{"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":1,"defined_names":231},"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":31,"n_cols":3,"rows_kept":31,"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"]
["2026-05-25T08:03:40","Проверка доступных обновлений...","Информация"]
["2026-05-25T08:03:42","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T10:21:28","Проверка доступных обновлений...","Информация"]
["2026-05-26T10:21:29","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T12:53:15","Проверка доступных обновлений...","Информация"]
["2026-05-26T12:53:16","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T15:50:04","Проверка доступных обновлений...","Информация"]
["2026-05-26T15:50:06","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T16:12:45","Проверка доступных обновлений...","Информация"]
["2026-05-26T16:12:47","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-28T10:09:24","Проверка доступных обновлений...","Информация"]
["2026-05-28T10:09:25","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\""]
[{"$nulls":3},"Название станции","Улан-Удэнская ТЭЦ-1 без ДПМ/НВ","27055167"]
[{"$nulls":3},"Тип станции","ТЭЦ"]
[{"$nulls":3},"Наименование бассейна (для ГЭС)"]
[]
[{"$nulls":3},"Ценовая зона","Вторая ценовая зона"]
[{"$nulls":3},"Год первой индексации",2008]
[{"$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"]}
[]
[]
[]
[{"$nulls":3},"Сводный расчет тарифов на электрическую энергию (мощность) станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\" на 2026 год"]
[]
[{"$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":11.810041666666665,"d":"11.81"},null,{"v":11.810041666666665,"d":"11.81"}]
[{"$nulls":3},"4","Производство электроэнергии","млн.кВтч",{"v":70.4352,"d":"70.44"},{"v":70.4352,"d":"70.44"}]
[{"$nulls":3},"5","Отпуск с шин","млн.кВтч",{"v":55.38293346455208,"d":"55.38"},{"v":55.38293346455208,"d":"55.38"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии","млн.кВтч",{"v":54.92609999999999,"d":"54.93"},{"v":54.92609999999999,"d":"54.93"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":369.0989,"d":"369.10"}]
[{"$nulls":3},"8","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":368.3253,"d":"368.33"}]
[{"$nulls":3},"9","Расходы, связанные с производством и реализацией продукции (услуг), всего","тыс.руб",{"v":320850.47576384374,"d":"320,850"},{"v":86320.93587680235,"d":"86,321"},{"v":-126.2398962698935,"d":"-126"}]
[{"$nulls":3},"9.1","топливо (водный налог), всего","тыс.руб",{"v":320850.47576384374,"d":"320,850.48"},{"v":86194.69598053246,"d":"86,194.70"},null,"=p26_List2.1"]
[{"$nulls":3},"9.1.1","топливо (водный налог) на э/э","тыс.руб",{"v":86194.69598053246,"d":"86,194.70"},{"v":86194.69598053246,"d":"86,194.70"}]
[{"$nulls":3},"9.1.2","топливо на т/э","тыс.руб",{"v":234655.7797833113,"d":"234,655.78"}]
[{"$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"]
[{"$nulls":3},"9.7","прочие расходы, всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":126.23989626989999,"d":"126.24"},{"v":-126.2398962698935,"d":"-126.24"}]
[{"$nulls":3},"9.7.1","оплата услуг, оказываемых организациями, осуществляющими регулируемую деятельность","тыс.руб",null,{"v":126.23989626989999,"d":"126.24"},{"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":-126.2398962698935,"d":"-126.24"}]
[{"$nulls":3},"10","Внереализационные расходы, всего","тыс.руб",{"v":0,"d":"0.00"}]
[{"$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":320850.47576384374,"d":"320,850.48"},{"v":86320.93587680235,"d":"86,320.94"},{"v":-126.2398962698935,"d":"-126.24"}]
[{"$nulls":3},"11.1","электрическая энергия","тыс.руб",{"v":86194.69598053246,"d":"86,194.70"}]
[{"$nulls":3},"11.2","тепловая энергия с коллекторов","тыс.руб",{"v":234655.7797833113,"d":"234,655.78"}]
[{"$nulls":3},"11.3","прочая продукция (услуги)","тыс.руб"]
[{"$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"]
[]
[{"$nulls":3},"16","Необходимая валовая выручка, всего ","тыс.руб",{"v":320850.47576384374,"d":"320,850.48"},{"v":86320.93587680235,"d":"86,320.94"},{"v":-126.2398962698935,"d":"-126.24"}]
[{"$nulls":3},"16.1","от реализации электрической энергии","тыс.руб",{"v":86194.69598053246,"d":"86,194.70"}]
[{"$nulls":3},"16.2","от реализации тепловой энергии с коллекторов","тыс.руб",{"v":234655.7797833113,"d":"234,655.78"}]
[{"$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":320850.47576384374,"d":"320,850.48"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.1","от реализации электрической энергии с учетом перекрестного субсидирования","тыс.руб",{"v":86194.69598053246,"d":"86,194.70"}]
[{"$nulls":3},"18.2","от реализации тепловой энергии с коллекторов с учетом перекрестного субсидирования ","тыс.руб",{"v":234655.7797833113,"d":"234,655.78"}]
[{"$nulls":4},"РАСЧЕТ ТАРИФА НА ЭЛЕКТРИЧЕСКУЮ ЭНЕРГИЮ И МОЩНОСТЬ"]
[{"$nulls":3},"19","Необходимая валовая выручка от реализации электроэнергии","тыс.руб",{"v":86194.69598053246,"d":"86,194.70"}]
[{"$nulls":3},"19.1","в т.ч. - топливо (водный налог)","тыс.руб",{"v":86194.69598053246,"d":"86,194.70"}]
[{"$nulls":3},"19.2","постоянные расходы (с учетом расходов из прибыли)","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2.1","относимые на энергию","тыс.руб",{"v":126.23989626989999,"d":"126.24"}]
[{"$nulls":3},"19.2.2","относимые на мощность","тыс.руб",{"v":-126.23989626989999,"d":"-126.24"}]
[{"$nulls":3},"20","Среднеотпускной тариф на электрическую энергию","руб/тыс.кВтч",{"v":1569.284838729356,"d":"1,569.28"}]
[{"$nulls":3},"21","Тарифная ставка за энергию","руб/тыс.кВтч",{"v":1571.5831977293558,"d":"1,571.58"}]
[{"$nulls":3},"21.1","в т.ч. топливная составляющая","руб/тыс.кВтч",{"v":1569.284838729356,"d":"1,569.28"}]
[{"$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":26.864443873841875,"d":"26.86"}]
[{"$nulls":3},"24","Коэффициент отнесения прибыли в ставку на энергию","%",{"v":50,"d":"50.00"}]
[{"$nulls":3},"25","Необходимая валовая выручка от реализации теплоэнергии с коллекторов","руб/Гкал",{"v":234655.7797833113,"d":"234,655.78"}]
[{"$nulls":3},"25.1","в т.ч. - топливо","тыс.руб",{"v":234655.7797833113,"d":"234,655.78"}]
[{"$nulls":3},"25.2","постоянные расходы (с учетом расходов из прибыли)","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"26","Тариф на теплоэнергию, отпускаемую с коллекторов электростанций","руб/Гкал",{"v":637.0884101182061,"d":"637.09"}]
[]
[{"$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}
[]
[]
[]
[{"$nulls":3},"Сводные показатели расчета тарифов на электрическую энергию (мощность) станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\" на 2027 год"]
[]
[{"$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,{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"},null,{"v":110.4,"d":"110.40"},{"v":110.4,"d":"110.40"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"1.2","Установленная мощность","МВт",null,{"v":20.4,"d":"20.40"},{"v":20.4,"d":"20.40"},null,{"v":20.4,"d":"20.40"},{"v":20.4,"d":"20.40"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"1.3","Среднегодовая располагаемая мощность, уменьшенная на величину собственных нужд","МВт",null,{"v":11.810041666666665,"d":"11.81"},{"v":11.810041666666665,"d":"11.81"},null,11.95,11.95,null,{"v":101.18507908171365,"d":"101.19"},{"v":101.18507908171365,"d":"101.19"}]
[{"$nulls":3},"1.4","Выработка электроэнергии - всего","млн.кВтч",{"v":70.4352,"d":"70.44"},null,{"v":70.4352,"d":"70.44"},65.31,null,65.31,{"v":92.72352460133571,"d":"92.72"},null,{"v":92.72352460133571,"d":"92.72"}]
[{"$nulls":3},"1.5","Отпуск электроэнергии с шин","млн.кВтч",{"v":55.38293346455208,"d":"55.38"},null,{"v":55.38293346455208,"d":"55.38"},{"v":51.400000000000006,"d":"51.40"},null,{"v":51.400000000000006,"d":"51.40"},{"v":92.80837396036206,"d":"92.81"},null,{"v":92.80837396036206,"d":"92.81"}]
[{"$nulls":3},"1.6","Полезный отпуск электроэнергии в сеть","млн.кВтч",{"v":54.92609999999999,"d":"54.93"},null,{"v":54.92609999999999,"d":"54.93"},50.99,null,50.99,{"v":92.83382581322907,"d":"92.83"},null,{"v":92.83382581322907,"d":"92.83"}]
[{"$nulls":3},"1.7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":369.0989,"d":"369.10"},null,{"v":369.0989,"d":"369.10"},346.67,null,346.67,{"v":93.92333599476996,"d":"93.92"},null,{"v":93.92333599476996,"d":"93.92"}]
[{"$nulls":3},"1.8","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":368.3253,"d":"368.33"},null,{"v":368.3253,"d":"368.33"},345.93,null,345.93,{"v":93.91969544313137,"d":"93.92"},null,{"v":93.91969544313137,"d":"93.92"}]
[{"$nulls":3},"2","Тарифные ставки"]
[{"$nulls":3},"2.1","Среднеотпускной тариф на электрическую энергию","руб/тыс.кВтч",null,null,{"v":2233.1312908318737,"d":"2,233.13"},null,null,{"v":3004.533828393167,"d":"3,004.53"},null,null,{"v":134.54353717259207,"d":"134.54"}]
[{"$nulls":3},"2.2","Тарифная ставка за энергию","руб/тыс.кВтч",{"v":1581.1500139596,"d":"1,581.15"},null,{"v":1581.1500139596,"d":"1,581.15"},{"v":2257.3721162494717,"d":"2,257.37"},null,{"v":2257.3721162494717,"d":"2,257.37"},{"v":142.76773843845723,"d":"142.77"},null,{"v":142.76773843845723,"d":"142.77"}]
[{"$nulls":3},"2.3","Тарифная ставка за мощность утвержденная (к утверждению)","руб/МВт мес",null,{"v":252686.0179833842,"d":"252,686.02"},{"v":252686.0179833842,"d":"252,686.02"},null,{"v":265674.86542682705,"d":"265,674.87"},{"v":265674.86542682705,"d":"265,674.87"},null,{"v":105.14031110510315,"d":"105.14"},{"v":105.14031110510315,"d":"105.14"}]
[{"$nulls":3},"2.3.1","Расчетное значение тарифной ставки за мощность","руб/МВт мес",null,{"v":252686.0179833842,"d":"252,686.02"},{"v":252686.0179833842,"d":"252,686.02"},null,{"v":265674.86542682705,"d":"265,674.87"},{"v":265674.86542682705,"d":"265,674.87"},null,{"v":105.14031110510315,"d":"105.14"},{"v":105.14031110510315,"d":"105.14"}]
[{"$nulls":3},"3","Удельные расходы в тарифных ставках"]
[{"$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"}]
[{"$nulls":3},"3.2","Удельные расходы на оплату налога на прибыль",null,{"v":2.391704057561045,"d":"2.39"},{"v":2426.510155323794,"d":"2,426.51"},null,{"v":2.4969390360937314,"d":"2.50"},{"v":844.4255340526803,"d":"844.43"},null,{"v":1.044,"d":"1.04"},{"v":34.8,"d":"34.80"}]
[{"$nulls":3},"3.3","Удельные расходы на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности",null,{"v":2.298359,"d":"2.30"},{"v":19616.819985507253,"d":"19,616.82"},null,{"v":2.6079120000000007,"d":"2.61"},{"v":22350.622717043483,"d":"22,350.62"},null,{"v":1.1346843552291006,"d":"1.13"},{"v":113.93601375531783,"d":"113.94"}]
[{"$nulls":3},"3.4","Удельные расходы на топливо (водный налог)",null,{"v":1569.284838729356,"d":"1,569.28"},null,null,{"v":2244.7764481050963,"d":"2,244.78"},null,null,{"v":1.4304455078548286,"d":"1.43"}]
[{"$nulls":3},"3.5","Удельные расходы, относимые на финансирование остальных, не указанных выше, расходов",null,{"v":7.175112172683136,"d":"7.18"},{"v":230642.68784255316,"d":"230,642.69"},null,{"v":7.490817108281194,"d":"7.49"},{"v":240790.9661076255,"d":"240,790.97"},null,{"v":1.044,"d":"1.04"},{"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":320976.71566011367,"d":"320,976.72"},{"v":328329.1553168415,"d":"328,329.16"},{"v":649305.8709769552,"d":"649,305.87"},{"v":369135.87274327705,"d":"369,135.87"},{"v":345253.89203238254,"d":"345,253.89"},{"v":714389.7647756597,"d":"714,389.76"},{"v":115.00394101301721,"d":"115.00"},{"v":105.15480774139856,"d":"105.15"},{"v":110.02361086012951,"d":"110.02"}]
[{"$nulls":3},"4.1.1","топливо (водный налог) всего, в т.ч.:","тыс.руб",{"v":320850.47576384374,"d":"320,850.48"},null,{"v":320850.47576384374,"d":"320,850.48"},{"v":369002.895310397,"d":"369,002.90"},null,{"v":369002.895310397,"d":"369,002.90"},{"v":115.00774447409424,"d":"115.01"},null,{"v":115.00774447409424,"d":"115.01"}]
[{"$nulls":3},"4.1.1.1","топливо (водный налог) на э/э","тыс.руб",{"v":86194.69598053246,"d":"86,194.70"},null,{"v":86194.69598053246,"d":"86,194.70"},{"v":114461.15108887886,"d":"114,461.15"},null,{"v":114461.15108887886,"d":"114,461.15"},{"v":132.79372911151114,"d":"132.79"},null,{"v":132.79372911151114,"d":"132.79"}]
[{"$nulls":3},"4.1.1.2","топливо на т/э","тыс.руб",{"v":234655.7797833113,"d":"234,655.78"},null,{"v":234655.7797833113,"d":"234,655.78"},{"v":254541.74422151817,"d":"254,541.74"},null,{"v":254541.74422151817,"d":"254,541.74"},{"v":108.47452573150775,"d":"108.47"},null,{"v":108.47452573150775,"d":"108.47"}]
[{"$nulls":3},"4.1.2","оплата услуг, оказываемых организациями, осуществляющими регулируемую деятельность","тыс.руб",{"v":126.23989626989999,"d":"126.24"},{"v":25988.363116800007,"d":"25,988.36"},{"v":26114.603013069907,"d":"26,114.60"},{"v":132.97743288000004,"d":"132.98"},{"v":29610.104975539205,"d":"29,610.10"},{"v":29743.082408419206,"d":"29,743.08"},{"v":105.33708978633447,"d":"105.34"},{"v":113.93601375531786,"d":"113.94"},{"v":113.89444592947979,"d":"113.89"}]
[{"$nulls":3},"4.1.3","другие постоянные расходы на ээ","тыс.руб",null,{"v":302340.79220004147,"d":"302,340.79"},{"v":302340.79220004147,"d":"302,340.79"},null,{"v":315643.78705684334,"d":"315,643.79"},{"v":315643.78705684334,"d":"315,643.79"},null,{"v":104.40000000000002,"d":"104.40"},{"v":104.40000000000002,"d":"104.40"}]
[{"$nulls":3},"4.1.4","ИТОГО расходы, учитываемые в целях налогообложения, относимые на ээ","тыс.руб",{"v":86320.93587680235,"d":"86,320.94"},{"v":328329.1553168415,"d":"328,329.16"},{"v":414650.09119364386,"d":"414,650.09"},{"v":114594.12852175886,"d":"114,594.13"},{"v":345253.89203238254,"d":"345,253.89"},{"v":459848.0205541414,"d":"459,848.02"},{"v":132.75357519907817,"d":"132.75"},{"v":105.15480774139856,"d":"105.15"},{"v":110.90025790911736,"d":"110.90"}]
[{"$nulls":3},"4.1.4.1","из них: условно-постоянные расходы на ээ","тыс.руб",{"v":126.23989626989999,"d":"126.24"},{"v":328329.1553168415,"d":"328,329.16"},{"v":328455.3952131114,"d":"328,455.40"},{"v":132.97743288000004,"d":"132.98"},{"v":345253.89203238254,"d":"345,253.89"},{"v":345386.8694652625,"d":"345,386.87"},{"v":105.33708978633447,"d":"105.34"},{"v":105.15480774139856,"d":"105.15"},{"v":105.15487780042872,"d":"105.15"}]
[{"$nulls":3},"4.2","Расходы, не учитываемые в целях налогообложения, относимые на ээ","тыс.руб",{"v":394.1009287080111,"d":"394.10"},{"v":3214.6406537729627,"d":"3,214.64"},{"v":3608.7415824809736,"d":"3,608.74"},{"v":381.9567643512581,"d":"381.96"},{"v":3356.084842538973,"d":"3,356.08"},{"v":3738.0416068902314,"d":"3,738.04"},{"v":96.91851414901114,"d":"96.92"},{"v":104.4,"d":"104.40"},{"v":103.58296712175121,"d":"103.58"}]
[{"$nulls":3},"4.2.1","капитальные вложения производственного характера","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4.2.2","прочие расходы","тыс.руб",{"v":394.1009287080111,"d":"394.10"},{"v":3214.6406537729627,"d":"3,214.64"},{"v":3608.7415824809736,"d":"3,608.74"},{"v":381.9567643512581,"d":"381.96"},{"v":3356.084842538973,"d":"3,356.08"},{"v":3738.0416068902314,"d":"3,738.04"},{"v":96.91851414901114,"d":"96.92"},{"v":104.4,"d":"104.40"},{"v":103.58296712175121,"d":"103.58"}]
[{"$nulls":3},"4.2.3","Налог на прибыль","тыс.руб",{"v":131.3669762360037,"d":"131.37"},{"v":3214.6406537729627,"d":"3,214.64"},{"v":3346.0076300089663,"d":"3,346.01"},{"v":127.31892145041937,"d":"127.32"},{"v":1118.694947512991,"d":"1,118.69"},{"v":1246.0138689634102,"d":"1,246.01"},{"v":96.91851414901116,"d":"96.92"},{"v":34.8,"d":"34.80"},{"v":37.238823300593346,"d":"37.24"}]
[{"$nulls":3},"5","Прибыль от реализации электроэнергии","тыс.руб",{"v":525.4679049440148,"d":"525.47"},{"v":6429.281307545925,"d":"6,429.28"},{"v":6954.74921248994,"d":"6,954.75"},{"v":509.27568580167747,"d":"509.28"},{"v":4474.779790051964,"d":"4,474.78"},{"v":4984.055475853642,"d":"4,984.06"},{"v":96.91851414901116,"d":"96.92"},{"v":69.6,"d":"69.60"},{"v":71.66405751774406,"d":"71.66"}]
[{"$nulls":3},"8","Необходимая валовая выручка от реализации электроэнергии","тыс.руб",{"v":86846.40378174637,"d":"86,846.40"},{"v":35810.7888116142,"d":"35,810.79"},{"v":122657.19259336057,"d":"122,657.19"},{"v":115103.40420756057,"d":"115,103.40"},{"v":38097.775702207,"d":"38,097.78"},{"v":153201.17990976758,"d":"153,201.18"},{"v":132.53675361944389,"d":"132.54"},{"v":106.3863069384584,"d":"106.39"},{"v":124.90191294176121,"d":"124.90"}]
[]
[]
[]
[]
[{"$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}
[]
[]
[]
[{"$nulls":3},"Установленная и рабочая мощность станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[]
[{"$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]
[{"$nulls":3},"1","Установленная мощность на начало регулируемого периода","МВт",{"v":20.400000000000002,"d":"20.40"},{"v":20.400000000000002,"d":"20.40"},{"v":20.400000000000002,"d":"20.40"},{"v":20.400000000000002,"d":"20.40"},{"v":20.4,"d":"20.40"},{"v":99.99999999999997,"d":"100.00"}]
[{"$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",{"v":20.400000000000002,"d":"20.40"},{"v":20.400000000000002,"d":"20.40"},{"v":20.400000000000002,"d":"20.40"},{"v":20.400000000000002,"d":"20.40"},{"v":20.4,"d":"20.40"},{"v":99.99999999999997,"d":"100.00"}]
[{"$nulls":3},"5","Средняя установленная мощность в регулируемом периоде","МВт",{"v":20.4,"d":"20.40"},{"v":20.4,"d":"20.40"},{"v":20.4,"d":"20.40"},{"v":20.4,"d":"20.40"},{"v":20.4,"d":"20.40"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"6","Средняя располагаемая мощность в регулируемом периоде","МВт",{"v":13.683333333333332,"d":"13.68"},{"v":13.683333333333332,"d":"13.68"},{"v":13.683333333333335,"d":"13.68"},{"v":13.683333333333332,"d":"13.68"},13.68,{"v":99.97563946406822,"d":"99.98"}]
[{"$nulls":3},"7","Средний объем потребления мощности на собственные и (или) хозяйственные нужды в регулируемом периоде","МВт",{"v":6.3114333333333335,"d":"6.31"},{"v":1.771,"d":"1.77"},{"v":1.8445916666666666,"d":"1.84"},{"v":1.8732916666666664,"d":"1.87"},1.73,{"v":92.35080851442426,"d":"92.35"}]
[{"$nulls":3},"8","Средняя располагаемая мощность, уменьшенная на объем потребления мощности на собственные и (или) хозяйственные нужды в регулируемом периоде","МВт",{"v":7.371899999999998,"d":"7.37"},{"v":11.912333333333333,"d":"11.91"},{"v":11.83874166666667,"d":"11.84"},{"v":11.810041666666665,"d":"11.81"},11.95,{"v":101.18507908171365,"d":"101.19"}]
[{"$nulls":3},"9","Средняя рабочая мощность в регулируемом периоде","МВт",{"v":13.066917562724015,"d":"13.07"},{"v":12.689068100358421,"d":"12.69"},{"v":8.84086021505376,"d":"8.84"},{"v":9.17258064516129,"d":"9.17"},9.36,{"v":102.04325655002637,"d":"102.04"}]
[]
[]
[{"$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}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\" в 2027 году"]
[]
[{"$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]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",65.31,{"v":0.927235246013357,"d":"0.93"},{"v":0.927235246013357,"d":"0.93"},{"v":1.0078159358676615,"d":"1.01"},{"v":1.0078159358676615,"d":"1.01"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",13.91,{"v":0.9241133198938586,"d":"0.92"},{"v":0.9241133198938586,"d":"0.92"},{"v":0.9429666324311206,"d":"0.94"},{"v":0.9429666324311206,"d":"0.94"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",5.08,{"v":0.930799083348356,"d":"0.93"},{"v":0.930799083348356,"d":"0.93"},{"v":0.9641003192563029,"d":"0.96"},{"v":0.9641003192563029,"d":"0.96"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":7.778288164140254,"d":"7.78"},{"v":1.003843509347085,"d":"1.00"},{"v":1.003843509347085,"d":"1.00"},{"v":0.9566234120184631,"d":"0.96"},{"v":0.9566234120184631,"d":"0.96"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",8.83,{"v":0.9203102672608956,"d":"0.92"},{"v":0.9203102672608956,"d":"0.92"},{"v":0.9312228052252961,"d":"0.93"},{"v":0.9312228052252961,"d":"0.93"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":25.470908933567944,"d":"25.47"},{"v":0.9798526186422319,"d":"0.98"},{"v":0.9798526186422319,"d":"0.98"},{"v":0.8539128045163029,"d":"0.85"},{"v":0.8539128045163029,"d":"0.85"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":51.400000000000006,"d":"51.40"},{"v":0.9280837396036207,"d":"0.93"},{"v":0.9280837396036207,"d":"0.93"},{"v":1.0269282422691846,"d":"1.03"},{"v":1.0269282422691846,"d":"1.03"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",0.06,{"v":0.6718030253679718,"d":"0.67"},{"v":0.6718030253679718,"d":"0.67"},{"v":0.3503013769169489,"d":"0.35"},{"v":0.3503013769169489,"d":"0.35"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.1167315175097276,"d":"0.12"},{"v":0.723860355160295,"d":"0.72"},{"v":0.723860355160295,"d":"0.72"},{"v":0.34111572990036215,"d":"0.34"},{"v":0.34111572990036215,"d":"0.34"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",0.35,{"v":0.9523250530223248,"d":"0.95"},{"v":0.9523250530223248,"d":"0.95"},{"v":0.9246988335484924,"d":"0.92"},{"v":0.9246988335484924,"d":"0.92"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.6809338521400777,"d":"0.68"},{"v":1.0261197480187052,"d":"1.03"},{"v":1.0261197480187052,"d":"1.03"},{"v":0.9004512637662025,"d":"0.90"},{"v":0.9004512637662025,"d":"0.90"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",50.99,{"v":0.9283382581322907,"d":"0.93"},{"v":0.9283382581322907,"d":"0.93"},{"v":1.0300510682310353,"d":"1.03"},{"v":1.0300510682310353,"d":"1.03"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",346.67,{"v":0.9392333599476996,"d":"0.94"},{"v":0.9392333599476996,"d":"0.94"},{"v":1.090536176879073,"d":"1.09"},{"v":1.090536176879073,"d":"1.09"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",0.74,{"v":0.9565667011375388,"d":"0.96"},{"v":0.9565667011375388,"d":"0.96"},{"v":0.9611637875048707,"d":"0.96"},{"v":0.9611637875048707,"d":"0.96"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.21345948596648107,"d":"0.21"},{"v":1.018454775915119,"d":"1.02"},{"v":1.018454775915119,"d":"1.02"},{"v":0.8813680901953718,"d":"0.88"},{"v":0.8813680901953718,"d":"0.88"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",345.93,{"v":0.9391969544313138,"d":"0.94"},{"v":0.9391969544313138,"d":"0.94"},{"v":1.0908502659564405,"d":"1.09"},{"v":1.0908502659564405,"d":"1.09"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":51.400000000000006,"d":"51.40"},{"v":0.9280837396036207,"d":"0.93"},{"v":0.9280837396036207,"d":"0.93"},{"v":1.0269282422691846,"d":"1.03"},{"v":1.0269282422691846,"d":"1.03"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",419.96,{"v":1.1286213383499057,"d":"1.13"},{"v":1.1286213383499057,"d":"1.13"},{"v":1.1286213383499057,"d":"1.13"},{"v":1.1286213383499057,"d":"1.13"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":21.585944000000005,"d":"21.59"},{"v":1.047455112292224,"d":"1.05"},{"v":1.047455112292224,"d":"1.05"},{"v":1.1590131271791635,"d":"1.16"},{"v":1.1590131271791635,"d":"1.16"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",346.67,{"v":0.9392333599476996,"d":"0.94"},{"v":0.9392333599476996,"d":"0.94"},{"v":1.090536176879073,"d":"1.09"},{"v":1.090536176879073,"d":"1.09"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",138.47,{"v":0.9109868421052632,"d":"0.91"},{"v":0.9109868421052632,"d":"0.91"},{"v":0.9109868421052632,"d":"0.91"},{"v":0.9109868421052632,"d":"0.91"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":48.003394899999996,"d":"48.00"},{"v":0.8556292325786707,"d":"0.86"},{"v":0.8556292325786707,"d":"0.86"},{"v":0.9934641079766131,"d":"0.99"},{"v":0.9934641079766131,"d":"0.99"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":69.5893389,"d":"69.59"},{"v":0.9071621883698217,"d":"0.91"},{"v":0.9071621883698217,"d":"0.91"},{"v":1.0395215805671212,"d":"1.04"},{"v":1.0395215805671212,"d":"1.04"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":31.019038751063643,"d":"31.02"},{"v":1.1546503213218247,"d":"1.15"},{"v":1.1546503213218247,"d":"1.15"},{"v":1.1149485963984054,"d":"1.11"},{"v":1.1149485963984054,"d":"1.11"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":69.5893389,"d":"69.59"},{"v":0.9071621883698217,"d":"0.91"},{"v":0.9071621883698217,"d":"0.91"},{"v":1.0395215805671212,"d":"1.04"},{"v":1.0395215805671212,"d":"1.04"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":69.37767941500356,"d":"69.38"},{"v":0.9055710029698978,"d":"0.91"},{"v":0.9071706319166039,"d":"0.91"},{"v":1.0376982334489209,"d":"1.04"},{"v":1.0408372856171553,"d":"1.04"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":69.37767941500356,"d":"69.38"},{"v":0.9218622333665701,"d":"0.92"},{"v":0.9071706319166039,"d":"0.91"},{"v":1.0563664338969185,"d":"1.06"},{"v":1.1236312264432364,"d":"1.12"}]
[{"$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"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.21165948499644002,"d":"0.21"},{"v":2.13925127791585,"d":"2.14"},{"v":0.904403008808215,"d":"0.90"},{"v":2.4513784835383214,"d":"2.45"},{"v":0.734986614725721,"d":"0.73"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":21.58594400000001,"d":"21.59"},{"v":1.0474551122922242,"d":"1.05"},{"v":1.0474551122922242,"d":"1.05"},{"v":1.1590131271791637,"d":"1.16"},{"v":1.1590131271791637,"d":"1.16"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":1.0000000000000002,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.0000000000000002,"d":"1.00"},{"v":1.0000000000000002,"d":"1.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.69584495507193,"d":"99.70"},{"v":0.9982459747327177,"d":"1.00"},{"v":1.0000093076485004,"d":"1.00"},{"v":0.9982459747327177,"d":"1.00"},{"v":1.0012656832475921,"d":"1.00"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.69584495507193,"d":"99.70"},{"v":1.0162044286955618,"d":"1.02"},{"v":1.0000093076485004,"d":"1.00"},{"v":1.0162044286955618,"d":"1.02"},{"v":1.0809118804731581,"d":"1.08"}]
[{"$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"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.30415504492806733,"d":"0.30"},{"v":2.358179502344673,"d":"2.36"},{"v":0.9969584495507194,"d":"1.00"},{"v":2.358179502344673,"d":"2.36"},{"v":0.7070431518360033,"d":"0.71"}]
[{"$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":1.0049290954215413,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.0049290954215413,"d":"1.00"},{"v":0.9664924702724434,"d":"0.97"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7285714285714285,"d":"0.73"},{"v":0.9958961183128663,"d":"1.00"},{"v":1,"d":"1.00"},{"v":0.9958961183128663,"d":"1.00"},{"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":0.9975510204081633,"d":"1.00"},{"v":0.9975510204081633,"d":"1.00"},{"v":0.9975510204081633,"d":"1.00"},{"v":0.9975510204081633,"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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":95.22426586373038,"d":"95.22"},{"v":0.9011292509050447,"d":"0.90"},{"v":0.907170631916604,"d":"0.91"},{"v":1.032608408072446,"d":"1.03"},{"v":1.0769222913074066,"d":"1.08"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":95.22426586373038,"d":"95.22"},{"v":0.9256610367437562,"d":"0.93"},{"v":0.907170631916604,"d":"0.91"},{"v":1.0607195012332153,"d":"1.06"},{"v":1.166988481838824,"d":"1.17"}]
[{"$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"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.15155650521430852,"d":"0.15"},{"v":2.1445031222969857,"d":"2.14"},{"v":0.9066233107938325,"d":"0.91"},{"v":2.4573965976550274,"d":"2.46"},{"v":0.7367910008502523,"d":"0.74"}]
[{"$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":1.5032621200618088,"d":"1.50"},{"v":1.0439999999999998,"d":"1.04"},{"v":1.4473407691955094,"d":"1.45"},{"v":1.1764095682289206,"d":"1.18"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":3458.0516399999997,"d":"3,458.05"},{"v":1.4933824103171864,"d":"1.49"},{"v":1.0439999999999998,"d":"1.04"},{"v":1.4378285846533871,"d":"1.44"},{"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":1.6677025285988638,"d":"1.67"},{"v":1.6677025285988638,"d":"1.67"},{"v":1.8853307404646007,"d":"1.89"},{"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":334741.75103991287,"d":"334,741.75"},{"v":1.3684781081592676,"d":"1.37"},{"v":0.9528837865028754,"d":"0.95"},{"v":1.5112076127941394,"d":"1.51"},{"v":1.2574593875620903,"d":"1.26"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":329290.42873786885,"d":"329,290.43"},{"v":1.3546334681652272,"d":"1.35"},{"v":0.9470861397209346,"d":"0.95"},{"v":1.4945362476173245,"d":"1.49"},{"v":1.266901687733046,"d":"1.27"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":329290.42873786885,"d":"329,290.43"},{"v":1.3823659101890966,"d":"1.38"},{"v":0.9470861397209346,"d":"0.95"},{"v":1.5251328191724007,"d":"1.53"},{"v":1.3712717384543112,"d":"1.37"}]
[{"$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"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":5451.3223020440155,"d":"5,451.32"},{"v":3.5763932796428413,"d":"3.58"},{"v":1.5119779878975481,"d":"1.51"},{"v":4.633005347072143,"d":"4.63"},{"v":0.8670896530131174,"d":"0.87"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":103833.67347105956,"d":"103,833.67"},{"v":1.5801136873079806,"d":"1.58"},{"v":1.100247570267902,"d":"1.10"},{"v":1.6849188067514107,"d":"1.68"},{"v":1.4020025791903508,"d":"1.40"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":359.79426,"d":"359.79"},{"v":0.4986802743920663,"d":"0.50"},{"v":1.083,"d":"1.08"},{"v":0.5485483018312729,"d":"0.55"},{"v":1.7928482809609856,"d":"1.79"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":359.79426,"d":"359.79"},{"v":0.494705535711159,"d":"0.49"},{"v":1.083,"d":"1.08"},{"v":0.5441760892822749,"d":"0.54"},{"v":2.016663175520916,"d":"2.02"}]
[{"$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"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":34261.14427048413,"d":"34,261.14"},{"v":0.4493753821040449,"d":"0.45"},{"v":0.982465794365682,"d":"0.98"},{"v":0.5664355887048342,"d":"0.57"},{"v":1.9307582786990494,"d":"1.93"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":34261.14427048413,"d":"34,261.14"},{"v":0.4493753821040449,"d":"0.45"},{"v":0.982465794365682,"d":"0.98"},{"v":0.5664355887048342,"d":"0.57"},{"v":1.9307582786990494,"d":"1.93"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":34261.14427048413,"d":"34,261.14"},{"v":0.45792963906926676,"d":"0.46"},{"v":0.982465794365682,"d":"0.98"},{"v":0.5772181900065362,"d":"0.58"},{"v":2.3534226975814154,"d":"2.35"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":10627.477617819295,"d":"10,627.48"},{"v":0.5188714293405532,"d":"0.52"},{"v":1.1344044451520365,"d":"1.13"},{"v":0.6315465645765594,"d":"0.63"},{"v":2.1526962328201065,"d":"2.15"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":369002.895310397,"d":"369,002.90"},{"v":1.1500774447409423,"d":"1.15"},{"v":0.955555181269656,"d":"0.96"},{"v":1.3085597045162356,"d":"1.31"},{"v":1.2995359630087442,"d":"1.30"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":363551.573008353,"d":"363,551.57"},{"v":1.1384958240784453,"d":"1.14"},{"v":0.9503111999800292,"d":"0.95"},{"v":1.2946301260072297,"d":"1.29"},{"v":1.3093275328062497,"d":"1.31"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":363551.573008353,"d":"363,551.57"},{"v":1.161412565823752,"d":"1.16"},{"v":0.9503111999800292,"d":"0.95"},{"v":1.3207331733160408,"d":"1.32"},{"v":1.427410527242005,"d":"1.43"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":5451.3223020440155,"d":"5,451.32"},{"v":3.5763932796428413,"d":"3.58"},{"v":1.5119779878975481,"d":"1.51"},{"v":4.633005347072143,"d":"4.63"},{"v":0.8670896530131174,"d":"0.87"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":114461.15108887886,"d":"114,461.15"},{"v":1.3279372911151115,"d":"1.33"},{"v":1.1033320970937426,"d":"1.10"},{"v":1.458976805853889,"d":"1.46"},{"v":1.448915797925849,"d":"1.45"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":5302.577968741086,"d":"5,302.58"},{"v":1.2677748912877878,"d":"1.27"},{"v":1.0533454695535722,"d":"1.05"},{"v":1.2588095610312757,"d":"1.26"},{"v":1.2501288932354533,"d":"1.25"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":5240.180647058824,"d":"5,240.18"},{"v":1.257213206192171,"d":"1.26"},{"v":1.0475550756887722,"d":"1.05"},{"v":1.2475978895178066,"d":"1.25"},{"v":1.2579560233854377,"d":"1.26"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":5240.180647058824,"d":"5,240.18"},{"v":1.259854806701824,"d":"1.26"},{"v":1.0475550756887722,"d":"1.05"},{"v":1.2502604502907932,"d":"1.25"},{"v":1.2703549827111495,"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":25755.152442781873,"d":"25,755.15"},{"v":1.6717967246592538,"d":"1.67"},{"v":1.6717967246592538,"d":"1.67"},{"v":1.8899592120042028,"d":"1.89"},{"v":1.1797352980866105,"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":5302.577968741085,"d":"5,302.58"},{"v":1.2677748912877873,"d":"1.27"},{"v":1.0533454695535722,"d":"1.05"},{"v":1.2588095610312755,"d":"1.26"},{"v":1.2501288932354526,"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":1.2634101300507143,"d":"1.26"},{"v":1.047555075688772,"d":"1.05"},{"v":1.2537474185629534,"d":"1.25"},{"v":1.2158050245358913,"d":"1.22"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3817.8459,"d":"3,817.85"},{"v":1.2546845116321523,"d":"1.25"},{"v":1.047555075688772,"d":"1.05"},{"v":1.245129529324697,"d":"1.25"},{"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":1.6677025285988638,"d":"1.67"},{"v":1.6677025285988638,"d":"1.67"},{"v":1.8853307404646007,"d":"1.89"},{"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":2244.7764481050963,"d":"2,244.78"},{"v":1.4304455078548286,"d":"1.43"},{"v":1.1885022376579841,"d":"1.19"},{"v":1.4164121089253099,"d":"1.42"},{"v":1.4066446243429014,"d":"1.41"}]

{"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}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\" в 2026 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2026]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":70.4352,"d":"70.44"},{"v":70.4352,"d":"70.44"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":15.052266535447913,"d":"15.05"},{"v":15.052266535447913,"d":"15.05"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":5.4576761955176805,"d":"5.46"},{"v":5.4576761955176805,"d":"5.46"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":7.748506706189066,"d":"7.75"},{"v":7.748506706189066,"d":"7.75"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":9.594590339930233,"d":"9.59"},{"v":9.594590339930233,"d":"9.59"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":25.994632712073194,"d":"25.99"},{"v":25.994632712073194,"d":"25.99"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":55.38293346455208,"d":"55.38"},{"v":55.38293346455208,"d":"55.38"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.0893118931209572,"d":"0.09"},{"v":0.0893118931209572,"d":"0.09"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.16126248202096663,"d":"0.16"},{"v":0.16126248202096663,"d":"0.16"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":0.367521571431131,"d":"0.37"},{"v":0.367521571431131,"d":"0.37"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.6636007673128468,"d":"0.66"},{"v":0.6636007673128468,"d":"0.66"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":54.92609999999999,"d":"54.93"},{"v":54.92609999999999,"d":"54.93"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":369.0989,"d":"369.10"},{"v":369.0989,"d":"369.10"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":0.7736,"d":"0.77"},{"v":0.7736,"d":"0.77"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.2095915214052385,"d":"0.21"},{"v":0.2095915214052385,"d":"0.21"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":368.3253,"d":"368.33"},{"v":368.3253,"d":"368.33"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":55.38293346455208,"d":"55.38"},{"v":55.38293346455208,"d":"55.38"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":372.1,"d":"372.10"},{"v":372.1,"d":"372.10"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":20.60798954215983,"d":"20.61"},{"v":20.60798954215983,"d":"20.61"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":369.0989,"d":"369.10"},{"v":369.0989,"d":"369.10"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":152,"d":"152.00"},{"v":152,"d":"152.00"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":56.1030328,"d":"56.10"},{"v":56.1030328,"d":"56.10"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":76.71102234215984,"d":"76.71"},{"v":76.71102234215984,"d":"76.71"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":26.864443873841875,"d":"26.86"},{"v":26.864443873841875,"d":"26.86"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":76.71102234215984,"d":"76.71"},{"v":76.71102234215984,"d":"76.71"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":76.61208142428755,"d":"76.61"},{"v":76.47699007674825,"d":"76.48"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":75.258185989073,"d":"75.26"},{"v":76.47699007674825,"d":"76.48"}]
[null,null,"О","18.1.2","Переясловский","тыс.тут",{"v":0.8743752099042951,"d":"0.87"},{"v":0,"d":"0.00"}]
[null,null,"О","18.1.3","Черемховский","тыс.тут",{"v":0.47952022531025734,"d":"0.48"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.09894091787227899,"d":"0.10"},{"v":0.23403226541158478,"d":"0.23"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":20.60798954215983,"d":"20.61"},{"v":20.60798954215983,"d":"20.61"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":99.99999999999999,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.8710212498134,"d":"99.87"},{"v":99.69491702982694,"d":"99.69"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":98.10609178612346,"d":"98.11"},{"v":99.69491702982694,"d":"99.69"}]
[{"$nulls":3},"19.1.2","Переясловский","%",{"v":1.1398299529945706,"d":"1.14"}]
[{"$nulls":3},"19.1.3","Черемховский","%",{"v":0.6250995106953703,"d":"0.63"}]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.12897875018659705,"d":"0.13"},{"v":0.30508297017306507,"d":"0.31"}]
[{"$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":0.7249978450129478,"d":"0.72"},{"v":0.7285714285714285,"d":"0.73"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7315737205660479,"d":"0.73"},{"v":0.7285714285714285,"d":"0.73"}]
[{"$nulls":3},"20.1.2","Переясловский",null,{"v":0.42142020561315224,"d":"0.42"}]
[{"$nulls":3},"20.1.3","Черемховский",null,{"v":0.6607837535425725,"d":"0.66"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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,{"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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":105.6721505467638,"d":"105.67"},{"v":104.96841775239956,"d":"104.97"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":102.87163668323505,"d":"102.87"},{"v":104.96841775239956,"d":"104.97"}]
[{"$nulls":3},"21.1.2","Переясловский","тыс. тнт",{"v":2.0748298212994047,"d":"2.07"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.1.3","Черемховский","тыс. тнт",{"v":0.7256840422293512,"d":"0.73"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.070672084194485,"d":"0.07"},{"v":0.16716590386541771,"d":"0.17"}]
[{"$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":2300.3650486834704,"d":"2,300.37"},{"v":3312.31,"d":"3,312.31"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2315.5834809019398,"d":"2,315.58"},{"v":3312.31,"d":"3,312.31"}]
[{"$nulls":3},"22.1.2","Переясловский","руб/тнт",{"v":1576.7091126473242,"d":"1,576.71"}]
[{"$nulls":3},"22.1.3","Черемховский","руб/тнт",{"v":2212.059243553987,"d":"2,212.06"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":21567.94117852086,"d":"21,567.94"},{"v":21567.94117852086,"d":"21,567.94"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":244608.77309186346,"d":"244,608.77"},{"v":351293.3641870742,"d":"351,293.36"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":243084.52173699334,"d":"243,084.52"},{"v":347687.93980545056,"d":"347,687.94"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":238207.8625570451,"d":"238,207.86"},{"v":347687.93980545056,"d":"347,687.94"}]
[{"$nulls":3},"23.1.2","Переясловский","тыс.руб",{"v":3271.4030864351907,"d":"3,271.40"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.1.3","Черемховский","тыс.руб",{"v":1605.2560935130582,"d":"1,605.26"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":1524.2513548701263,"d":"1,524.25"},{"v":3605.424381623602,"d":"3,605.42"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":65712.7865577569,"d":"65,712.79"},{"v":94373.00865456749,"d":"94,373.01"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":721.4928652203455,"d":"721.49"},332.22]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":727.2897391026388,"d":"727.29"},332.22]
[{"$nulls":3},"24.1.2","Переясловский","руб/тнт",{"v":382.08628009366475,"d":"382.09"}]
[{"$nulls":3},"24.1.3","Черемховский","руб/тнт",{"v":870.1484703746494,"d":"870.15"}]
[{"$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"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":76241.70267198031,"d":"76,241.70"},{"v":34872.60774570218,"d":"34,872.61"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":76241.70267198031,"d":"76,241.70"},{"v":34872.60774570218,"d":"34,872.61"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":74817.48580441147,"d":"74,817.49"},{"v":34872.60774570218,"d":"34,872.61"}]
[{"$nulls":3},"25.1.2","Переясловский","тыс.руб",{"v":792.7640082476928,"d":"792.76"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Черемховский","тыс.руб",{"v":631.4528593211625,"d":"631.45"},{"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":20481.909422775552,"d":"20,481.91"},{"v":9368.332135189197,"d":"9,368.33"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":320850.47576384374,"d":"320,850.48"},{"v":386165.9719327764,"d":"386,165.97"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":319326.22440897365,"d":"319,326.22"},{"v":382560.54755115276,"d":"382,560.55"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":313025.34836145653,"d":"313,025.35"},{"v":382560.54755115276,"d":"382,560.55"}]
[{"$nulls":3},"26.1.2","Переясловский","тыс.руб",{"v":4064.1670946828835,"d":"4,064.17"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.1.3","Черемховский","тыс.руб",{"v":2236.708952834221,"d":"2,236.71"},{"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":1524.2513548701263,"d":"1,524.25"},{"v":3605.424381623602,"d":"3,605.42"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":86194.69598053246,"d":"86,194.70"},{"v":103741.34078975668,"d":"103,741.34"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":4182.586360702256,"d":"4,182.59"},{"v":5034.035007516023,"d":"5,034.04"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":4168.09227046716,"d":"4,168.09"},{"v":5002.296078431373,"d":"5,002.30"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":4159.352823185318,"d":"4,159.35"},{"v":5002.296078431373,"d":"5,002.30"}]
[{"$nulls":3},"27.1.2","Переясловский","руб/тут",{"v":4648.081336990018,"d":"4,648.08"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.1.3","Черемховский","руб/тут",{"v":4664.472601519642,"d":"4,664.47"},{"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":15405.672270372044,"d":"15,405.67"},{"v":15405.672270372044,"d":"15,405.67"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":4182.586360702257,"d":"4,182.59"},{"v":5034.035007516022,"d":"5,034.04"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":3021.8579139038156,"d":"3,021.86"},{"v":3644.5299999999997,"d":"3,644.53"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3042.873220004579,"d":"3,042.87"},{"v":3644.5299999999997,"d":"3,644.53"}]
[{"$nulls":3},"28.1.2","Переясловский","руб/тнт",{"v":1958.795392740989,"d":"1,958.80"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.1.3","Черемховский","руб/тнт",{"v":3082.2077139286366,"d":"3,082.21"},{"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":21567.94117852086,"d":"21,567.94"},{"v":21567.94117852086,"d":"21,567.94"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":1569.284838729356,"d":"1,569.28"},{"v":1888.7439812722312,"d":"1,888.74"}]

{"sheet":"2.2","index":10,"n_rows":225,"n_cols":8,"rows_kept":225,"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}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\" в 2025 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2025]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":64.8035,"d":"64.80"},{"v":64.8035,"d":"64.80"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":14.751317301798654,"d":"14.75"},{"v":14.751317301798654,"d":"14.75"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":5.2691612050483085,"d":"5.27"},{"v":5.2691612050483085,"d":"5.27"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":8.13098243929465,"d":"8.13"},{"v":8.13098243929465,"d":"8.13"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":9.482156096750344,"d":"9.48"},{"v":9.482156096750344,"d":"9.48"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":29.82846585606113,"d":"29.83"},{"v":29.82846585606113,"d":"29.83"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":50.05218269820135,"d":"50.05"},{"v":50.05218269820135,"d":"50.05"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.17128108524170912,"d":"0.17"},{"v":0.17128108524170912,"d":"0.17"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.34220502685063564,"d":"0.34"},{"v":0.34220502685063564,"d":"0.34"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":0.3785016129596378,"d":"0.38"},{"v":0.3785016129596378,"d":"0.38"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.7562140001803347,"d":"0.76"},{"v":0.7562140001803347,"d":"0.76"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":49.5024,"d":"49.50"},{"v":49.5024,"d":"49.50"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":317.8895,"d":"317.89"},{"v":317.8895,"d":"317.89"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":0.7699,"d":"0.77"},{"v":0.7699,"d":"0.77"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.2421910758298088,"d":"0.24"},{"v":0.2421910758298088,"d":"0.24"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":317.1196,"d":"317.12"},{"v":317.1196,"d":"317.12"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":50.05218269820135,"d":"50.05"},{"v":50.05218269820135,"d":"50.05"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":372.1000000000001,"d":"372.10"},{"v":372.1000000000001,"d":"372.10"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":18.624417182000727,"d":"18.62"},{"v":18.624417182000727,"d":"18.62"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":317.8895,"d":"317.89"},{"v":317.8895,"d":"317.89"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":152,"d":"152.00"},{"v":152,"d":"152.00"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":48.319204,"d":"48.32"},{"v":48.319204,"d":"48.32"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":66.94362118200073,"d":"66.94"},{"v":66.94362118200073,"d":"66.94"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":27.821048298785954,"d":"27.82"},{"v":27.821048298785954,"d":"27.82"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":66.94362118200073,"d":"66.94"},{"v":66.94362118200073,"d":"66.94"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":66.85727813607053,"d":"66.86"},{"v":66.65564384914082,"d":"66.66"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":65.67577044176842,"d":"65.68"},{"v":61.74417173738841,"d":"61.74"}]
[null,null,"О","18.1.2","Переясловский","тыс.тут",{"v":0.7630434458516621,"d":"0.76"},{"v":0,"d":"0.00"}]
[null,null,"О","18.1.3","Черемховский","тыс.тут",{"v":0.4184642484504488,"d":"0.42"},{"v":1.1553056243087079,"d":"1.16"}]
[null,null,"О","18.1.4","Загустайский (3Бр)","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"О","18.1.5","Головинский","тыс.тут",{"v":0,"d":"0.00"},{"v":3.7561664874436955,"d":"3.76"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.08634304593019458,"d":"0.09"},{"v":0.28797733285989996,"d":"0.29"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":18.624417182000727,"d":"18.62"},{"v":18.624417182000727,"d":"18.62"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":99.99999999999999,"d":"100.00"},{"v":99.99999999999999,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.8710212498134,"d":"99.87"},{"v":99.56982110053924,"d":"99.57"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":98.10609178612346,"d":"98.11"},{"v":92.23309203654149,"d":"92.23"}]
[{"$nulls":3},"19.1.2","Переясловский","%",{"v":1.1398299529945704,"d":"1.14"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.1.3","Черемховский","%",{"v":0.6250995106953703,"d":"0.63"},{"v":1.7257889607850156,"d":"1.73"}]
[{"$nulls":3},"19.1.4","Загустайский (3Бр)","%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.1.5","Головинский","%",null,{"v":5.610940103212738,"d":"5.61"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.12897875018659705,"d":"0.13"},{"v":0.4301788994607436,"d":"0.43"}]
[{"$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":0.7249978450129478,"d":"0.72"},{"v":0.7538304239101339,"d":"0.75"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7315737205660479,"d":"0.73"},{"v":0.7566846179872225,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Переясловский",null,{"v":0.42142020561315224,"d":"0.42"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.1.3","Черемховский",null,{"v":0.6607837535425725,"d":"0.66"},{"v":0.6784196246421552,"d":"0.68"}]
[{"$nulls":3},"20.1.4","Загустайский (3Бр)",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.1.5","Головинский",null,null,{"v":0.7334301090622881,"d":"0.73"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":92.21720946615575,"d":"92.22"},{"v":88.42259709205769,"d":"88.42"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":89.7732772453232,"d":"89.77"},{"v":81.59829111053905,"d":"81.60"}]
[{"$nulls":3},"21.1.2","Переясловский","тыс. тнт",{"v":1.8106475097497032,"d":"1.81"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.1.3","Черемховский","тыс. тнт",{"v":0.6332847110828494,"d":"0.63"},{"v":1.7029366226221638,"d":"1.70"}]
[{"$nulls":3},"21.1.4","Загустайский (3Бр)","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.1.5","Головинский","тыс. тнт",{"v":0,"d":"0.00"},{"v":5.121369358896466,"d":"5.12"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.061673604235853274,"d":"0.06"},{"v":0.20569809489992855,"d":"0.21"}]
[{"$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":2389.2449612416603,"d":"2,389.24"},{"v":2939.4963568734665,"d":"2,939.50"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2405.051392710781,"d":"2,405.05"},{"v":2942.893315975908,"d":"2,942.89"}]
[{"$nulls":3},"22.1.2","Переясловский","руб/тнт",{"v":1637.6289080258873,"d":"1,637.63"}]
[{"$nulls":3},"22.1.3","Черемховский","руб/тнт",{"v":2297.5272575342615,"d":"2,297.53"},{"v":2882.8170431823096,"d":"2,882.82"}]
[{"$nulls":3},"22.1.4","Загустайский (3Бр)","руб/тнт"]
[{"$nulls":3},"22.1.5","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":19078.302426250688,"d":"19,078.30"},{"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":221506.13073010786,"d":"221,506.13"},{"v":266204.8208880099,"d":"266,204.82"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":220329.50305677936,"d":"220,329.50"},{"v":259917.90201739394,"d":"259,917.90"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":215909.34546707562,"d":"215,909.35"},{"v":240135.06550426173,"d":"240,135.07"}]
[{"$nulls":3},"23.1.2","Переясловский","тыс.руб",{"v":2965.1687042111985,"d":"2,965.17"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.1.3","Черемховский","тыс.руб",{"v":1454.9888854925562,"d":"1,454.99"},{"v":4909.2547191544945,"d":"4,909.25"}]
[{"$nulls":3},"23.1.4","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.1.5","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":14873.581793977715,"d":"14,873.58"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":1176.6276733285042,"d":"1,176.63"},{"v":6286.918870615964,"d":"6,286.92"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":61625.32761519527,"d":"61,625.33"},{"v":74060.97179294989,"d":"74,060.97"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":655.9026047457687,"d":"655.90"},{"v":200.6830493248132,"d":"200.68"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":661.172490093308,"d":"661.17"},{"v":178.41068571456563,"d":"178.41"}]
[{"$nulls":3},"24.1.2","Переясловский","руб/тнт",{"v":347.35116372151344,"d":"347.35"}]
[{"$nulls":3},"24.1.3","Черемховский","руб/тнт",{"v":791.0440639769539,"d":"791.04"},{"v":478.2268854024739,"d":"478.23"}]
[{"$nulls":3},"24.1.4","Загустайский (3Бр)","руб/тнт"]
[{"$nulls":3},"24.1.5","Головинский","руб/тнт",null,{"v":463.25876931522345,"d":"463.26"}]
[{"$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"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":60485.507891237714,"d":"60,485.51"},{"v":17744.916413653496,"d":"17,744.92"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":60485.507891237714,"d":"60,485.51"},{"v":17744.916413653496,"d":"17,744.92"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":59355.62126012725,"d":"59,355.62"},{"v":14558.007070168018,"d":"14,558.01"}]
[{"$nulls":3},"25.1.2","Переясловский","тыс.руб",{"v":628.9305196010198,"d":"628.93"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Черемховский","тыс.руб",{"v":500.9561115094483,"d":"500.96"},{"v":814.3900770744054,"d":"814.39"}]
[{"$nulls":3},"25.1.4","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.5","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":2372.519266411072,"d":"2,372.52"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":16827.702364187233,"d":"16,827.70"},{"v":4936.821766021735,"d":"4,936.82"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":281991.63862134557,"d":"281,991.64"},{"v":283949.7373016634,"d":"283,949.74"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":280815.0109480171,"d":"280,815.01"},{"v":277662.81843104743,"d":"277,662.82"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":275264.9667272029,"d":"275,264.97"},{"v":254693.07257442974,"d":"254,693.07"}]
[{"$nulls":3},"26.1.2","Переясловский","тыс.руб",{"v":3594.099223812218,"d":"3,594.10"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.1.3","Черемховский","тыс.руб",{"v":1955.9449970020046,"d":"1,955.94"},{"v":5723.6447962289,"d":"5,723.64"}]
[{"$nulls":3},"26.1.4","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.1.5","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":17246.101060388788,"d":"17,246.10"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":1176.6276733285042,"d":"1,176.63"},{"v":6286.918870615964,"d":"6,286.92"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":78453.0299793825,"d":"78,453.03"},{"v":78997.79355897162,"d":"78,997.79"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":4212.375035026716,"d":"4,212.38"},{"v":4241.625001576843,"d":"4,241.63"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":4200.216023998038,"d":"4,200.22"},{"v":4165.631031326787,"d":"4,165.63"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":4191.271223399917,"d":"4,191.27"},{"v":4124.973506126142,"d":"4,124.97"}]
[{"$nulls":3},"27.1.2","Переясловский","руб/тут",{"v":4710.2157070502135,"d":"4,710.22"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.1.3","Черемховский","руб/тут",{"v":4674.102995046212,"d":"4,674.10"},{"v":4954.225683488486,"d":"4,954.23"}]
[{"$nulls":3},"27.1.4","Загустайский (3Бр)","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.1.5","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":13627.35887589335,"d":"13,627.36"},{"v":21831.29765173056,"d":"21,831.30"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":4212.375035026716,"d":"4,212.38"},{"v":4241.625001576844,"d":"4,241.63"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":3045.147565987429,"d":"3,045.15"},{"v":3140.1794061982796,"d":"3,140.18"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3066.223882804089,"d":"3,066.22"},{"v":3121.304001690474,"d":"3,121.30"}]
[{"$nulls":3},"28.1.2","Переясловский","руб/тнт",{"v":1984.9800717474009,"d":"1,984.98"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.1.3","Черемховский","руб/тнт",{"v":3088.5713215112155,"d":"3,088.57"},{"v":3361.0439285847833,"d":"3,361.04"}]
[{"$nulls":3},"28.1.4","Загустайский (3Бр)","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.1.5","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":19078.302426250688,"d":"19,078.30"},{"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":1584.8328561722765,"d":"1,584.83"},{"v":1595.8376474468232,"d":"1,595.84"}]

{"sheet":"2.3","index":11,"n_rows":225,"n_cols":8,"rows_kept":225,"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}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\" в 2024 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2024]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":102.9888,"d":"102.99"},{"v":72.54279600000001,"d":"72.54"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":14.096294560988582,"d":"14.10"},{"v":11.632927280512252,"d":"11.63"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":4.265833488250361,"d":"4.27"},{"v":3.838999024434603,"d":"3.84"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":4.142036307103647,"d":"4.14"},{"v":5.292047227452609,"d":"5.29"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":9.83046107273822,"d":"9.83"},{"v":7.79392825607765,"d":"7.79"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":29.93287212910852,"d":"29.93"},{"v":18.901625182208967,"d":"18.90"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":88.89250543901142,"d":"88.89"},{"v":60.90986871948776,"d":"60.91"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.18882090574856533,"d":"0.19"},{"v":0.05211867765713467,"d":"0.05"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.21241487661534542,"d":"0.21"},{"v":0.0855668855520938,"d":"0.09"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":0.48478453326285253,"d":"0.48"},{"v":0.2969231948148006,"d":"0.30"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.5453604112840088,"d":"0.55"},{"v":0.4874796171080923,"d":"0.49"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":88.21889999999999,"d":"88.22"},{"v":60.560826847015825,"d":"60.56"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":328.4169,"d":"328.42"},{"v":412.34169977159604,"d":"412.34"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":0.7406,"d":"0.74"},{"v":1.870355034933006,"d":"1.87"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.2255060564788231,"d":"0.23"},{"v":0.45359347259058,"d":"0.45"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":327.6763,"d":"327.68"},{"v":410.471344736663,"d":"410.47"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":88.89250543901142,"d":"88.89"},{"v":60.90986871948776,"d":"60.91"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":372.1,"d":"372.10"},{"v":380.9891646109455,"d":"380.99"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":33.07690127385615,"d":"33.08"},{"v":23.206000000000003,"d":"23.21"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":328.4169,"d":"328.42"},{"v":412.34169977159604,"d":"412.34"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":152,"d":"152.00"},{"v":137.16779076996013,"d":"137.17"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":49.919368799999994,"d":"49.92"},{"v":56.56000000000001,"d":"56.56"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":82.99627007385615,"d":"83.00"},{"v":79.76600000000002,"d":"79.77"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":39.853479252045794,"d":"39.85"},{"v":29.092595842840304,"d":"29.09"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":82.99627007385615,"d":"83.00"},{"v":79.76600000000002,"d":"79.77"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":82.8892225220134,"d":"82.89"},{"v":79.49412426149183,"d":"79.49"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":81.42439689771624,"d":"81.42"},{"v":75.23933524399644,"d":"75.24"}]
[null,null,"О","18.1.2","Загустайский (3Бр)","тыс.тут",{"v":0,"d":"0.00"},{"v":0.2534462137005816,"d":"0.25"}]
[null,null,"О","18.1.3","Хакасский","тыс.тут",{"v":0,"d":"0.00"},{"v":4.001342803794806,"d":"4.00"}]
[null,null,"О","18.1.4","Переясловский","тыс.тут",{"v":0.9460163461700815,"d":"0.95"},{"v":0,"d":"0.00"}]
[null,null,"О","18.1.5","Черемховский","тыс.тут",{"v":0.5188092781270829,"d":"0.52"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.10704755184275233,"d":"0.11"},{"v":0.2718757385081974,"d":"0.27"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":33.07690127385616,"d":"33.08"},{"v":23.206000000000003,"d":"23.21"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":99.99999999999999,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.8710212498134,"d":"99.87"},{"v":99.65915836508263,"d":"99.66"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":98.10609178612346,"d":"98.11"},{"v":94.32506988440741,"d":"94.33"}]
[{"$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":3},"19.1.4","Переясловский","%",{"v":1.1398299529945706,"d":"1.14"}]
[{"$nulls":3},"19.1.5","Черемховский","%",{"v":0.6250995106953703,"d":"0.63"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.12897875018659705,"d":"0.13"},{"v":0.34084163491738,"d":"0.34"}]
[{"$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":0.7249978450129476,"d":"0.72"},{"v":0.7568519053659932,"d":"0.76"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7315737205660479,"d":"0.73"},{"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"}]
[{"$nulls":3},"20.1.4","Переясловский",null,{"v":0.42142020561315224,"d":"0.42"},{"v":0.42142020561315224,"d":"0.42"}]
[{"$nulls":3},"20.1.5","Черемховский",null,{"v":0.6607837535425725,"d":"0.66"},{"v":0.6607837535425725,"d":"0.66"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":114.33030193425346,"d":"114.33"},{"v":105.03260109129357,"d":"105.03"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":111.3003305185907,"d":"111.30"},{"v":99.13111720142493,"d":"99.13"}]
[{"$nulls":3},"21.1.2","Загустайский (3Бр)","тыс. тнт",{"v":0,"d":"0.00"},{"v":0.5122593474577186,"d":"0.51"}]
[{"$nulls":3},"21.1.3","Хакасский","тыс. тнт",{"v":0,"d":"0.00"},{"v":5.3892245424109335,"d":"5.39"}]
[{"$nulls":3},"21.1.4","Переясловский","тыс. тнт",{"v":2.2448291125330817,"d":"2.24"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.1.5","Черемховский","тыс. тнт",{"v":0.7851423031296689,"d":"0.79"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.07646253703053739,"d":"0.08"},{"v":0.19419695607728388,"d":"0.19"}]
[{"$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":2313.2129559688997,"d":"2,313.21"},{"v":2877.9707340275904,"d":"2,877.97"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2328.516385569104,"d":"2,328.52"},{"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"}]
[{"$nulls":3},"22.1.4","Переясловский","руб/тнт",{"v":1585.515285609732,"d":"1,585.52"}]
[{"$nulls":3},"22.1.5","Черемховский","руб/тнт",{"v":2224.4139487723273,"d":"2,224.41"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":17179.497518021493,"d":"17,179.50"},{"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":265783.92365928896,"d":"265,783.92"},{"v":308108.6600150151,"d":"308,108.66"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":264470.33569415123,"d":"264,470.34"},{"v":302280.7520595373,"d":"302,280.75"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":259164.64333179544,"d":"259,164.64"},{"v":293106.80978137895,"d":"293,106.81"}]
[{"$nulls":3},"23.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":598.882400639856,"d":"598.88"}]
[{"$nulls":3},"23.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":8575.05987751843,"d":"8,575.06"}]
[{"$nulls":3},"23.1.4","Переясловский","тыс.руб",{"v":3559.2108715029303,"d":"3,559.21"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.1.5","Черемховский","тыс.руб",{"v":1746.4814908528665,"d":"1,746.48"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":1313.5879651377436,"d":"1,313.59"},{"v":5827.907955477854,"d":"5,827.91"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":105924.14087082798,"d":"105,924.14"},{"v":89636.80721495925,"d":"89,636.81"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":554.2514429824491,"d":"554.25"},{"v":193.52181282796818,"d":"193.52"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":558.7046065117477,"d":"558.70"},{"v":159.38602191690427,"d":"159.39"}]
[{"$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":3},"24.1.4","Переясловский","руб/тнт",{"v":293.5190107819491,"d":"293.52"}]
[{"$nulls":3},"24.1.5","Черемховский","руб/тнт",{"v":668.4488074138204,"d":"668.45"}]
[{"$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"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":63367.73482367907,"d":"63,367.73"},{"v":20326.09936922396,"d":"20,326.10"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":63367.73482367907,"d":"63,367.73"},{"v":20326.09936922396,"d":"20,326.10"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":62184.007367016675,"d":"62,184.01"},{"v":15800.11441891352,"d":"15,800.11"}]
[{"$nulls":3},"25.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":4525.984950310442,"d":"4,525.98"}]
[{"$nulls":3},"25.1.4","Переясловский","тыс.руб",{"v":658.9000204852308,"d":"658.90"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.5","Черемховский","тыс.руб",{"v":524.8274361771674,"d":"524.83"},{"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":25254.247050446338,"d":"25,254.25"},{"v":5913.389940102439,"d":"5,913.39"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":329151.65848296805,"d":"329,151.66"},{"v":328434.7593842391,"d":"328,434.76"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":327838.07051783026,"d":"327,838.07"},{"v":322606.8514287612,"d":"322,606.85"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":321348.6506988121,"d":"321,348.65"},{"v":308906.92420029244,"d":"308,906.92"}]
[{"$nulls":3},"26.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":598.882400639856,"d":"598.88"}]
[{"$nulls":3},"26.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":13101.044827828871,"d":"13,101.04"}]
[{"$nulls":3},"26.1.4","Переясловский","тыс.руб",{"v":4218.110891988161,"d":"4,218.11"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.1.5","Черемховский","тыс.руб",{"v":2271.308927030034,"d":"2,271.31"},{"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":1313.5879651377436,"d":"1,313.59"},{"v":5827.907955477854,"d":"5,827.91"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":131178.38792127432,"d":"131,178.39"},{"v":95550.19715506169,"d":"95,550.20"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":3965.8608536270945,"d":"3,965.86"},{"v":4117.478115791679,"d":"4,117.48"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":3955.1350651257985,"d":"3,955.14"},{"v":4058.247756369547,"d":"4,058.25"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":3946.589264916314,"d":"3,946.59"},{"v":4105.65727619106,"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"}]
[{"$nulls":3},"27.1.4","Переясловский","руб/тут",{"v":4458.813961370811,"d":"4,458.81"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.1.5","Черемховский","руб/тут",{"v":4377.926576852148,"d":"4,377.93"},{"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":12271.06965572964,"d":"12,271.07"},{"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":3965.8608536270945,"d":"3,965.86"},{"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":2867.464398951349,"d":"2,867.46"},{"v":3071.4925468555584,"d":"3,071.49"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":2887.220992080852,"d":"2,887.22"},{"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"}]
[{"$nulls":3},"28.1.4","Переясловский","руб/тнт",{"v":1879.034296391681,"d":"1,879.03"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.1.5","Черемховский","руб/тнт",{"v":2892.8627561861476,"d":"2,892.86"},{"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":17179.497518021493,"d":"17,179.50"},{"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":1486.964674477627,"d":"1,486.96"},{"v":1577.7558221989498,"d":"1,577.76"}]

{"sheet":"2.4","index":12,"n_rows":214,"n_cols":8,"rows_kept":214,"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}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\" в 2023 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2023]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":97.174289981,"d":"97.17"},{"v":65.667703,"d":"65.67"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":15.476890167718087,"d":"15.48"},{"v":9.878379,"d":"9.88"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":11.187045747078264,"d":"11.19"},{"v":3.2138820000000003,"d":"3.21"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":11.51235141441796,"d":"11.51"},{"v":4.894159309942667,"d":"4.89"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":4.289844420639824,"d":"4.29"},{"v":6.664497,"d":"6.66"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":18.03582897673115,"d":"18.04"},{"v":19.486512033797197,"d":"19.49"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":81.69739981328192,"d":"81.70"},{"v":55.789324,"d":"55.79"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.2035808471266345,"d":"0.20"},{"v":0.08149629151744549,"d":"0.08"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.24918889412871795,"d":"0.25"},{"v":0.14607865031210182,"d":"0.15"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":0.5476419111552795,"d":"0.55"},{"v":0.29042587268023695,"d":"0.29"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.6703296707201284,"d":"0.67"},{"v":0.5205760741611369,"d":"0.52"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":80.946177055,"d":"80.95"},{"v":55.417401835802316,"d":"55.42"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":237.851247435,"d":"237.85"},{"v":342.005639,"d":"342.01"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":0.961982679,"d":"0.96"},{"v":1.5050890392997751,"d":"1.51"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.4044471867917744,"d":"0.40"},{"v":0.4400772582874797,"d":"0.44"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":236.88926475600002,"d":"236.89"},{"v":340.5005499607002,"d":"340.50"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":81.69739981328192,"d":"81.70"},{"v":55.789324,"d":"55.79"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":372.1,"d":"372.10"},{"v":365.15960251742786,"d":"365.16"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":30.399602470522204,"d":"30.40"},{"v":20.372007376556,"d":"20.37"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":237.851247435,"d":"237.85"},{"v":342.005639,"d":"342.01"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":152,"d":"152.00"},{"v":140.887446198833,"d":"140.89"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":36.15338961012,"d":"36.15"},{"v":48.18430106431,"d":"48.18"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":66.55299208064221,"d":"66.55"},{"v":68.55630844086599,"d":"68.56"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":45.67728890939573,"d":"45.68"},{"v":29.715729799144746,"d":"29.72"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":66.55299208064221,"d":"66.55"},{"v":68.55630844086599,"d":"68.56"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":66.46715286324482,"d":"66.47"},{"v":68.46580663541697,"d":"68.47"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":65.29253949704633,"d":"65.29"},{"v":68.1451801733492,"d":"68.15"}]
[null,null,"О","18.1.2","Загустайский (3Бр)","тыс.тут",{"v":0,"d":"0.00"},{"v":0.3206264620677629,"d":"0.32"}]
[null,null,"О","18.1.3","Переясловский","тыс.тут",{"v":0.7585909383492644,"d":"0.76"},{"v":0,"d":"0.00"}]
[null,null,"О","18.1.4","Черемховский","тыс.тут",{"v":0.41602242784922305,"d":"0.42"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.08583921739739724,"d":"0.09"},{"v":0.09050180544902524,"d":"0.09"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":30.399602470522204,"d":"30.40"},{"v":20.372007376556,"d":"20.37"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.87102124981341,"d":"99.87"},{"v":99.86798909173021,"d":"99.87"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":98.10609178612347,"d":"98.11"},{"v":99.40030570947178,"d":"99.40"}]
[{"$nulls":3},"19.1.2","Загустайский (3Бр)","%",null,{"v":0.467683382258429,"d":"0.47"}]
[{"$nulls":3},"19.1.3","Переясловский","%",{"v":1.1398299529945706,"d":"1.14"}]
[{"$nulls":3},"19.1.4","Черемховский","%",{"v":0.6250995106953703,"d":"0.63"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.12897875018659705,"d":"0.13"},{"v":0.13201090826978903,"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"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7249978450129477,"d":"0.72"},{"v":0.7600390304454598,"d":"0.76"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7315737205660479,"d":"0.73"},{"v":0.7619591988176296,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Загустайский (3Бр)",null,null,{"v":0.49494485294117646,"d":"0.49"}]
[{"$nulls":3},"20.1.3","Переясловский",null,{"v":0.42142020561315224,"d":"0.42"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.1.4","Черемховский",null,{"v":0.6607837535425725,"d":"0.66"},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":91.6791040421062,"d":"91.68"},{"v":90.0819614425447,"d":"90.08"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":89.24943264299719,"d":"89.25"},{"v":89.43415904564641,"d":"89.43"}]
[{"$nulls":3},"21.1.2","Загустайский (3Бр)","тыс. тнт",{"v":0,"d":"0.00"},{"v":0.6478023968982842,"d":"0.65"}]
[{"$nulls":3},"21.1.3","Переясловский","тыс. тнт",{"v":1.800082027973813,"d":"1.80"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.1.4","Черемховский","тыс. тнт",{"v":0.6295893711351968,"d":"0.63"},{"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":0.0613137267124266,"d":"0.06"},{"v":0.06464414674930374,"d":"0.06"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":1597.3337728054273,"d":"1,597.33"},{"v":1926.8924755907349,"d":"1,926.89"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":1607.901189383776,"d":"1,607.90"},{"v":1932.3814273542957,"d":"1,932.38"}]
[{"$nulls":3},"22.1.2","Загустайский (3Бр)","руб/тнт",null,{"v":1169.0999954044119,"d":"1,169.10"}]
[{"$nulls":3},"22.1.3","Переясловский","руб/тнт",{"v":1094.8395851184737,"d":"1,094.84"}]
[{"$nulls":3},"22.1.4","Черемховский","руб/тнт",{"v":1536.0157463692206,"d":"1,536.02"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":15177.949076560642,"d":"15,177.95"},{"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":147372.74576873417,"d":"147,372.75"},{"v":175197.2086650186,"d":"175,197.21"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":146442.1291469988,"d":"146,442.13"},{"v":173578.25369009408,"d":"173,578.25"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":143504.2688985024,"d":"143,504.27"},{"v":172820.90791085732,"d":"172,820.91"}]
[{"$nulls":3},"23.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":757.3457792367511,"d":"757.35"}]
[{"$nulls":3},"23.1.3","Переясловский","тыс.руб",{"v":1970.80106068607,"d":"1,970.80"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.1.4","Черемховский","тыс.руб",{"v":967.0591878103575,"d":"967.06"},{"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":930.616621735367,"d":"930.62"},{"v":1618.954974924544,"d":"1,618.95"}]
[{"$nulls":3},"23.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":67315.87485849397,"d":"67,315.87"},{"v":52061.12914254073,"d":"52,061.13"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":460.65054367376695,"d":"460.65"},{"v":145.00195640675932,"d":"145.00"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":464.3516656587656,"d":"464.35"},{"v":146.05225548618932,"d":"146.05"}]
[{"$nulls":3},"24.1.2","Загустайский (3Бр)","руб/тнт"]
[{"$nulls":3},"24.1.3","Переясловский","руб/тнт",{"v":243.95009450534286,"d":"243.95"}]
[{"$nulls":3},"24.1.4","Черемховский","руб/тнт",{"v":555.562480624896,"d":"555.56"}]
[{"$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"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":42232.02912052007,"d":"42,232.03"},{"v":13062.06064612724,"d":"13,062.06"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":42232.02912052007,"d":"42,232.03"},{"v":13062.06064612724,"d":"13,062.06"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":41443.122706875554,"d":"41,443.12"},{"v":13062.06064612724,"d":"13,062.06"}]
[{"$nulls":3},"25.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Переясловский","тыс.руб",{"v":439.1301808415809,"d":"439.13"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.4","Черемховский","тыс.руб",{"v":349.7762328029382,"d":"349.78"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":19290.445953680086,"d":"19,290.45"},{"v":3881.4866478035906,"d":"3,881.49"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":189604.77488925424,"d":"189,604.77"},{"v":188259.26931114585,"d":"188,259.27"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":188674.1582675189,"d":"188,674.16"},{"v":186640.31433622132,"d":"186,640.31"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":184947.39160537795,"d":"184,947.39"},{"v":185882.96855698456,"d":"185,882.97"}]
[{"$nulls":3},"26.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":757.3457792367511,"d":"757.35"}]
[{"$nulls":3},"26.1.3","Переясловский","тыс.руб",{"v":2409.931241527651,"d":"2,409.93"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.1.4","Черемховский","тыс.руб",{"v":1316.8354206132956,"d":"1,316.84"},{"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":930.616621735367,"d":"930.62"},{"v":1618.954974924544,"d":"1,618.95"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":86606.32081217406,"d":"86,606.32"},{"v":55942.61579034432,"d":"55,942.62"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":2848.9293863679377,"d":"2,848.93"},{"v":2746.053187410623,"d":"2,746.05"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":2838.607494678058,"d":"2,838.61"},{"v":2726.036886267741,"d":"2,726.04"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":2832.5960826465403,"d":"2,832.60"},{"v":2727.749315272649,"d":"2,727.75"}]
[{"$nulls":3},"27.1.2","Загустайский (3Бр)","руб/тут",{"v":0,"d":"0.00"},{"v":2362.0813277623033,"d":"2,362.08"}]
[{"$nulls":3},"27.1.3","Переясловский","руб/тут",{"v":3176.852134263288,"d":"3,176.85"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.1.4","Черемховский","руб/тут",{"v":3165.2991100050735,"d":"3,165.30"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":10841.392197543317,"d":"10,841.39"},{"v":17888.64837438424,"d":"17,888.65"}]
[{"$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"}]
[{"$nulls":3},"27.5","на производство э/э","руб/тут",{"v":2848.9293863679377,"d":"2,848.93"},{"v":2746.0531874106227,"d":"2,746.05"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":2057.984316479194,"d":"2,057.98"},{"v":2071.8944319974944,"d":"2,071.89"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":2072.252855042542,"d":"2,072.25"},{"v":2078.433682840485,"d":"2,078.43"}]
[{"$nulls":3},"28.1.2","Загустайский (3Бр)","руб/тнт",{"v":0,"d":"0.00"},{"v":1169.0999954044119,"d":"1,169.10"}]
[{"$nulls":3},"28.1.3","Переясловский","руб/тнт",{"v":1338.7896796238165,"d":"1,338.79"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.1.4","Черемховский","руб/тнт",{"v":2091.5782269941164,"d":"2,091.58"},{"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":15177.949076560642,"d":"15,177.95"},{"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":1069.9247816648362,"d":"1,069.92"},{"v":1009.4774193149325,"d":"1,009.48"}]

{"sheet":"4","index":13,"n_rows":84,"n_cols":13,"rows_kept":84,"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}
[]
[]
[]
[{"$nulls":3},"Структура топлива станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[]
[{"$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":65.667703,"d":"65.67"},{"v":72.54279600000001,"d":"72.54"},66.35,{"v":68.18683300000001,"d":"68.19"},{"v":70.4352,"d":"70.44"},65.31]
[{"$nulls":3},"1.1","по теплофикационному циклу","млн.кВтч",null,{"v":65.667703,"d":"65.67"},{"v":72.54279600000001,"d":"72.54"},66.35,{"v":68.18683300000001,"d":"68.19"},{"v":70.4352,"d":"70.44"},65.31]
[{"$nulls":3},"1.2","по конденсационному циклу (выработка ГЭС и ГАЭС)","млн.кВтч",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$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":10.250301164197683,"d":"10.25"},{"v":11.981969152984187,"d":"11.98"},{"v":11.969999999999999,"d":"11.97"},{"v":11.400756772393958,"d":"11.40"},{"v":15.509100000000002,"d":"15.51"},14.32]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",null,{"v":3.2138820000000003,"d":"3.21"},{"v":3.838999024434603,"d":"3.84"},3.79,{"v":3.6142936748115346,"d":"3.61"},{"v":5.457676195517679,"d":"5.46"},5.08]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":4.894159309942667,"d":"4.89"},{"v":5.292047227452609,"d":"5.29"},{"v":5.712132629992465,"d":"5.71"},{"v":5.300574195624446,"d":"5.30"},{"v":7.748506706189064,"d":"7.75"},{"v":7.778288164140254,"d":"7.78"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",null,{"v":6.664497,"d":"6.66"},{"v":7.79392825607765,"d":"7.79"},7.88,{"v":7.446141752025883,"d":"7.45"},{"v":9.594590339930233,"d":"9.59"},8.83]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":0,"d":"0.00"},{"v":19.486512033797197,"d":"19.49"},{"v":18.901625182208967,"d":"18.90"},{"v":21.545949197495418,"d":"21.55"},{"v":19.943645392001685,"d":"19.94"},{"v":25.994632712073194,"d":"25.99"},{"v":25.470908933567944,"d":"25.47"}]
[{"$nulls":3},"2.3","Расход электроэнергии на производственные и хозяйственне нужды ","млн.кВтч",null,{"v":0.08149629151744549,"d":"0.08"},{"v":0.05211867765713467,"d":"0.05"},0.04,{"v":0.05787165639152672,"d":"0.06"},{"v":0.0893118931209572,"d":"0.09"},0.06]
[{"$nulls":3},"2.3.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":0.12410406911514095,"d":"0.12"},{"v":0.07184542164205342,"d":"0.07"},{"v":0.06028636021100227,"d":"0.06"},{"v":0.08487218696830622,"d":"0.08"},{"v":0.12680008450456196,"d":"0.13"},{"v":0.09186954524575103,"d":"0.09"}]
[{"$nulls":3},"2.4","Расход электроэнергии на потери в трансформаторах","млн.кВтч",null,{"v":0.29042587268023695,"d":"0.29"},{"v":0.2969231948148006,"d":"0.30"},0.26,{"v":0.2824496891650125,"d":"0.28"},{"v":0.367521571431131,"d":"0.37"},0.35]
[{"$nulls":3},"2.4.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":0.44226592283917243,"d":"0.44"},{"v":0.4093076241709798,"d":"0.41"},{"v":0.3918613413715148,"d":"0.39"},{"v":0.414229077283898,"d":"0.41"},{"v":0.5217867932952999,"d":"0.52"},{"v":0.5359056806002143,"d":"0.54"}]
[{"$nulls":3},"3","Отпуск с шин","млн.кВтч",{"v":0,"d":"0.00"},{"v":55.78932400000001,"d":"55.79"},{"v":60.909868719487754,"d":"60.91"},54.68,{"v":57.12639757316259,"d":"57.13"},{"v":55.38293346455208,"d":"55.38"},51.39]
[{"$nulls":3},"3.1","по теплофикационному циклу","млн.кВтч",null,{"v":55.78932400000001,"d":"55.79"},{"v":60.909868719487754,"d":"60.91"},54.68,{"v":57.12639757316259,"d":"57.13"},{"v":55.38293346455208,"d":"55.38"},51.39]
[{"$nulls":3},"3.2","по конденсационному циклу (отпуск с шин ГЭС и ГАЭС)","млн.кВтч",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":0,"d":"0.00"},{"v":55.41740183580232,"d":"55.42"},{"v":60.560826847015825,"d":"60.56"},{"v":54.379999999999995,"d":"54.38"},{"v":56.786076227606046,"d":"56.79"},{"v":54.92609999999999,"d":"54.93"},50.99]
[{"$nulls":3},"5","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":0,"d":"0.00"},{"v":365.15960251742786,"d":"365.16"},{"v":380.9891646109455,"d":"380.99"},{"v":378.7,"d":"378.70"},{"v":375.1057660878223,"d":"375.11"},{"v":372.1,"d":"372.10"},419.96]
[{"$nulls":3},"5.1","по теплофикационному циклу","г/кВтч",null,{"v":365.15960251742786,"d":"365.16"},{"v":380.9891646109455,"d":"380.99"},{"v":378.7,"d":"378.70"},{"v":375.1057660878223,"d":"375.11"},{"v":372.1,"d":"372.10"},419.96]
[{"$nulls":3},"5.2","по конденсационному циклу","г/кВтч",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"6","Выработка теплоэнергии","тыс.Гкал",null,{"v":342.005639,"d":"342.01"},{"v":412.34169977159604,"d":"412.34"},365.73,{"v":373.3591129238653,"d":"373.36"},{"v":369.0989,"d":"369.10"},346.67]
[{"$nulls":3},"7","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",null,{"v":140.887446198833,"d":"140.89"},{"v":137.16779076996013,"d":"137.17"},139.53,{"v":139.07486793291446,"d":"139.07"},{"v":152,"d":"152.00"},138.47]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды",null,null,{"v":1.5050890392997751,"d":"1.51"},{"v":1.870355034933006,"d":"1.87"},1.69,{"v":1.6884813580775937,"d":"1.69"},{"v":0.7736,"d":"0.77"},0.74]
[{"$nulls":3},"9","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":0,"d":"0.00"},{"v":68.556308440866,"d":"68.56"},{"v":79.766,"d":"79.77"},{"v":72.04755628471395,"d":"72.05"},{"v":73.45662157519331,"d":"73.46"},{"v":76.71102234215984,"d":"76.71"},{"v":69.7974317097755,"d":"69.80"}]
[{"$nulls":3},"9.1","уголь всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":68.46580663541698,"d":"68.47"},{"v":79.4941242614918,"d":"79.49"},{"v":71.7376229,"d":"71.74"},{"v":73.23251793230293,"d":"73.23"},{"v":76.61208142428755,"d":"76.61"},{"v":69.5851393,"d":"69.59"}]
[{"$nulls":3},"9.1.0"]
[null,null,"О","9.1.1","Тугнуйский","тыс.тут",null,{"v":68.14518017334922,"d":"68.15"},{"v":75.23933524399642,"d":"75.24"},{"v":66.45168889815925,"d":"66.45"},{"v":69.94540143850163,"d":"69.95"},{"v":75.258185989073,"d":"75.26"},{"v":69.5851393,"d":"69.59"}]
[null,null,"О","9.1.2","Загустайский (3Бр)","тыс.тут",null,{"v":0.32062646206776296,"d":"0.32"},{"v":0.25344621370058157,"d":"0.25"},null,{"v":0.19135755858944817,"d":"0.19"}]
[null,null,"О","9.1.3","Головинский","тыс.тут",{"$nulls":3},{"v":4.042545228963784,"d":"4.04"},{"v":1.3475150763212616,"d":"1.35"}]
[null,null,"О","9.1.4","Черемховский","тыс.тут",{"$nulls":3},{"v":1.2433887728769641,"d":"1.24"},{"v":0.4144629242923214,"d":"0.41"},{"v":0.47952022531025734,"d":"0.48"}]
[null,null,"О","9.1.5","Хакасский","тыс.тут",null,null,{"v":4.001342803794806,"d":"4.00"},null,{"v":1.3337809345982687,"d":"1.33"}]
[null,null,"О","9.1.6","Переясловский","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"},{"v":0.8743752099042951,"d":"0.87"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.2","мазут","тыс.тут",null,{"v":0.09050180544902525,"d":"0.09"},{"v":0.27187573850819735,"d":"0.27"},{"v":0.3099333847139423,"d":"0.31"},{"v":0.22410364289038828,"d":"0.22"},{"v":0.09894091787227899,"d":"0.10"},{"v":0.21229240977550476,"d":"0.21"}]
[{"$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":20.372007376556002,"d":"20.37"},{"v":23.206,"d":"23.21"},{"v":20.707316,"d":"20.71"},{"v":21.428441125518663,"d":"21.43"},{"v":20.60798954215983,"d":"20.61"},{"v":21.581744399999998,"d":"21.58"}]
[{"$nulls":3},"10","ДОЛЯ","%",{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"},{"v":99.99999999999999,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"},{"v":99.99999999999999,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"10.1","уголь всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":99.86798909173021,"d":"99.87"},{"v":99.65915836508263,"d":"99.66"},{"v":99.56982110053924,"d":"99.57"},{"v":99.69491702982695,"d":"99.69"},{"v":99.8710212498134,"d":"99.87"},{"v":99.69584495507193,"d":"99.70"}]
[{"$nulls":3},"10.1.0"]
[{"$nulls":3},"10.1.1","Тугнуйский","%",{"v":0,"d":"0.00"},{"v":99.40030570947178,"d":"99.40"},{"v":94.32506988440741,"d":"94.33"},{"v":92.23309203654149,"d":"92.23"},{"v":95.22000867805029,"d":"95.22"},{"v":98.10609178612346,"d":"98.11"},{"v":99.69584495507193,"d":"99.70"}]
[{"$nulls":3},"10.1.2","Загустайский (3Бр)","%",{"v":0,"d":"0.00"},{"v":0.467683382258429,"d":"0.47"},{"v":0.317737148284459,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0.2605041648880713,"d":"0.26"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.3","Головинский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.610940103212738,"d":"5.61"},{"v":1.8344364979294454,"d":"1.83"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.4","Черемховский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.7257889607850156,"d":"1.73"},{"v":0.5642281327464259,"d":"0.56"},{"v":0.6250995106953703,"d":"0.63"}]
[{"$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":1.8157395562127154,"d":"1.82"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.6","Переясловский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.1398299529945706,"d":"1.14"}]
[{"$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"}]
[{"$nulls":3},"10.2","мазут","%",{"v":0,"d":"0.00"},{"v":0.13201090826978903,"d":"0.13"},{"v":0.34084163491738,"d":"0.34"},{"v":0.4301788994607436,"d":"0.43"},{"v":0.30508297017306507,"d":"0.31"},{"v":0.12897875018659705,"d":"0.13"},{"v":0.30415504492806733,"d":"0.30"}]
[{"$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":0.7315737205660479,"d":"0.73"},{"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",{"$nulls":4},{"v":0.6784196246421552,"d":"0.68"},{"v":0.6784196246421552,"d":"0.68"},{"v":0.6607837535425725,"d":"0.66"}]
[{"$nulls":3},"11.1.5","Хакасский",{"$nulls":3},{"v":0.7424709756117821,"d":"0.74"},null,{"v":0.7424709756117821,"d":"0.74"}]
[{"$nulls":3},"11.1.6","Переясловский",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0.42142020561315224,"d":"0.42"}]
[{"$nulls":10},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.2","мазут",null,null,{"v":1.3977011494252873,"d":"1.40"},{"v":1.3948763250883394,"d":"1.39"},{"v":1.3967055593685656,"d":"1.40"},{"v":1.396427677960731,"d":"1.40"},{"v":1.4,"d":"1.40"},{"v":1.3965714285714286,"d":"1.40"}]
[{"$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"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на электрическую энергию (ээ) на период регулирования станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 без ДПМ/НВ"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Тарифная ставка на ээ в 2026 г.","Тэ i-1, j",{"v":1581.1500139596,"d":"1,581.15"}]
[{"$nulls":3},2,"Балансовые показатели"]
[{"$nulls":3},"2.1","Выработка электроэнергии в 2026 г., млн.кВтч.",null,{"v":70.4352,"d":"70.44"}]
[{"$nulls":3},"2.2","Выработка электроэнергии в 2027 г., млн.кВтч.",null,65.31]
[{"$nulls":3},"2.3","Полезный отпуск электроэнергии в сеть в 2007 г., млн.кВтч."]
[{"$nulls":3},"2.4","Полезный отпуск электроэнергии в сеть в 2026 г., млн.кВтч.",null,{"v":54.92609999999999,"d":"54.93"}]
[{"$nulls":3},"2.5","Полезный отпуск электроэнергии в сеть в 2027 г., млн.кВтч.",null,50.99]
[{"$nulls":3},3,"Приросты удельных расходов в тарифной ставке на э/э, всего",null,{"v":676.2221022898711,"d":"676.22"}]
[{"$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":0.10523497853268608,"d":"0.11"}]
[{"$nulls":3},"3.2.1","Сумма в 2026 г.",null,{"v":131.3669762360037,"d":"131.37"}]
[{"$nulls":3},"3.2.2","Сумма в 2027 г.",null,{"v":127.31892145041935,"d":"127.32"}]
[{"$nulls":3},"3.2.3","Удельные расходы в 2026 г.","dэ Н, i-1, j",{"v":2.391704057561045,"d":"2.39"}]
[{"$nulls":3},"3.2.4","Удельные расходы в 2027 г.","dэ Н, i,j ",{"v":2.4969390360937314,"d":"2.50"}]
[{"$nulls":3},"3.3","Изменение в ставке тарифа за э/э удельных расходов на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности","ΔРэ, i, j  ",{"v":0.30955300000000063,"d":"0.31"}]
[{"$nulls":3},"3.3.1","Сумма в 2026 г.",null,{"v":126.23989626989999,"d":"126.24"}]
[{"$nulls":3},"3.3.2","Сумма в 2027 г.",null,{"v":132.97743288000004,"d":"132.98"}]
[{"$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":675.4916093757404,"d":"675.49"}]
[{"$nulls":3},"3.4.1","Сумма в 2026 г.",null,{"v":86194.69598053246,"d":"86,194.70"}]
[{"$nulls":3},"3.4.2","Сумма в 2027 г.",null,{"v":114461.15108887886,"d":"114,461.15"}]
[{"$nulls":3},"3.4.3","Удельные расходы в 2026 г.","dэ Т, i-1, j",{"v":1569.284838729356,"d":"1,569.28"}]
[{"$nulls":3},"3.4.4","Удельные расходы в 2027 г.","dэ Т, i,j ",{"v":2244.7764481050963,"d":"2,244.78"}]
[{"$nulls":3},"3.5","Изменение в ставке тарифа на э/э удельных выпадающих доходов гидроэлектростанций ","ΔГЭСэ, i, j  ",{"v":0,"d":"0.00"}]
[{"$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":0.31570493559805823,"d":"0.32"}]
[{"$nulls":3},"3.6.1","Сумма в 2026 г.",null,{"v":394.1009287080111,"d":"394.10"}]
[{"$nulls":3},"3.6.2","Сумма в 2027 г.",null,{"v":381.9567643512581,"d":"381.96"}]
[{"$nulls":3},"3.6.3","Удельные расходы в 2026 г.","dэ о, i-1, j",{"v":7.175112172683136,"d":"7.18"}]
[{"$nulls":3},"3.6.4","Удельные расходы в 2027 г.","dэ о, i,j ",{"v":7.490817108281194,"d":"7.49"}]
[{"$nulls":3},4,"Тарифная ставка на ээ в 2027 г.","Тэ i , j   ",{"v":2257.3721162494717,"d":"2,257.37"}]

{"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"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на электрическую энергию (ээ), рассчитанного с учетом фактических индексов и не содержащего ВД, на i-2 год станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 без ДПМ/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":88.21889999999999,"d":"88.22"}]
[{"$nulls":3},"2.2","Полезный отпуск электроэнергии в сеть в 2025 г., млн.кВтч.",null,{"v":49.5024,"d":"49.50"}]
[{"$nulls":3},"3","Изменение в ставке тарифа на э/э удельных расходов на топливо ПЛАН","ΔТОПэ, i-2, j  ",{"v":97.86818169464937,"d":"97.87"}]
[{"$nulls":3},"3.1","Сумма в 2024 г.",null,{"v":131178.38792127432,"d":"131,178.39"},{"v":131178.38792127432,"d":"131,178.39"}]
[{"$nulls":3},"3.2","Сумма в 2025 г.",null,{"v":78453.0299793825,"d":"78,453.03"}]
[{"$nulls":3},"3.3","Удельные расходы в 2024 г.","dэ Т, i-3,j ",{"v":1486.964674477627,"d":"1,486.96"}]
[{"$nulls":3},"3.4","Удельные расходы в 2025 г.","dэ Т, i-2,j ",{"v":1584.8328561722765,"d":"1,584.83"}]
[{"$nulls":3},"4","Изменение в ставке тарифа на э/э удельных расходов на топливо ФАКТ","ΔТОПэ, i-2, j  ",{"v":108.8729729691961,"d":"108.87"}]
[{"$nulls":3},"4.1","Сумма в 2024 г.",null,{"v":131178.38792127432,"d":"131,178.39"}]
[{"$nulls":3},"4.2","Сумма в 2025 г.",null,{"v":78997.79355897162,"d":"78,997.79"}]
[{"$nulls":3},"4.3","Удельные расходы в 2024 г.","dэ Т, i-3,j ",{"v":1486.964674477627,"d":"1,486.96"}]
[{"$nulls":3},"4.4","Удельные расходы в 2025 г.","dэ Т, i-2,j ",{"v":1595.8376474468232,"d":"1,595.84"}]
[{"$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":11.004791274546733,"d":"11.00"}]

{"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"]}
[]
[]
[]
[{"$nulls":3},"Расчет выпадающих доходов гидроэлектростанций вследствие отклонения фактических показателей выработки электрической энергии на гидроэлектростанциях от прогнозных станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[]
[{"$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"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на генерирующую мощность (гм) на период регулирования станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 без ДПМ/НВ"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Тарифная ставка на гм, утвержденная на 2026 г.","Тм i-1, j * K",{"v":252686.0179833842,"d":"252,686.02"}]
[{"$nulls":3},"1.1","Расчетное значение тарифной ставки на гм в 2026 г. *","Тм i-1, j",{"v":252686.0179833842,"d":"252,686.02"}]
[{"$nulls":3},2,"Балансовые показатели"]
[{"$nulls":3},"2.1","Установленная мощность на начало 2007 г., МВт.",null,{"v":120.4,"d":"120.40"}]
[{"$nulls":3},"2.2","Установленная мощность среднегодовая 2026 г., МВт.",null,{"v":20.4,"d":"20.40"}]
[{"$nulls":3},"2.3","Установленная мощность среднегодовая 2027 г., МВт.",null,{"v":20.4,"d":"20.40"}]
[{"$nulls":3},"2.4","Базовый объем мощности, МВт. **",null,{"v":110.4,"d":"110.40"}]
[{"$nulls":3},"2.5","К - коэффициент, рассчитанный в соотв-и с Формулами цены","К",{"v":1,"d":"1.00"}]
[{"$nulls":3},3,"Приросты удельных расходов в тарифной ставке на гм, всего",null,{"v":12988.84744344283,"d":"12,988.85"}]
[{"$nulls":4},"в том числе:"]
[{"$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"}]
[{"$nulls":3},"3.2","Изменение в ставке тарифа на гм удельных расходов на оплату налога на прибыль","ΔНм, i, j  ",{"v":106.76644683424703,"d":"106.77"}]
[{"$nulls":3},"3.2.1","Сумма в 2026 г.",null,{"v":3214.6406537729627,"d":"3,214.64"}]
[{"$nulls":3},"3.2.2","Сумма в 2027 г.",null,{"v":1118.694947512991,"d":"1,118.69"}]
[{"$nulls":3},"3.2.3","Удельные расходы в 2026 г.","dм Н, i-1, j",{"v":2426.510155323794,"d":"2,426.51"}]
[{"$nulls":3},"3.2.4","Удельные расходы в 2027 г.","dм Н, i,j ",{"v":844.4255340526803,"d":"844.43"}]
[{"$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":2733.8027315362306,"d":"2,733.80"}]
[{"$nulls":3},"3.3.1","Сумма в 2026 г.",null,{"v":25988.363116800007,"d":"25,988.36"}]
[{"$nulls":3},"3.3.2","Сумма в 2027 г.",null,{"v":29610.104975539205,"d":"29,610.10"}]
[{"$nulls":3},"3.3.3","Удельные расходы в 2026 г.","dм Р, i-1, j",{"v":19616.819985507253,"d":"19,616.82"}]
[{"$nulls":3},"3.3.4","Удельные расходы в 2027 г.","dм Р, i,j ",{"v":22350.622717043483,"d":"22,350.62"}]
[{"$nulls":3},"3.4","Прирост удельных расходов, относимых на финансирование остальных, не указанных выше, расходов, в ставке тарифа на гм","( I i, j  и  – 1) dо и, i-1, j",{"v":10148.278265072353,"d":"10,148.28"}]
[{"$nulls":3},"3.4.1","Сумма в 2026 г.",null,{"v":305555.43285381445,"d":"305,555.43"}]
[{"$nulls":3},"3.4.1.1","себестоимость",null,{"v":302340.79220004147,"d":"302,340.79"}]
[{"$nulls":3},"3.4.1.2","прибыль",null,{"v":3214.6406537729627,"d":"3,214.64"}]
[{"$nulls":3},"3.4.2","Сумма в 2027 г.",null,{"v":318999.8718993823,"d":"318,999.87"}]
[{"$nulls":3},"3.4.2.1","себестоимость",null,{"v":315643.78705684334,"d":"315,643.79"}]
[{"$nulls":3},"3.4.2.2","прибыль",null,{"v":3356.084842538973,"d":"3,356.08"}]
[{"$nulls":3},"3.4.3","Затраты на тепловую энергию, учтенные в тарифе на ГМ на 2027 г.","Зтепл, i,j "]
[{"$nulls":3},"3.4.4","Удельные расходы в 2026 г.","dм о, i-1, j",{"v":230642.68784255316,"d":"230,642.69"}]
[{"$nulls":3},"3.4.5","Удельные расходы в 2027 г.","dм о, i,j ",{"v":240790.9661076255,"d":"240,790.97"}]
[{"$nulls":3},"3.5","Изменение в ставке тарифа на гм удельных расходов на оплату водного налога (плате за воду)","Δ ВНм, i, j",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"3.6","Изменение удельных выпадающих доходов в ставке тарифа на гм ","ΔВм, i, j",{"v":548.2725237410649,"d":"548.27"}]
[{"$nulls":3},"3.6.1","Сумма в 2026 г."]
[{"$nulls":3},"3.6.2","Сумма в 2027 г.",null,{"v":726.3514394521628,"d":"726.35"}]
[{"$nulls":3},"3.6.3","Выпадающие доходы за 2025 г.","\"+\" ВДм Ф-П, i-2,j ",{"v":548.2725237410649,"d":"548.27"}]
[{"$nulls":3},"3.6.4","Полученные избытки за 2025 г.","\"-\" ВДм Ф-П, i-2,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.5","Удельные расходы в 2026 г.","dм ВД, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.6","Удельные расходы в 2027 г.","dм ВД, i,j ",{"v":548.2725237410649,"d":"548.27"}]
[{"$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":265674.86542682705,"d":"265,674.87"}]
[{"$nulls":3},6,"Тарифная ставка на гм к утверждению на 2027 г.","Тм i, j * К",{"v":265674.86542682705,"d":"265,674.87"}]
[]
[{"$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}
[]
[]
[]
[{"$nulls":3},"Инвестиционная программа станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[{"$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}
[]
[]
[]
[{"$nulls":3},"Плановые показатели по источникам финансирования инвестиционной программы станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[{"$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}
[]
[]
[]
[{"$nulls":3},"Расчет прибыли, планируемой к получению от существующих мощностей станции Улан-Удэнская ТЭЦ-1 без ДПМ/НВ ПАО \"ТГК-14\""]
[{"$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"]}