулирования станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Тарифная ставка на гм, утвержденная на 2026 г.","Тм i-1, j * K",{"v":325590.18967439246,"d":"325,590.19"}]
[{"$nulls":3},"1.1","Расчетное значение тарифной ставки на гм в 2026 г. *","Тм i-1, j",{"v":325590.18967439246,"d":"325,590.19"}]
[{"$nulls":3},2,"Балансовые показатели"]
[{"$nulls":3},"2.1","Установленная мощность на начало 2007 г., МВт.",null,98.37]
[{"$nulls":3},"2.2","Установленная мощность среднегодовая 2026 г., МВт.",null,98.37]
[{"$nulls":3},"2.3","Установленная мощность среднегодовая 2027 г., МВт.",null,98.37]
[{"$nulls":3},"2.4","Базовый объем мощности, МВт. **",null,98.37]
[{"$nulls":3},"2.5","К - коэффициент, рассчитанный в соотв-и с Формулами цены","К",{"v":1,"d":"1.00"}]
[{"$nulls":3},3,"Приросты удельных расходов в тарифной ставке на гм, всего",null,{"v":34820.22704967329,"d":"34,820.23"}]
[{"$nulls":4},"в том числе:"]
[{"$nulls":3},"3.1","Прирост удельных расходов, относимых на финансирование капитальных вложений за счет прибыли в ставке тарифа на гм","( I i, j  и  – 1) dм и, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.1","Сумма в 2026 г."]
[{"$nulls":3},"3.1.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.3","Удельные расходы в 2026 г.","dм И, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.4","Удельные расходы в 2027 г.","dм И, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2","Изменение в ставке тарифа на гм удельных расходов на оплату налога на прибыль","ΔНм, i, j  ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.1","Сумма в 2026 г."]
[{"$nulls":3},"3.2.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.3","Удельные расходы в 2026 г.","dм Н, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.4","Удельные расходы в 2027 г.","dм Н, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3","Изменение в ставке тарифа на гм удельных расходов на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности","ΔРм, i, j  ",{"v":20494.258704,"d":"20,494.26"}]
[{"$nulls":3},"3.3.1","Сумма в 2026 г."]
[{"$nulls":3},"3.3.2","Сумма в 2027 г.",null,{"v":24192.24274454976,"d":"24,192.24"}]
[{"$nulls":3},"3.3.3","Удельные расходы в 2026 г.","dм Р, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3.4","Удельные расходы в 2027 г.","dм Р, i,j ",{"v":20494.258704,"d":"20,494.26"}]
[{"$nulls":3},"3.4","Прирост удельных расходов, относимых на финансирование остальных, не указанных выше, расходов, в ставке тарифа на гм","( I i, j  и  – 1) dо и, i-1, j",{"v":14325.96834567329,"d":"14,325.97"}]
[{"$nulls":3},"3.4.1","Сумма в 2026 г.",null,{"v":384339.6834992398,"d":"384,339.68"}]
[{"$nulls":3},"3.4.1.1","себестоимость",null,{"v":384339.6834992398,"d":"384,339.68"}]
[{"$nulls":3},"3.4.1.2","прибыль",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.4.2","Сумма в 2027 г.",null,{"v":401250.62957320636,"d":"401,250.63"}]
[{"$nulls":3},"3.4.2.1","себестоимость",null,{"v":401250.62957320636,"d":"401,250.63"}]
[{"$nulls":3},"3.4.2.2","прибыль",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.4.3","Затраты на тепловую энергию, учтенные в тарифе на ГМ на 2027 г.","Зтепл, i,j "]
[{"$nulls":3},"3.4.4","Удельные расходы в 2026 г.","dм о, i-1, j",{"v":325590.18967439246,"d":"325,590.19"}]
[{"$nulls":3},"3.4.5","Удельные расходы в 2027 г.","dм о, i,j ",{"v":339916.15802006575,"d":"339,916.16"}]
[{"$nulls":3},"3.5","Изменение в ставке тарифа на гм удельных расходов на оплату водного налога (плате за воду)","Δ ВНм, i, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.1","Удельные расходы в 2026 г.","dмВНм, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.2","Удельные расходы в 2027 г.","dмВНм, i, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.3","Индекс изменения ставок водного налога (платы за воду)","I ВН i, j",{"v":1.0579999999999998,"d":"1.0580"}]
[{"$nulls":3},"3.6","Изменение удельных выпадающих доходов в ставке тарифа на гм ","ΔВм, i, j",{"v":104303.80298613971,"d":"104,303.80"}]
[{"$nulls":3},"3.6.1","Сумма в 2026 г."]
[{"$nulls":3},"3.6.2","Сумма в 2027 г.",null,{"v":123124.38119695877,"d":"123,124.38"}]
[{"$nulls":3},"3.6.3","Выпадающие доходы за 2025 г.","\"+\" ВДм Ф-П, i-2,j ",{"v":104303.80298613971,"d":"104,303.80"}]
[{"$nulls":3},"3.6.4","Полученные избытки за 2025 г.","\"-\" ВДм Ф-П, i-2,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.5","Удельные расходы в 2026 г.","dм ВД, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.6","Удельные расходы в 2027 г.","dм ВД, i,j ",{"v":104303.80298613971,"d":"104,303.80"}]
[{"$nulls":3},"4","Финансовый результат от реализации электрической энергии в целом по генерирующей компании"]
[{"$nulls":3},"4.1","В 2025 г."]
[]
[{"$nulls":4},"Количество месяцев в 2026 г.",null,{"v":12,"d":"12.00"}]
[{"$nulls":4},"Количество месяцев в 2027 г.",null,{"v":12,"d":"12.00"}]
[{"$nulls":3},5,"Расчетное значение тарифной ставки на гм в 2027 г.","Тм i , j   ",{"v":360410.4167240657,"d":"360,410.42"}]
[{"$nulls":3},6,"Тарифная ставка на гм к утверждению на 2027 г.","Тм i, j * К",{"v":360410.4167240657,"d":"360,410.42"}]
[]
[{"$nulls":4},"* - указывается расчетное значение тарифной ставки на мощность, приведенное в шаблоне по расчету тарифов на предыдущий период регулирования (для Неценовых зон - утвержденная тарифная ставка)\n"]

{"sheet":"ИП","index":18,"n_rows":23,"n_cols":21,"rows_kept":23,"hidden":true,"merged":[[3,3,3,20],[5,3,6,3],[5,4,6,4],[5,5,5,9],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":6}
[]
[]
[]
[{"$nulls":3},"Инвестиционная программа станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[{"$nulls":20},"тыс. руб (без НДС)"]
[{"$nulls":3},"№ п/п","Проект","Натуральные показатели, планируемые к изменению",{"$nulls":4},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Всего"]
[{"$nulls":5},"Наименование показателя","Ед. изм.","Существующее значение","Планируемое значение","Изменение показателя"]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[{"$nulls":3},1,"Крупные проекты",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"1.0"]
[{"$nulls":4},"Добавить"]
[{"$nulls":3},2,"Средние проекты",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"2.0"]
[{"$nulls":4},"Добавить"]
[{"$nulls":3},3,"Проекты на тепловых рынках",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"3.0"]
[{"$nulls":4},"Добавить"]
[{"$nulls":3},4,"Инфраструктурные проекты",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"4.0"]
[{"$nulls":4},"Добавить"]
[{"$nulls":3},5,"Техническое перевооружение и реконструкция",{"$nulls":15},0]
[{"$nulls":3},6,"ИТОГО",{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"6.1","в т.ч. стоимость проектов, не увеличивающих установленную мощность, учтенную в балансе на 2007 г.",{"$nulls":15},0]

{"sheet":"Источники финансирования","index":19,"n_rows":35,"n_cols":20,"rows_kept":35,"hidden":true,"merged":[[3,3,3,15]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":8}
[]
[]
[]
[{"$nulls":3},"Плановые показатели по источникам финансирования инвестиционной программы станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[{"$nulls":15},"тыс. руб"]
[{"$nulls":3},"№ п/п","Показатель","2025*","2026*",2027,2028,2029,2030,2031,2032,2033,2034,"Всего"]
[{"$nulls":3},"1","2","3","4","5","6","7","8","9","10","11","12","13"]
[{"$nulls":3},1,"Остаток на начало года",{"$nulls":10},0,{"$nulls":3},"L1"]
[{"$nulls":3},2,"Приток денежных средств",0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L2"]
[{"$nulls":3},"2.1","чистая прибыль (инвестсоставляющая) от существующих мощностей",0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L2.1"]
[{"$nulls":3},"2.1.1","от реализации ээ по регулируемым договорам",{"$nulls":10},0,{"$nulls":3},"L2.1.1"]
[{"$nulls":3},"2.1.2","от реализации ээ по свободным ценам",{"$nulls":10},0,{"$nulls":3},"L2.1.2"]
[{"$nulls":3},"2.1.3","от реализации тэ по регулируемым ценам",{"$nulls":10},0,{"$nulls":3},"L2.1.3"]
[{"$nulls":3},"2.1.4","от прочей деятельности",{"$nulls":10},0,{"$nulls":3},"L2.1.4"]
[{"$nulls":3},"2.2","амортизация от существующих мощностей",0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L2.2"]
[{"$nulls":3},"2.2.1","учитываемая в регулируемых тарифах на ээ",{"$nulls":10},0,{"$nulls":3},"L2.2.1"]
[{"$nulls":3},"2.2.2","учитываемая в регулируемых тарифах на тэ",{"$nulls":10},0,{"$nulls":3},"L2.2.2"]
[{"$nulls":3},"2.2.3","прочая",{"$nulls":10},0,{"$nulls":3},"L2.2.3"]
[{"$nulls":3},"2.3","чистая прибыль от проектов инвестиционной программы",{"$nulls":10},0,{"$nulls":3},"L2.3"]
[{"$nulls":3},"2.4","амортизация от проектов инвестиционной программы",{"$nulls":10},0,{"$nulls":3},"L2.4"]
[{"$nulls":3},"2.5","средства от доп. эмиссии акций",{"$nulls":10},0,{"$nulls":3},"L2.5"]
[{"$nulls":3},"2.6","займы и кредиты",{"$nulls":10},0,{"$nulls":3},"L2.6"]
[{"$nulls":3},"2.7","прочие",{"$nulls":10},0,{"$nulls":3},"L2.7"]
[{"$nulls":3},3,"Отток денежных средств (за исключением инвестиций)",0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L3"]
[{"$nulls":3},"3.1","дивиденды",{"$nulls":10},0,{"$nulls":3},"L3.1"]
[{"$nulls":3},"3.2","проценты по займам и кредитам",{"$nulls":10},0,{"$nulls":3},"L3.2"]
[{"$nulls":3},"3.3","возврат займов и кредитов",{"$nulls":10},0,{"$nulls":3},"L3.3"]
[{"$nulls":3},"3.4","прочие",{"$nulls":10},0,{"$nulls":3},"L3.4"]
[{"$nulls":3},4,"Доступные финансовые средства в течение года (п.1+п.2+п.3)",0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L4"]
[{"$nulls":3},5,"Финансирование проектов в течение года (п.5.1+п.5.2)",0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L5"]
[{"$nulls":3},"5.1","новое строительство",{"$nulls":10},0,{"$nulls":3},"L5.1"]
[{"$nulls":3},"5.2","техническое перевооружение и реконструкция",{"$nulls":10},0,{"$nulls":3},"L5.2"]
[{"$nulls":3},6,"Остаток средств на конец года (п.4+п.5)",0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L6"]
[]
[{"$nulls":4},"*указываются плановые показатели, учтенные при утверждении тарифов"]

{"sheet":"Расчет прибыли","index":20,"n_rows":37,"n_cols":21,"rows_kept":37,"hidden":true,"merged":[[3,3,3,14]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":14}
[]
[]
[]
[{"$nulls":3},"Расчет прибыли, планируемой к получению от существующих мощностей станции Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ ПАО \"ТГК-14\""]
[{"$nulls":14},"тыс. руб"]
[{"$nulls":3},"№ п/п","Показатель",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[{"$nulls":3},"1","2","3","4","5","6","7","8","9","10","11","12"]
[{"$nulls":3},"1","Выручка итого",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L1",null,"L1"]
[{"$nulls":3},"1.0","от основной деятельности",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L2",null,"L2"]
[{"$nulls":3},"1.1","Электроэнергия всего",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L3",null,"L3"]
[{"$nulls":3},"1.1.0","Полезный отпуск всего, млн. кВтч",{"$nulls":13},"L4",null,"L4"]
[{"$nulls":3},"1.1.1","Регулируемый сектор ОРЭ",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L5",null,"L5"]
[{"$nulls":3},"1.1.1.1","Полезный отпуск ",{"$nulls":9},0,{"$nulls":3},"L6",null,"L6"]
[{"$nulls":3},"1.1.1.2","доля либерализации",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L7",null,"L7"]
[{"$nulls":3},"1.1.1.3","Тариф",{"$nulls":9},0,{"$nulls":3},"L8",null,"L8"]
[{"$nulls":3},"1.1.1.4","Темп роста тарифа на РС, %",null,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L9",null,"L9"]
[{"$nulls":3},"1.1.2","Сектор свободной торговли ОРЭ",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L10",null,"L10"]
[{"$nulls":3},"1.1.2.1","Полезный отпуск ",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L11",null,"L11"]
[{"$nulls":3},"1.1.2.2","Средняя цена",{"$nulls":13},"L12",null,"L12"]
[{"$nulls":3},"1.2","Теплоэнергия",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L13",null,"L13"]
[{"$nulls":3},"1.2.1","Полезный отпуск ",{"$nulls":13},"L14",null,"L14"]
[{"$nulls":3},"1.2.2","Тариф",{"$nulls":13},"L15",null,"L15"]
[{"$nulls":3},"1.3","Выручка от прочей деятельности",{"$nulls":13},"L16",null,"L16"]
[{"$nulls":3},"2","Себестоимость",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L17",null,"L17"]
[{"$nulls":3},"2.1","Затраты на топливо",{"$nulls":13},"L18",null,"L18"]
[{"$nulls":3},"2.2","Затраты на текущие ремонты",{"$nulls":13},"L19",null,"L19"]
[{"$nulls":3},"2.3","Амортизация",{"$nulls":13},"L20",null,"L20"]
[{"$nulls":3},"2.4","Затраты на ФОТ с ЕСН",{"$nulls":13},"L21",null,"L21"]
[{"$nulls":3},"2.5","Прочие затраты",{"$nulls":13},"L22",null,"L22"]
[{"$nulls":3},"3","Прочие доходы",{"$nulls":13},"L23",null,"L23"]
[{"$nulls":3},"4","Прочие расходы",{"$nulls":13},"L24",null,"L24"]
[{"$nulls":3},"5","Прибыль до н/о",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L25",null,"L25"]
[{"$nulls":3},"6","Налоги",{"$nulls":13},"L26",null,"L26"]
[{"$nulls":3},"6.1","Налог на прибыль 20%",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L27",null,"L27"]
[{"$nulls":3},"6.2","Прочие",{"$nulls":13},"L28",null,"L28"]
[{"$nulls":3},"7","Чистая прибыль",0,0,0,0,0,0,0,0,0,0,{"$nulls":3},"L29",null,"L29"]
[{"$nulls":3},"8","Инвестиции из прибыли",{"$nulls":13},"L30",null,"L30"]

{"sheet":"Комментарии","index":21,"n_rows":10,"n_cols":4,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Комментарии"]
[]
[{"$nulls":3},"п. 6 на вкладке 4 \"Выработка теплоэнергии\" - это отпуск с коллектора, так как затягивается на вкадки 2- 2.4 \"Отпуск Т/Э с коллекторов\""]
[{"$nulls":3},"На 2022 год ФАС России утвердила Тугнуйский, Черемховский и Орхонский уголь. В шаблоне нет Орхонского угля, вместо него поставили Переясловский"]

{"sheet":"Проверка","index":22,"n_rows":4,"n_cols":4,"rows_kept":4,"merged":[[1,1,1,3]],"flags":["formulas_cached_only"]}
[]
[null,"Результат проверки"]
[]
[null,"Ссылка","Причина","Статус"]

{"sheet":"et_union","index":23,"n_rows":42,"n_cols":21,"rows_kept":42,"hidden":true,"flags":["formulas_cached_only"]}
[]
["et_list02","Справочники"]
[]
[]
[]
["et_list03","Индексы","ГРО"]
[]
[]
[]
["et_list03_fuel","Индексы","Топливо"]
[]
[{"$nulls":12},0]
[]
["et_list07"]
[]
[]
[]
["et_list08"]
[]
[]
[]
["et_list09"]
[]
[]
[]
["et_list10"]
[]
[]
[]
["et_list14"]
[]
[]
[]
["et_list11"]
[]
[{"$nulls":10},{"v":0,"d":"0.00"}]
[]
["et_list18","ИП"]
[]
[{"$nulls":9},0,{"$nulls":10},0]
[]
["et_sopr"]

{"sheet":"orem_org","index":24,"n_rows":84,"n_cols":2,"rows_kept":84,"hidden":true,"flags":["formulas_cached_only"]}
["ORG_NAME","OREM_ORG_NAME"]
["Закрытое акционерное общество Межотраслевой концерн \"Уралметпром\", г.Екатеринбург","Закрытое акционерное общество Межотраслевой концерн \"Уралметпром\", г.Екатеринбург"]
["ОАО \"ТГК-9\"","ОАО \"ТГК-9\""]
["ООО \"Ситиэнерго\"","ООО \"Ситиэнерго\""]
["ОАО \"ОГК-1\"","ОАО \"ОГК-1\""]
["ООО \"ЛУКОЙЛ-Ростовэнерго\"","ООО \"ЛУКОЙЛ-Ростовэнерго\""]
["Филиал \"Калининградская ТЭЦ-2\" ОАО \"ИНТЕР РАО - Электрогенерация\"","Филиал \"Калининградская ТЭЦ-2\" ОАО \"ИНТЕР РАО - Электрогенерация\""]
["ООО \"ЛУКОЙЛ-Волгоградэнерго\"","ООО \"ЛУКОЙЛ-Волгоградэнерго\""]
["ОАО \"ТГК-14\"","ОАО \"ТГК-14\""]
["ОАО \"Межрегионэнергосбыт\"","ОАО \"Межрегионэнергосбыт\""]
["ГЭП \"ВОКЭ\"","ГЭП \"ВОКЭ\""]
["Филиал \"Ивановские ПГУ\" ОАО \"ИНТЕР РАО - Электрогенерация\"","Филиал \"Ивановские ПГУ\" ОАО \"ИНТЕР РАО - Электрогенерация\""]
["ОАО \"ТГК-5\"","ОАО \"ТГК-5\""]
["ОАО \"ТГК-16\"","ОАО \"ТГК-16\""]
["ОАО \"Южно-Кузбасская ГРЭС\"","ОАО \"Южно-Кузбасская ГРЭС\""]
["ОАО \"Оренбургская ТГК\"","ОАО \"Оренбургская ТГК\""]
["ОАО \"Генерирующая компания\"","ОАО \"Генерирующая компания\""]
["ОАО \"Фортум\"","ОАО \"Фортум\""]
["ОАО \"РусГидро\"","ОАО \"РусГидро\""]
["ОАО \"Красноярская ГЭС\"","ОАО \"Красноярская ГЭС\""]
["ОАО \"Концерн Росэнергоатом\"","ОАО \"Концерн Росэнергоатом\""]
["ОАО \"СИБЭКО\"","ОАО \"СИБЭКО\""]
["ООО \"ЛУКОЙЛ-Экоэнерго\"","ООО \"ЛУКОЙЛ-Экоэнерго\""]
["ОАО \"Кузбассэнерго\"","ОАО \"Кузбассэнерго\""]
["ООО \"ЛУКОЙЛ-Астраханьэнерго\"","ООО \"ЛУКОЙЛ-Астраханьэнерго\""]
["ЗАО \"Саровская генерирующая компания\"","ЗАО \"Саровская генерирующая компания\""]
["ОАО \"Тюменская энергосбытовая компания\"","ОАО \"Тюменская энергосбытовая компания\""]
["ООО \"Региональная генерирующая компания\"","ООО \"Региональная генерирующая компания\""]
["ОАО “Волжская ТГК”","ОАО “Волжская ТГК”"]
["ЗАО Нижневартовская ГРЭС","ЗАО Нижневартовская ГРЭС"]
["ОАО \"Ново-Кемеровская ТЭЦ\"","ОАО \"Кузбассэнерго\""]
["ОАО \"Барнаульская генерация\"","ОАО \"Кузбассэнерго\""]
["ОАО \"Юго-Западная ТЭЦ\"","ОАО \"Юго-Западная ТЭЦ\""]
["ОАО \"ТГК-11\"","ОАО \"ТГК-11\""]
["ООО \"БГК\"","ОАО \"Башкирэнерго\""]
["ООО \"НафтаСиб Энергия\" ГТЭС \"Коломенское\"","ООО \"НафтаСиб Энергия\" ГТЭС \"Коломенское\""]
["ОАО \"Пензаэнергосбыт\"","ОАО \"Пензаэнергосбыт\""]
["ОАО \"Енисейская ТГК (ТГК-13)\"","ОАО \"Енисейская ТГК (ТГК-13)\""]
["ООО \"ЛУКОЙЛ-Кубаньэнерго\"","ООО \"ЛУКОЙЛ-Кубаньэнерго\""]
["ОАО \"ИНТЕР РАО - Электрогенерация\" (филиал \"Северо-Западная ТЭЦ\")","ОАО \"ИНТЕР РАО - Электрогенерация\" (филиал \"Северо-Западная ТЭЦ\")"]
["ООО \"Нижнекамская ТЭЦ\"","ООО \"Нижнекамская ТЭЦ\""]
["ООО \"Курганская ТЭЦ\"","ООО \"Курганская ТЭЦ\""]
["ОАО \"Э.ОН Россия\"","ОАО \"Э.ОН Россия\""]
["ОАО \"ОГК-3\"","ОАО \"ОГК-3\""]
["филиал ОАО \"ОГК-3\" \"Джубгинская ТЭС\"","филиал ОАО \"ОГК-3\" \"Джубгинская ТЭС\""]
["ОАО \"Кемеровская генерация\"","ОАО \"Кузбассэнерго\""]
["ООО \"Воркутинские ТЭЦ\"","ОАО \"ТГК-9\""]
["ОАО \"ГТ-ТЭЦ Энерго\"","ОАО \"ГТ-ТЭЦ Энерго\""]
["ОАО \"МОЭК\"","ОАО \"МОЭК\""]
["ОАО \"Мобильные ГТЭС\"","ОАО \"Мобильные ГТЭС\""]
["ЗАО \"ГСР ТЭЦ\"","ЗАО \"ГСР ТЭЦ\""]
["ОАО \"ППГХО\"","ОАО \"ППГХО\""]
["ЗАО \"ТГК Уруссинская ГРЭС\"","ЗАО \"ТГК Уруссинская ГРЭС\""]
["ОАО \"Бийскэнерго\"","ОАО \"Бийскэнерго\""]
["ЗАО \"ГК-4\"","ЗАО \"ГК-4\""]
["ОАО \"ТГК-6\"","ОАО \"ТГК-6\""]
["ООО \"ЛУКОЙЛ-Ставропольэнерго\" (Кисловодская ТЭЦ и котельные в г. Кисловодске)","ООО \"ЛУКОЙЛ-Ставропольэнерго\" (Кисловодская ТЭЦ и котельные в г. Кисловодске)"]
["ОАО \"Назаровская ГРЭС\"","ОАО \"Енисейская ТГК (ТГК-13)\""]
["Рязанский филиал ООО \"Ново-Рязанская ТЭЦ\"","Рязанский филиал ООО \"Ново-Рязанская ТЭЦ\""]
["ОАО \"Сибирский химический комбинат\"","ОАО \"Сибирский химический комбинат\""]
["ОАО \"Мосэнерго\"","ОАО \"Мосэнерго\""]
["ОАО \"ТГК-2\"","ОАО \"ТГК-2\""]
["ЗАО \"Витимэнергосбыт\"","ЗАО \"Витимэнергосбыт\""]
["ОАО \"Алтай-Кокс\"","ОАО \"Алтай-Кокс\""]
["ОАО «Курганская генерирующая компания»","ОАО «Курганская генерирующая компания»"]
["ОАО \"Богучанская ГЭС\"","ОАО \"Богучанская ГЭС\""]
["ОАО \"Экспериментальная ТЭС\"","ОАО \"Экспериментальная ТЭС\""]
["ООО \"Дагестанэнерго\"","ООО \"Дагестанэнерго\""]
["ОАО \"Иркутскэнерго\"","ОАО \"Иркутскэнерго\""]
["ОАО \"Энел ОГК-5\"","ОАО \"Энел ОГК-5\""]
["ОАО \"ТГК-1\"","ОАО \"ТГК-1\""]
["Филиал \"Сочинская ТЭС\" ОАО \"ИНТЕР РАО - Электрогенерация\"","Филиал \"Сочинская ТЭС\" ОАО \"ИНТЕР РАО - Электрогенерация\""]
["ОАО \"Кузнецкая ТЭЦ\"","ОАО \"Кузбассэнерго\""]
["ОАО \"Барнаульская ТЭЦ-3\"","ОАО \"Кузбассэнерго\""]
["ОАО \"ВО\"Технопромэкспорт\"","ОАО \"ВО\"Технопромэкспорт\""]
["ООО \"Автозаводская ТЭЦ\"","ООО \"Автозаводская ТЭЦ\""]
["ОАО \"ОГК-2\"","ОАО \"ОГК-2\""]
["ООО \"Ноябрьская ПГЭ\"","ООО \"Ноябрьская ПГЭ\""]
["ООО \"Шахтинская ГТЭС\"","ООО \"Шахтинская ГТЭС\""]
["ОАО \"ДГК\"","ОАО \"ДГК\""]
["ОАО \"Квадра\"","ОАО \"Квадра\""]
["ОАО \"Канская ТЭЦ\"","ОАО \"Енисейская ТГК (ТГК-13)\""]
["ОАО \"Красноярская ТЭЦ-1\"","ОАО \"Енисейская ТГК (ТГК-13)\""]
["ПАО \"ТГК-14\"","ПАО \"ТГК-14\""]

{"sheet":"TEHSHEET","index":25,"n_rows":201,"n_cols":8,"rows_kept":201,"hidden":true,"flags":["formulas_cached_only"]}
["Алтайский край",null,"GRO_list","logical","coal_list","fuel_list"]
["Амурская область",null,"ГП \"Омскгазстройэксплуатация\"","да",{"$nulls":3},"Алтайский край"]
["Архангельская область",null,"ГУП \"Лермонтовское ГГХ\"","нет","Азейский","Авиационный керосин",null,"Амурская область"]
["Астраханская область",null,"ГУП \"Мосгаз\"",null,"Аларский","Газ доменный",null,"Архангельская область"]
["Белгородская область",null,"ГУП \"Мособлгаз\"",null,"Апанасовский","Газ коксовый",null,"Астраханская область"]
["Брянская область",null,"ГУП «УЭВ СО РАН»",null,"Аркагалинский","Газ отбензиненный",null,"Белгородская область"]
["Владимирская область",null,"ГУП РК \"Черноморнефтегаз\"",null,"Баин-Зухре (3Бр)","Газ попутный",null,"Брянская область"]
["Волгоградская область",null,"ГУП СО \"Газовые сети\"",null,"Березовский","Газ сжиженный",null,"Владимирская область"]
["Вологодская область",null,"ЗАО \"Балашовгазстрой\"",null,"Бикинский","Дизельное топливо",null,"Волгоградская область"]
["Воронежская область",null,"ЗАО \"Газэкс\"",null,"Бородинский","Дистиллят",null,"Вологодская область"]
["г.Байконур",null,"ЗАО \"Городищерайгаз\"",null,"Бошняковский","Дрова",null,"Воронежская область"]
["г. Москва",null,"ЗАО \"Карачаево-Черкесскгаз\"",null,"Вахрушевский","Кокс",null,"г. Москва"]
["г.Санкт-Петербург",null,"ЗАО \"Карелтрансгаз\"",null,"Волчанский","Нефть",null,"г.Санкт-Петербург"]
["г.Севастополь",null,"ЗАО \"Ленскгазэнерго\"",null,"Воркутинский","Сланцы",null,"г.Севастополь"]
["Еврейская автономная область",null,"ЗАО \"Прометей\"",null,"Глинкинский","Смола каменноугольная",null,"Еврейская автономная область"]
["Забайкальский край",null,"ЗАО \"Радугаэнерго\"",null,"Головинский","Торф",null,"Забайкальский край"]
["Ивановская область",null,"ЗАО \"Регионгаз-инвест\"",null,"Горнозаводский","Шлам",null,"Ивановская область"]
["Иркутская область",null,"ЗАО \"Русский проект\"",null,"Донецкий","Ядерное топливо",null,"Иркутская область"]
["Кабардино-Балкарская республика",null,"ЗАО \"Тулагоргаз\"",null,"Ерковецкий",null,null,"Кабардино-Балкарская республика"]
["Калининградская область",null,"ЗАО \"Тулачермет\"",null,"Жеронский",null,null,"Калужская область"]
["Калужская область",null,"ЗАО \"Фирма Уралгазсервис\"",null,"Загустайский (3Бр)",null,null,"Карачаево-Черкесская республика"]
["Камчатский край",null,"ЗАО \"Шиханыгоргаз\"",null,"Изыхский",null,null,"Кемеровская область"]
["Карачаево-Черкесская республика",null,"ЗАО НП \"Жуковмежрайгаз\"",null,"Интинский",null,null,"Кировская область"]
["Кемеровская область",null,"МП \"Горгаз\" г. Заречный",null,"Ирбейский",null,null,"Костромская область"]
["Кировская область",null,"МП \"Ханты-Мансийскгаз\"",null,"Итатский",null,null,"Краснодарский край"]
["Костромская область",null,"МУП \"Новоуральскгаз\"",null,"Кадыкчанский",null,null,"Красноярский край"]
["Краснодарский край",null,"МУП \"Ухтаэнерго\"",null,"Калтанский (ТМСШ)",null,null,"Курганская область"]
["Красноярский край",null,"МУП МПОЭ  г.Трехгорный",null,"Калтанский (ТР)",null,null,"Курская область"]
["Курганская область",null,"ОАО \" Вологдаоблгаз\"",null,"Калтанский (ТРОК-1)",null,null,"Ленинградская область"]
["Курская область",null,"ОАО \"Адыггаз\"",null,"Калтанский (ТРОК-2)",null,null,"Липецкая область"]
["Ленинградская область",null,"ОАО \"Алроса-газ\"",null,"Канский",null,null,"Московская область"]
["Липецкая область",null,"ОАО \"Алтайгазпром\"",null,"Канско-Ачинский",null,null,"Мурманская область"]
["Магаданская область",null,"ОАО \"Апшеронскрайгаз\"",null,"Карабульский (СС-0-300)",null,null,"Нижегородская область"]
["Московская область",null,"ОАО \"Архангельскоблгаз\"",null,"Кедровский (ССсш)",null,null,"Новгородская область"]
["Мурманская область",null,"ОАО \"Астраханьгазсервис\"",null,"Кизеловский",null,null,"Новосибирская область"]
["Ненецкий автономный округ",null,"ОАО \"Астраханьоблгаз\"",null,"Константиновский",null,null,"Омская область"]
["Нижегородская область",null,"ОАО \"Белгородоблгаз\"",null,"Коркинский",null,null,"Оренбургская область"]
["Новгородская область",null,"ОАО \"Белоярскгаз\"",null,"Красногорский",null,null,"Орловская область"]
["Новосибирская область",null,"ОАО \"Березовогаз\"",null,"Красноярский",null,null,"Пензенская область"]
["Омская область",null,"ОАО \"Брянскоблгаз\"",null,"Кузнецкий",null,null,"Пермский край"]
["Оренбургская область",null,"ОАО \"Владимироблгаз\"",null,"Липовецкий",null,null,"Приморский край"]
["Орловская область",null,"ОАО \"Волгоградоблгаз\"",null,"Лопатинский",null,null,"Псковская область"]
["Пензенская область",null,"ОАО \"Вологдагаз\"",null,"Майкубенский",null,null,"Республика Адыгея"]
["Пермский край",null,"ОАО \"Воронежоблгаз\"",null,"Маячненский",null,null,"Республика Алтай"]
["Приморский край",null,"ОАО \"Газпромрегионгаз\" (Архангельская область)",null,"Мгачинский",null,null,"Республика Башкортостан"]
["Псковская область",null,"ОАО \"Газпромрегионгаз\" (Астраханская область)",null,"Мугунский",null,null,"Республика Бурятия"]
["Республика Адыгея",null,"ОАО \"Газпромрегионгаз\" (Вологодская область)",null,"Назаровский",null,null,"Республика Дагестан"]
["Республика Алтай",null,"ОАО \"Газпромрегионгаз\" (Калининградская область)",null,"Нежинский",null,null,"Республика Ингушетия"]
["Республика Башкортостан",null,"ОАО \"Газпромрегионгаз\" (Москва)",null,"Нерюнгринский Ж-0-30",null,null,"Республика Калмыкия"]
["Республика Бурятия",null,"ОАО \"Газпромрегионгаз\" (Московская область)",null,"Нерюнгринский Ж-0-300",null,null,"Республика Карелия"]
["Республика Дагестан",null,"ОАО \"Газпромрегионгаз\" (Орловская область)",null,"Нерюнгринский Ж-0-50",null,null,"Республика Коми"]
["Республика Ингушетия",null,"ОАО \"Газпромрегионгаз\" (Республика Коми)",null,"Нерюнгринский Ж-200",null,null,"Республика Крым"]
["Республика Калмыкия",null,"ОАО \"Газсбытсервис\"",null,"Нерюнгринский К-0-200",null,null,"Республика Марий Эл"]
["Республика Карелия",null,"ОАО \"Газ-сервис\"",null,"Нерюнгринский К-0-30",null,null,"Республика Мордовия"]
["Республика Коми",null,"ОАО \"Газснаб\"",null,"Нерюнгринский К-0-300",null,null,"Республика Саха (Якутия)"]
["Республика Крым",null,"ОАО \"Даггаз\"",null,"Нерюнгринский К-0-50",null,null,"Республика Северная Осетия-Алания"]
["Республика Марий Эл",null,"ОАО \"Екатеринбурггаз\"",null,"Нерюнгринский КЖ",null,null,"Республика Татарстан"]
["Республика Мордовия",null,"ОАО \"Ивановооблгаз\"",null,"Нерюнгринский КС",null,null,"Республика Тыва"]
["Республика Саха (Якутия)",null,"ОАО \"Ингушгаз\"",null,"Нерюнгринский КС-0-300",null,null,"Республика Хакасия"]
["Республика Северная Осетия-Алания",null,"ОАО \"Каббалкгаз\"",null,"Нерюнгринский СС",null,null,"Ростовская область"]
["Республика Татарстан",null,"ОАО \"Калмгаз\"",null,"Нерюнгринский СС-0-300",null,null,"Рязанская область"]
["Республика Тыва",null,"ОАО \"Калугаоблгаз\"",null,"Нерюнгринский СС-0-50",null,null,"Самарская область"]
["Республика Хакасия",null,"ОАО \"Каменскгаз\"",null,"Нерюнгринский СС-0-70",null,null,"Саратовская область"]
["Ростовская область",null,"ОАО \"Кировоблгаз\"",null,"Нерюнгринский СС-100",null,null,"Свердловская область"]
["Рязанская область",null,"ОАО \"Когалымгоргаз\"",null,"Нерюнгринский СС-300",null,null,"Смоленская область"]
["Самарская область",null,"ОАО \"Комигаз\"",null,"Окино-ключевской (3Бр)",null,null,"Ставропольский край"]
["Саратовская область",null,"ОАО \"Костромаоблгаз\"",null,"Осинниковский",null,null,"Тамбовская область"]
["Сахалинская область",null,"ОАО \"Котласгазсервис\"",null,"Павловский БОМСШ",null,null,"Тверская область"]
["Свердловская область",null,"ОАО \"Краснодаргоргаз\"",null,"Павловский БР",null,null,"Томская область"]
["Смоленская область",null,"ОАО \"Краснодаркрайгаз\"",null,"Партизанский ССРш-0-100",null,null,"Тульская область"]
["Ставропольский край",null,"ОАО \"Кубанская газовая компания\"",null,"Переясловский",null,null,"Тюменская область"]
["Тамбовская область",null,"ОАО \"Кузбассгазификация\"",null,"Побединский",null,null,"Удмуртская республика"]
["Тверская область",null,"ОАО \"Кузнецкмежрайгаз\"",null,"Подмосковный",null,null,"Ульяновская область"]
["Томская область",null,"ОАО \"Кургангазком\"",null,"Промпродкут ЦОФ Сибирь (К-0-30)",null,null,"Хабаровский край"]
["Тульская область",null,"ОАО \"Курганоблгаз\"",null,"Райчихинский БМСШ",null,null,"Челябинская область"]
["Тюменская область",null,"ОАО \"Курскгаз\"",null,"Райчихинский БО",null,null,"Чеченская республика"]
["Удмуртская республика",null,"ОАО \"Кушвамежрайгаз\"",null,"Райчихинский БОМСШ",null,null,"Чувашская республика"]
["Ульяновская область",null,"ОАО \"Леноблгаз\"",null,"Райчихинский БР",null,null,"Ярославская область"]
["Хабаровский край",null,"ОАО \"Леноблгаз\" ЛО",null,"Раковский"]
["Ханты-Мансийский автономный округ",null,"ОАО \"Липецкоблгаз\"",null,"Сарыкольский 3БВ"]
["Челябинская область",null,"ОАО \"Малоярославецмежрайгаз\"",null,"Свердловский"]
["Чеченская республика",null,"ОАО \"Мегионгазсервис\"",null,"Северная депрессия (1БР)"]
["Чувашская республика",null,"ОАО \"Метан\"",null,"Солнцевский "]
["Чукотский автономный округ",null,"ОАО \"Мордовгаз\"",null,"Степановский"]
["Ямало-Ненецкий автономный округ",null,"ОАО \"Нарьян-Марокргаз\"",null,"Степной"]
["Ярославская область",null,"ОАО \"Нефтеюганскгаз\"",null,"Степной (2БМСШ-0-25)"]
[null,null,"ОАО \"Нижегородоблгаз\"",null,"Степной (2БОМСШ-0-50)"]
[null,null,"ОАО \"НЛМК\"",null,"Степной (2БР-0-300)"]
[null,null,"ОАО \"Новгородоблгаз\"",null,"Степной (3БР)"]
[null,null,"ОАО \"Ново-Уренгоймежрайгаз\"",null,"Суражевский (Т-0-50)"]
[null,null,"ОАО \"Ноябрьскгазсервис\"",null,"Талдинский"]
[null,null,"ОАО \"Обнинскгоргаз\"",null,"Татауровский"]
[null,null,"ОАО \"Обьгаз\" (кроме с.Цингалы)",null,"Томусинский"]
[null,null,"ОАО \"Обьгаз\" (с. Цингалы)",null,"Тугнуйский"]
[null,null,"ОАО \"Октябрьскрайгаз\"",null,"Тюльганский"]
[null,null,"ОАО \"Омскгоргаз\"",null,"Ургальский"]
[null,null,"ОАО \"Омскоблгаз\"",null,"Уртуйский"]
[null,null,"ОАО \"Орелоблгаз\"",null,"Хакасский"]
[null,null,"ОАО \"Оренбургоблгаз\"",null,"Харанорский"]
[null,null,"ОАО \"П \"Усть-Лабинскрайгаз\"",null,"Хингуйский"]
[null,null,"ОАО \"Павловскаярайгаз\"",null,"Черемховский"]
[null,null,"ОАО \"Пензагазификация\"",null,"Черемшанский (ДР)"]
[null,null,"ОАО \"Псковоблгаз\"",null,"Черниговский (ССМСШ)"]
[null,null,"ОАО \"Ростовоблгаз\"",null,"Черногорский"]
[null,null,"ОАО \"Рыбинскгазсервис\"",null,"Шахтёрский"]
[null,null,"ОАО \"Рязаньгоргаз\"",null,"Шахта им. 7 ноября (Д)"]
[null,null,"ОАО \"Рязаньоблгаз\"",null,"Шахта им. 7 ноября (ДР)"]
[null,null,"ОАО \"Самарагаз\"",null,"Шахта им. Кирова (ГСШ)"]
[null,null,"ОАО \"Саранскмежрайгаз\"",null,"Шахта им. Кирова (ДГР)"]
[null,null,"ОАО \"Саратовгаз\"",null,"Шахта им. Кирова (ДСШ)"]
[null,null,"ОАО \"Саратовоблгаз\"",null,"Шебунинский"]
[null,null,"ОАО \"Сахалиноблгаз\"",null,"Шоптыкольский (Д-0-300)"]
[null,null,"ОАО \"Сахатранснефтегаз\"",null,"Шоптыкольский 3БВ"]
[null,null,"ОАО \"Свердловскоблгаз\"",null,"Экибастузский"]
[null,null,"ОАО \"Сибирьгазсервис\""]
[null,null,"ОАО \"Сибирьгазсервис\" (Новосибирскжилкомъоз)"]
[null,null,"ОАО \"Сибнефть-Омский НПЗ\""]
[null,null,"ОАО \"Славянскгоргаз\""]
[null,null,"ОАО \"Смоленскоблгаз\""]
[null,null,"ОАО \"Ставрополькрайгаз\""]
[null,null,"ОАО \"Сургутгаз\""]
[null,null,"ОАО \"Сызраньгаз\""]
[null,null,"ОАО \"Тамбовоблгаз\""]
[null,null,"ОАО \"Тверьоблгаз\""]
[null,null,"ОАО \"ТГК №4\""]
[null,null,"ОАО \"Томскоблгаз\""]
[null,null,"ОАО \"Тулаоблгаз\""]
[null,null,"ОАО \"Тюменьмежрайгаз\""]
[null,null,"ОАО \"Хабаровсккрайгаз\""]
[null,null,"ОАО \"Челябинскгазком\""]
[null,null,"ОАО \"Челябинскгоргаз\""]
[null,null,"ОАО \"Череповецгаз\""]
[null,null,"ОАО \"Чувашсетьгаз\""]
[null,null,"ОАО \"Шаимгаз\""]
[null,null,"ОАО \"Энерго-Газ-Ноябрьск\""]
[null,null,"ОАО \"Юггазсервис\""]
[null,null,"ОАО \"Юграгаз\""]
[null,null,"ОАО \"Яргазсервис\""]
[null,null,"ОАО \"Ярославльоблгаз\""]
[null,null,"ОГУП \"Сахалинская НК\""]
[null,null,"ОГУП \"Управление по строительству газопроводов и газификации автономного округа\""]
[null,null,"ООО \"Автогазсервис\""]
[null,null,"ООО \"Аланиягаз\""]
[null,null,"ООО \"БЭЛФ-ГАЗ\" (Иваново)"]
[null,null,"ООО \"БЭЛФ-ГАЗ\" (Сочи)"]
[null,null,"ООО \"Вина Прикумья-2000\""]
[null,null,"ООО \"ВМГК\""]
[null,null,"ООО \"ВМГК\" ( г. Колпашево)"]
[null,null,"ООО \"ВМГК\" (Кемеровская область)"]
[null,null,"ООО \"ВМГК\" (Новосибирская область)"]
[null,null,"ООО \"ВМГК\" (Омская область)"]
[null,null,"ООО \"ВМГК\" (Томская область)"]
[null,null,"ООО \"Газ-Гарант\""]
[null,null,"ООО \"Газконтракт\""]
[null,null,"ООО \"Дагестангазсервис\""]
[null,null,"ООО \"Жигулевскгоргаз\""]
[null,null,"ООО \"Земледелец\""]
[null,null,"ООО \"Калашниковская ЭК\""]
[null,null,"ООО \"Каскад\""]
[null,null,"ООО \"Кондатехгаз\""]
[null,null,"ООО \"Кроника\""]
[null,null,"ООО \"Ленавтогаз\""]
[null,null,"ООО \"ЛУКОЙЛ-ЭНЕРГОГАЗ\""]
[null,null,"ООО \"Марийскгаз\""]
[null,null,"ООО \"Надымгоргаз\""]
[null,null,"ООО \"Нижневартовскгаз\""]
[null,null,"ООО \"Няганьгоргаз\""]
[null,null,"ООО \"Озерскгаз\""]
[null,null,"ООО \"Пермгазэнергосервис\""]
[null,null,"ООО \"ПетербургГаз\""]
[null,null,"ООО \"ПромРегионГаз\""]
[null,null,"ООО \"Промэнерго-Строммашполимер\""]
[null,null,"ООО \"Пургазсервис\""]
[null,null,"ООО \"Районные газовые сети\""]
[null,null,"ООО \"Региональные Газовые Системы\""]
[null,null,"ООО \"РН-Сахалинморнефтегаз\""]
[null,null,"ООО \"Русгаз\""]
[null,null,"ООО \"Самараоблгаз\""]
[null,null,"ООО \"Сибгазснабсервис\""]
[null,null,"ООО \"СМФ \"Прометей\""]
[null,null,"ООО \"Средневолжская газовая компания\""]
[null,null,"ООО \"Таттрансгаз\""]
[null,null,"ООО \"Ульяновскоблгаз\""]
[null,null,"ООО \"Устюггаз\""]
[null,null,"ООО \"Факел\""]
[null,null,"ООО \"Энергоснабжающая компания\""]
[null,null,"ООО ГТК Кировского р-она"]
[null,null,"ООО ГТК Коммунально-бытового сектора"]
[null,null,"ООО ГТК Ленинского р-она г.Махачкала"]
[null,null,"ООО ГТК Советского р-она г.Махачкала"]
[null,null,"ООО ПФ \"ЮМЕНС\""]
[null,null,"РОАО \"Удмуртгаз\""]
[null,null,"РОАО \"Удмуртгаз\" (Газпромрегионгаз)"]
[null,null,"СПК ПЗК \"Наша Родина\""]
[null,null,"ТОГУП \"Водгазхоз\""]
[null,null,"ФГУП \"Калининградгазификация\""]
[null,null,"ФГУП \"Комбинат \"Электрохимприбор\""]
[null,null,"ФГУП \"РФЯЦ-ВНИИТФ\""]
[null,null,"ФГУП \"РФЯЦ-ВНИИЭФ\" (Саров)"]
[null,null,"ФГУП \"Усть-Катавский ВСЗ\""]
[null,null,"ФГУП \"Чеченгаз\""]

{"sheet":"modHTTP","index":26,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modfrmReestr","index":27,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList00","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modProv","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"AllSheetsInThisWorkbook","index":30,"n_rows":27,"n_cols":2,"rows_kept":27,"hidden":true,"flags":["formulas_cached_only"]}
["Расчетные листы","Скрытые листы"]
["Инструкция","et_union"]
["Лог обновления","orem_org"]
["Титульный","TEHSHEET"]
["Сопроводительные материалы","modHTTP"]
["Индексы","modfrmReestr"]
["0","modList00"]
["0.1","modProv"]
["1","AllSheetsInThisWorkbook"]
["2","Ставки"]
["2.1","modList14"]
["2.2","modList11"]
["2.3","modListSopr"]
["2.4","REESTR_STATION"]
["4","modfrmDictionary"]
["РчСтЭЭ","modClassifierValidate"]
["РчСтЭЭ_Ф","modHyp"]
["ВД_ГЭС","modList03"]
["РчСтГМ","modList07"]
["ИП","modList08"]
["Источники финансирования","modList09"]
["Расчет прибыли","modList10"]
["Комментарии","modList18"]
["Проверка","modReestr"]
[null,"modInstruction"]
[null,"modUpdTemplMain"]
[null,"modfrmCheckUpdates"]

{"sheet":"Ставки","index":31,"n_rows":22,"n_cols":22,"rows_kept":22,"hidden":true,"flags":["formulas_cached_only"]}
["Бассейн реки, озера, моря","2017План","2017Факт","2018План","2018Факт","2019План","2019Факт","2020План","2020Факт","2021План","2021Факт","2022План","2022Факт","2023План","2023Факт","2024План","2024Факт","2025План","2025Факт","2026План","2026Факт","2027План"]
["Нева",8.76,8.76,8.76,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77]
["Неман",8.76,8.76,8.76,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77]
["Реки бассейнов Ладожского и Онежского озер и озера Ильмень",9,9,9,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77]
["Прочие реки бассейна Балтийского моря",8.88,8.88,8.88,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77]
["Северная Двина",8.76,8.76,8.76,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
["Прочие реки бассейна Белого моря",9,9,9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
["Реки бассейна Баренцева моря",8.76,8.76,8.76,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64,9.64]
["Амур",9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24]
["Волга",9.84,9.84,9.84,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82,10.82]
["Дон",9.72,9.72,9.72,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69,10.69]
["Енисей",13.7,13.7,13.7,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07,15.07]
["Кубань",8.88,8.88,8.88,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77,9.77]
["Лена",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
["Обь",12.3,12.3,12.3,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53,13.53]
["Сулак",7.2,7.2,7.2,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92,7.92]
["Терек",8.4,8.4,8.4,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24,9.24]
["Урал",8.52,8.52,8.52,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37,9.37]
["Бассейн озера Байкал и река Ангара",13.2,13.2,13.2,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52,14.52]
["Реки бассейна Восточно-Сибирского моря",8.52,8.52,8.52,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44]
["Реки бассейнов Чукотского и Берингова морей",10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44,10.44]
["Прочие реки и озера",4.8,4.8,4.8,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28,5.28]

{"sheet":"modList14","index":32,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList11","index":33,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modListSopr","index":34,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"REESTR_STATION","index":35,"n_rows":17,"n_cols":13,"rows_kept":17,"hidden":true,"flags":["formulas_cached_only"]}
[1,"ООО \"Авелар Солар Технолоджи\"","7701921436","772801001","Бичурская СЭС НВ","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","30355441","31045001"]
[2,"ООО \"Грин Энерджи Рус\"","9718043825","772801001","Торейская СЭС (2 этап) НВ","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31057024","31297672"]
[3,"ООО \"Грин Энерджи Рус\"","9718043825","772801001","Хоринская СЭС НВ","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31057024","31294757"]
[4,"ООО \"Грин Энерджи Рус\"","9718043825","772801001","Торейская СЭС НВ","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31057024","31412589"]
[5,"ООО \"Тераватт\"","7731382319","770301001","Кяхтинская СЭС","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31347150","31356619"]
[6,"ООО \"Тераватт\"","7731382319","770301001","Тарбагатайская СЭС","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31347150","31356627"]
[7,"ООО \"Тераватт\"","7731382319","770301001","СЭС \"Кабанская\"","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31347150","31356629"]
[8,"ООО \"ЮНИГРИН ПАУЭР\"","9728014083","772801001","Джидинская СЭС НВ","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31590782","31593392"]
[9,"ООО \"ЮНИГРИН ПАУЭР\"","9728014083","772801001","Новобичурская СЭС НВ","ВИЭ",null,"Вторая ценовая зона","!нет РД","нет","нет","31590782","31593390"]
[10,"ПАО \"ТГК-14\"","7534018889","032603002","Улан-Удэнская ТЭЦ-1 без ДПМ/НВ","ТЭЦ",null,"Вторая ценовая зона","И","2008","2026","26651383","27055167"]
[11,"ПАО \"ТГК-14\"","7534018889","032603002","Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ","ТЭЦ",null,"Вторая ценовая зона","И","2012","2026","26651383","31566738"]
[12,"ПАО \"ТГК-14\"","7534018889","032603002","Улан-Удэнская ТЭЦ-1 (БЛ 7) НВ","ТЭЦ",null,"Вторая ценовая зона","И","2012","2026","26651383","31566740"]
[13,"филиал Гусиноозерская ГРЭС АО \" Интер РАО - Электрогенерация\"","7704784450","031843001","Гусиноозёрская ГРЭС (блок 3) МОД","ГРЭС",null,"Вторая ценовая зона","И","нет","2026","27967561","31480721"]
[14,"филиал Гусиноозерская ГРЭС АО \" Интер РАО - Электрогенерация\"","7704784450","031843001","Гусиноозёрская ГРЭС (блок 1) МОД","ГРЭС",null,"Вторая ценовая зона","И","нет","2026","27967561","31480720"]
[15,"филиал Гусиноозерская ГРЭС АО \" Интер РАО - Электрогенерация\"","7704784450","031843001","Гусиноозёрская ГРЭС (блок 2) МОД","ГРЭС",null,"Вторая ценовая зона","И","2008","2026","27967561","31661830"]
[16,"филиал Гусиноозерская ГРЭС АО \" Интер РАО - Электрогенерация\"","7704784450","031843001","Гусиноозёрская ГРЭС без ДПМ/НВ","ГРЭС",null,"Вторая ценовая зона","И","2008","2026","27967561","27055166"]
[17,"филиал Гусиноозерская ГРЭС АО \" Интер РАО - Электрогенерация\"","7704784450","031843001","Гусиноозёрская ГРЭС (ТГ 4) НВ","ГРЭС",null,"Вторая ценовая зона","И","2015","2026","27967561","31528556"]

{"sheet":"modfrmDictionary","index":36,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modClassifierValidate","index":37,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modHyp","index":38,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList03","index":39,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList07","index":40,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList08","index":41,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList09","index":42,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList10","index":43,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modList18","index":44,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modReestr","index":45,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modInstruction","index":46,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modUpdTemplMain","index":47,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}

{"sheet":"modfrmCheckUpdates","index":48,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}