{"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":3,"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":41,"n_cols":3,"rows_kept":41,"hidden":true,"flags":["formulas_cached_only"]}
["Дата/Время","Сообщение","Статус"]
["2026-05-19T15:01:12","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:01:13","Доступно обновление до версии 1.0.2","Информация"]
["2026-05-19T15:01:13","Описание изменений: Версия 1.0.2\n1. Добавление ставки водного налога на 2027 год\n\nВерсия 1.0.1\n1. Корректировка \"Тариф НП АТС\" на 2026 год","Информация"]
["2026-05-19T15:01:13","Размер файла обновления: 206848 байт","Информация"]
["2026-05-19T15:01:14","Подготовка к обновлению...","Информация"]
["2026-05-19T15:01:24","Сохранение файла резервной копии: Z:\\АУ ТГК14\\ПЭО\\_общие документы\\=Шаблоны\\ЕИАС\\INDEX.STATION\\заявка 2027\\INDEX.STATION.CZ.2027(v1.0.1).BKP..xlsb","Информация"]
["2026-05-19T15:01:25","Резервная копия создана: Z:\\АУ ТГК14\\ПЭО\\_общие документы\\=Шаблоны\\ЕИАС\\INDEX.STATION\\заявка 2027\\INDEX.STATION.CZ.2027(v1.0.1).BKP..xlsb","Информация"]
["2026-05-19T15:01:26","Создание книги для установки обновлений...","Информация"]
["2026-05-19T15:01:29","Файл обновления загружен: Z:\\АУ ТГК14\\ПЭО\\_общие документы\\=Шаблоны\\ЕИАС\\INDEX.STATION\\заявка 2027\\UPDATE.INDEX.STATION.CZ.2027.TO.1.0.2.52.xls","Информация"]
["2026-05-19T15:01:33","Обновление завершилось удачно! Шаблон INDEX.STATION.CZ.2027(v1.0.1).xlsb сохранен под именем 'INDEX.STATION.CZ.2027(v1.0.2).xlsb'","Информация"]
["2026-05-19T15:04:24","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:04:26","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-19T15:04:35","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:04:36","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-19T15:04:56","Проверка доступных обновлений...","Информация"]
["2026-05-19T15:04:57","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-20T11:50:45","Проверка доступных обновлений...","Информация"]
["2026-05-20T11:50:46","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-22T14:59:11","Проверка доступных обновлений...","Информация"]
["2026-05-22T14:59:12","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-25T08:04:35","Проверка доступных обновлений...","Информация"]
["2026-05-25T08:04:36","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-25T11:33:54","Проверка доступных обновлений...","Информация"]
["2026-05-25T11:33:55","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T10:21:31","Проверка доступных обновлений...","Информация"]
["2026-05-26T10:21:34","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T12:52:30","Проверка доступных обновлений...","Информация"]
["2026-05-26T12:52:31","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T12:57:21","Проверка доступных обновлений...","Информация"]
["2026-05-26T12:57:23","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T15:33:49","Проверка доступных обновлений...","Информация"]
["2026-05-26T15:33:50","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-26T16:02:51","Проверка доступных обновлений...","Информация"]
["2026-05-26T16:02:52","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-27T17:02:26","Проверка доступных обновлений...","Информация"]
["2026-05-27T17:02:27","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-27T17:03:16","Проверка доступных обновлений...","Информация"]
["2026-05-27T17:03:18","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]
["2026-05-28T10:21:10","Проверка доступных обновлений...","Информация"]
["2026-05-28T10:21:11","Нет доступных обновлений для отчёта с кодом INDEX.STATION.CZ.2027!","Информация"]

{"sheet":"Титульный","index":2,"n_rows":39,"n_cols":6,"rows_kept":39,"merged":[[3,3,3,4]],"flags":["formulas_cached_only"]}
["Республика Бурятия",2027,"ПАО \"ТГК-14\"_INN:7534018889_KPP:032603002"]
[]
["ПАО \"ТГК-14\"","7534018889",null,null,"Версия 1.0.2"]
[null,"032603002",null,"Расчет тарифов по формулам индексации цен для поставщиков ОРЭМ"]
[]
[{"$nulls":3},"Субъект РФ","Республика Бурятия"]
[]
[{"$nulls":3},"Период регулирования",2027]
[]
[{"$nulls":3},"Наименование организации","ПАО \"ТГК-14\"","26651383"]
[{"$nulls":3},"ИНН","7534018889"]
[{"$nulls":3},"КПП","032603002"]
[{"$nulls":4},"ПАО \"ТГК-14\""]
[{"$nulls":3},"Название станции","Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ","31566738"]
[{"$nulls":3},"Тип станции","ТЭЦ"]
[{"$nulls":3},"Наименование бассейна (для ГЭС)"]
[]
[{"$nulls":3},"Ценовая зона","Вторая ценовая зона"]
[{"$nulls":3},"Год первой индексации",2012]
[{"$nulls":3},"Год последней индексации",2026]
[{"$nulls":3},"Статус по РД в 2025 году","И"]
[]
[{"$nulls":4},"Адрес организации"]
["L8.1","Юридический адрес",null,"Юридический адрес","672000, г. Чита, ул. Профсоюзная, д. 23"]
["L8.2","Почтовый адрес",null,"Почтовый адрес","672000, г. Чита, ул. Профсоюзная, д. 23"]
[]
[{"$nulls":4},"Руководитель"]
["L9.1","Руководитель.ФИО",null,"Фамилия, имя, отчество","АО \"ДУК\" (Николаев Евгений Сергеевич)"]
["L9.2","Руководитель.Телефон",null,"Контактный телефон","8 (3022) 384-559"]
[]
[{"$nulls":4},"Главный бухгалтер"]
["L10.1","Гл.бухгалтер.ФИО",null,"Фамилия, имя, отчество","Ходакова Надежда Евгеньевна"]
["L10.2","Гл.бухгалтер.Телефон",null,"Контактный телефон","8 (3022) 384-703"]
[]
[{"$nulls":4},"Должностное лицо, ответственное за составление формы"]
["L11.1","Ответственный.ФИО",null,"Фамилия, имя, отчество","Томских Наталья Александровна"]
["L11.2","Ответственный.Должность",null,"Должность","Начальник группы тарифообразования ПАО \"ТГК-14\""]
["L11.3","Ответственный.Телефон",null,"Контактный телефон","8 (3022) 384-572"]
["L11.4","Ответственный. E-Mail",null,"e-mail","tomskix@chita.tgk-14.com"]

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

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

{"sheet":"0","index":5,"n_rows":111,"n_cols":10,"rows_kept":111,"hidden":true,"merged":[[3,3,3,8],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,8],[110,3,110,9]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Сводный расчет тарифов на электрическую энергию (мощность) станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\" на 2026 год"]
[]
[{"$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":23.052741666666666,"d":"23.05"},null,{"v":23.052741666666666,"d":"23.05"}]
[{"$nulls":3},"4","Производство электроэнергии","млн.кВтч",{"v":173.8698,"d":"173.87"},{"v":173.8698,"d":"173.87"}]
[{"$nulls":3},"5","Отпуск с шин","млн.кВтч",{"v":141.9692197884285,"d":"141.97"},{"v":141.9692197884285,"d":"141.97"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии","млн.кВтч",{"v":140.16910000000001,"d":"140.17"},{"v":140.16910000000001,"d":"140.17"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":425.7505,"d":"425.75"}]
[{"$nulls":3},"8","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":424.0281,"d":"424.03"}]
[{"$nulls":3},"9","Расходы, связанные с производством и реализацией продукции (услуг), всего","тыс.руб",{"v":476863.30436625576,"d":"476,863"},{"v":214307.48803449862,"d":"214,307"},{"v":-322.1589125068858,"d":"-322"}]
[{"$nulls":3},"9.1","топливо (водный налог), всего","тыс.руб",{"v":476863.30436625576,"d":"476,863.30"},{"v":213985.32912199173,"d":"213,985.33"},null,"=p26_List2.1"]
[{"$nulls":3},"9.1.1","топливо (водный налог) на э/э","тыс.руб",{"v":213985.32912199173,"d":"213,985.33"},{"v":213985.32912199173,"d":"213,985.33"}]
[{"$nulls":3},"9.1.2","топливо на т/э","тыс.руб",{"v":262877.975244264,"d":"262,877.98"}]
[{"$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"]
[{"$nulls":3},"9.7","прочие расходы, всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":322.15891250690004,"d":"322.16"},{"v":-322.1589125068858,"d":"-322.16"}]
[{"$nulls":3},"9.7.1","оплата услуг, оказываемых организациями, осуществляющими регулируемую деятельность","тыс.руб",null,{"v":322.15891250690004,"d":"322.16"},{"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":-322.1589125068858,"d":"-322.16"}]
[{"$nulls":3},"10","Внереализационные расходы, всего","тыс.руб",{"v":0,"d":"0.00"}]
[{"$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":476863.30436625576,"d":"476,863.30"},{"v":214307.48803449862,"d":"214,307.49"},{"v":-322.1589125068858,"d":"-322.16"}]
[{"$nulls":3},"11.1","электрическая энергия","тыс.руб",{"v":213985.32912199173,"d":"213,985.33"}]
[{"$nulls":3},"11.2","тепловая энергия с коллекторов","тыс.руб",{"v":262877.975244264,"d":"262,877.98"}]
[{"$nulls":3},"11.3","прочая продукция (услуги)","тыс.руб"]
[{"$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"]
[]
[{"$nulls":3},"16","Необходимая валовая выручка, всего ","тыс.руб",{"v":476863.30436625576,"d":"476,863.30"},{"v":214307.48803449862,"d":"214,307.49"},{"v":-322.1589125068858,"d":"-322.16"}]
[{"$nulls":3},"16.1","от реализации электрической энергии","тыс.руб",{"v":213985.32912199173,"d":"213,985.33"}]
[{"$nulls":3},"16.2","от реализации тепловой энергии с коллекторов","тыс.руб",{"v":262877.975244264,"d":"262,877.98"}]
[{"$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":476863.30436625576,"d":"476,863.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.1","от реализации электрической энергии с учетом перекрестного субсидирования","тыс.руб",{"v":213985.32912199173,"d":"213,985.33"}]
[{"$nulls":3},"18.2","от реализации тепловой энергии с коллекторов с учетом перекрестного субсидирования ","тыс.руб",{"v":262877.975244264,"d":"262,877.98"}]
[{"$nulls":4},"РАСЧЕТ ТАРИФА НА ЭЛЕКТРИЧЕСКУЮ ЭНЕРГИЮ И МОЩНОСТЬ"]
[{"$nulls":3},"19","Необходимая валовая выручка от реализации электроэнергии","тыс.руб",{"v":213985.32912199173,"d":"213,985.33"}]
[{"$nulls":3},"19.1","в т.ч. - топливо (водный налог)","тыс.руб",{"v":213985.32912199173,"d":"213,985.33"}]
[{"$nulls":3},"19.2","постоянные расходы (с учетом расходов из прибыли)","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2.1","относимые на энергию","тыс.руб",{"v":322.15891250690004,"d":"322.16"}]
[{"$nulls":3},"19.2.2","относимые на мощность","тыс.руб",{"v":-322.15891250690004,"d":"-322.16"}]
[{"$nulls":3},"20","Среднеотпускной тариф на электрическую энергию","руб/тыс.кВтч",{"v":1526.622694459704,"d":"1,526.62"}]
[{"$nulls":3},"21","Тарифная ставка за энергию","руб/тыс.кВтч",{"v":1528.921053459704,"d":"1,528.92"}]
[{"$nulls":3},"21.1","в т.ч. топливная составляющая","руб/тыс.кВтч",{"v":1526.622694459704,"d":"1,526.62"}]
[{"$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":44.87351556781561,"d":"44.87"}]
[{"$nulls":3},"24","Коэффициент отнесения прибыли в ставку на энергию","%",{"v":50,"d":"50.00"}]
[{"$nulls":3},"25","Необходимая валовая выручка от реализации теплоэнергии с коллекторов","руб/Гкал",{"v":262877.975244264,"d":"262,877.98"}]
[{"$nulls":3},"25.1","в т.ч. - топливо","тыс.руб",{"v":262877.975244264,"d":"262,877.98"}]
[{"$nulls":3},"25.2","постоянные расходы (с учетом расходов из прибыли)","тыс.руб",{"v":0,"d":"0.00"}]
[{"$nulls":3},"26","Тариф на теплоэнергию, отпускаемую с коллекторов электростанций","руб/Гкал",{"v":619.9541380494925,"d":"619.95"}]
[]
[{"$nulls":3},"* - базовый объем мощности (см. примечания на листе РчСтГМ)"]

{"sheet":"0.1","index":6,"n_rows":57,"n_cols":15,"rows_kept":57,"merged":[[3,3,3,14],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,12,6,12],[5,13,6,13],[5,14,6,14],[6,15,6,17],[48,6,48,7],[48,9,48,11],[53,5,53,6],[53,8,53,9],[53,11,53,14],[56,5,56,6]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":7}
[]
[]
[]
[{"$nulls":3},"Сводные показатели расчета тарифов на электрическую энергию (мощность) станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\" на 2027 год"]
[]
[{"$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":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"1.2","Установленная мощность","МВт",null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},null,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"1.3","Среднегодовая располагаемая мощность, уменьшенная на величину собственных нужд","МВт",null,{"v":23.052741666666666,"d":"23.05"},{"v":23.052741666666666,"d":"23.05"},null,{"v":23.479999999999997,"d":"23.48"},{"v":23.479999999999997,"d":"23.48"},null,{"v":101.85339487819417,"d":"101.85"},{"v":101.85339487819417,"d":"101.85"}]
[{"$nulls":3},"1.4","Выработка электроэнергии - всего","млн.кВтч",{"v":173.8698,"d":"173.87"},null,{"v":173.8698,"d":"173.87"},168.64,null,168.64,{"v":96.9921170899144,"d":"96.99"},null,{"v":96.9921170899144,"d":"96.99"}]
[{"$nulls":3},"1.5","Отпуск электроэнергии с шин","млн.кВтч",{"v":141.9692197884285,"d":"141.97"},null,{"v":141.9692197884285,"d":"141.97"},140.41,null,140.41,{"v":98.90171983000813,"d":"98.90"},null,{"v":98.90171983000813,"d":"98.90"}]
[{"$nulls":3},"1.6","Полезный отпуск электроэнергии в сеть","млн.кВтч",{"v":140.16910000000001,"d":"140.17"},null,{"v":140.16910000000001,"d":"140.17"},138.63,null,138.63,{"v":98.90196912158243,"d":"98.90"},null,{"v":98.90196912158243,"d":"98.90"}]
[{"$nulls":3},"1.7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":425.7505,"d":"425.75"},null,{"v":425.7505,"d":"425.75"},382.69,null,382.69,{"v":89.88597782034313,"d":"89.89"},null,{"v":89.88597782034313,"d":"89.89"}]
[{"$nulls":3},"1.8","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":424.0281,"d":"424.03"},null,{"v":424.0281,"d":"424.03"},381.11,null,381.11,{"v":89.87847739336144,"d":"89.88"},null,{"v":89.87847739336144,"d":"89.88"}]
[{"$nulls":3},"2","Тарифные ставки"]
[{"$nulls":3},"2.1","Среднеотпускной тариф на электрическую энергию","руб/тыс.кВтч",null,null,{"v":2062.6758165856804,"d":"2,062.68"},null,null,{"v":2491.3534940658406,"d":"2,491.35"},null,null,{"v":120.78260064103262,"d":"120.78"}]
[{"$nulls":3},"2.2","Тарифная ставка за энергию","руб/тыс.кВтч",{"v":1528.921053459704,"d":"1,528.92"},null,{"v":1528.921053459704,"d":"1,528.92"},{"v":1875.830633019739,"d":"1,875.83"},null,{"v":1875.830633019739,"d":"1,875.83"},{"v":122.68982945686007,"d":"122.69"},null,{"v":122.68982945686007,"d":"122.69"}]
[{"$nulls":3},"2.3","Тарифная ставка за мощность утвержденная (к утверждению)","руб/МВт мес",null,{"v":270452.0133652985,"d":"270,452.01"},{"v":270452.0133652985,"d":"270,452.01"},null,{"v":302846.1606573716,"d":"302,846.16"},{"v":302846.1606573716,"d":"302,846.16"},null,{"v":111.97778004644339,"d":"111.98"},{"v":111.97778004644339,"d":"111.98"}]
[{"$nulls":3},"2.3.1","Расчетное значение тарифной ставки за мощность","руб/МВт мес",null,{"v":270452.0133652985,"d":"270,452.01"},{"v":270452.0133652985,"d":"270,452.01"},null,{"v":302846.1606573716,"d":"302,846.16"},{"v":302846.1606573716,"d":"302,846.16"},null,{"v":111.97778004644339,"d":"111.98"},{"v":111.97778004644339,"d":"111.98"}]
[{"$nulls":3},"3","Удельные расходы в тарифных ставках"]
[{"$nulls":3},"3.1","Удельные расходы, относимые на финансирование капитальных вложений за счет прибыли",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2","Удельные расходы на оплату налога на прибыль",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3","Удельные расходы на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности",null,{"v":2.298359,"d":"2.30"},{"v":0,"d":"0.00"},null,{"v":2.6079120000000007,"d":"2.61"},{"v":20494.258704,"d":"20,494.26"},null,{"v":1.1346843552291006,"d":"1.13"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.4","Удельные расходы на топливо (водный налог)",null,{"v":1526.622694459704,"d":"1,526.62"},null,null,{"v":1873.222721019739,"d":"1,873.22"},null,null,{"v":1.22703712437781,"d":"1.23"}]
[{"$nulls":3},"3.5","Удельные расходы, относимые на финансирование остальных, не указанных выше, расходов",null,{"v":0,"d":"0.00"},{"v":270452.0133652985,"d":"270,452.01"},null,{"v":0,"d":"0.00"},{"v":282351.90195337165,"d":"282,351.90"},null,{"v":0,"d":"0.00"},{"v":104.4,"d":"104.40"}]
[{"$nulls":3},"4","Расчет товарной продукции"]
[{"$nulls":3},"4.1","Расходы, связанные с производством и реализацией продукции (услуг), всего","тыс.руб",{"v":477185.46327876265,"d":"477,185.46"},{"v":97362.72481150746,"d":"97,362.72"},{"v":574548.1880902702,"d":"574,548.19"},{"v":549984.271673562,"d":"549,984.27"},{"v":109024.6178366538,"d":"109,024.62"},{"v":659008.8895102157,"d":"659,008.89"},{"v":115.25587302986881,"d":"115.26"},{"v":111.97778004644339,"d":"111.98"},{"v":114.7003685975728,"d":"114.70"}]
[{"$nulls":3},"4.1.1","топливо (водный налог) всего, в т.ч.:","тыс.руб",{"v":476863.30436625576,"d":"476,863.30"},null,{"v":476863.30436625576,"d":"476,863.30"},{"v":549622.736833002,"d":"549,622.74"},null,{"v":549622.736833002,"d":"549,622.74"},{"v":115.25792230195661,"d":"115.26"},null,{"v":115.25792230195661,"d":"115.26"}]
[{"$nulls":3},"4.1.1.1","топливо (водный налог) на э/э","тыс.руб",{"v":213985.32912199173,"d":"213,985.33"},null,{"v":213985.32912199173,"d":"213,985.33"},{"v":259684.8658149664,"d":"259,684.87"},null,{"v":259684.8658149664,"d":"259,684.87"},{"v":121.35638778624941,"d":"121.36"},null,{"v":121.35638778624941,"d":"121.36"}]
[{"$nulls":3},"4.1.1.2","топливо на т/э","тыс.руб",{"v":262877.975244264,"d":"262,877.98"},null,{"v":262877.975244264,"d":"262,877.98"},{"v":289937.87101803557,"d":"289,937.87"},null,{"v":289937.87101803557,"d":"289,937.87"},{"v":110.29370975207327,"d":"110.29"},null,{"v":110.29370975207327,"d":"110.29"}]
[{"$nulls":3},"4.1.2","оплата услуг, оказываемых организациями, осуществляющими регулируемую деятельность","тыс.руб",{"v":322.15891250690004,"d":"322.16"},{"v":0,"d":"0.00"},{"v":322.15891250690004,"d":"322.16"},{"v":361.5348405600001,"d":"361.53"},{"v":7377.933133439999,"d":"7,377.93"},{"v":7739.467973999999,"d":"7,739.47"},{"v":112.22251706361118,"d":"112.22"},{"v":0,"d":"0.00"},{"v":2402.375869031478,"d":"2,402.38"}]
[{"$nulls":3},"4.1.3","другие постоянные расходы на ээ","тыс.руб",null,{"v":97362.72481150746,"d":"97,362.72"},{"v":97362.72481150746,"d":"97,362.72"},null,{"v":101646.68470321379,"d":"101,646.68"},{"v":101646.68470321379,"d":"101,646.68"},null,{"v":104.4,"d":"104.40"},{"v":104.4,"d":"104.40"}]
[{"$nulls":3},"4.1.4","ИТОГО расходы, учитываемые в целях налогообложения, относимые на ээ","тыс.руб",{"v":214307.48803449862,"d":"214,307.49"},{"v":97362.72481150746,"d":"97,362.72"},{"v":311670.2128460061,"d":"311,670.21"},{"v":260046.4006555264,"d":"260,046.40"},{"v":109024.6178366538,"d":"109,024.62"},{"v":369071.0184921802,"d":"369,071.02"},{"v":121.34265724474587,"d":"121.34"},{"v":111.97778004644339,"d":"111.98"},{"v":118.41716124297557,"d":"118.42"}]
[{"$nulls":3},"4.1.4.1","из них: условно-постоянные расходы на ээ","тыс.руб",{"v":322.15891250690004,"d":"322.16"},{"v":97362.72481150746,"d":"97,362.72"},{"v":97684.88372401436,"d":"97,684.88"},{"v":361.5348405600001,"d":"361.53"},{"v":109024.6178366538,"d":"109,024.62"},{"v":109386.1526772138,"d":"109,386.15"},{"v":112.22251706361118,"d":"112.22"},{"v":111.97778004644339,"d":"111.98"},{"v":111.97858717450964,"d":"111.98"}]
[{"$nulls":3},"4.2","Расходы, не учитываемые в целях налогообложения, относимые на ээ","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4.2.1","капитальные вложения производственного характера","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4.2.2","прочие расходы","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4.2.3","Налог на прибыль","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"5","Прибыль от реализации электроэнергии","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"8","Необходимая валовая выручка от реализации электроэнергии","тыс.руб",{"v":214307.48803449862,"d":"214,307.49"},{"v":74815.92476808128,"d":"74,815.92"},{"v":289123.41280257993,"d":"289,123.41"},{"v":260046.4006555264,"d":"260,046.40"},{"v":85329.93422682102,"d":"85,329.93"},{"v":345376.33488234744,"d":"345,376.33"},{"v":121.34265724474587,"d":"121.34"},{"v":114.05317048653968,"d":"114.05"},{"v":119.45637039023826,"d":"119.46"}]
[]
[]
[]
[]
[{"$nulls":4},"Руководитель организации"]
[{"$nulls":6},"(подпись)",null,null,"(Ф.И.О.)"]
[]
[{"$nulls":4},"Должностное лицо,"]
[{"$nulls":4},"ответственное за"]
[{"$nulls":4},"составление расчета"]
[{"$nulls":5},"(должность)",null,null,"(Ф.И.О.)",null,null,"(подпись)"]
[]
[{"$nulls":5},"\"_____\" ________________ 20____ г. "]
[{"$nulls":5},"(дата составления документа)"]

{"sheet":"1","index":7,"n_rows":20,"n_cols":12,"rows_kept":20,"merged":[[3,3,3,11],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,11,6,11]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":1}
[]
[]
[]
[{"$nulls":3},"Установленная и рабочая мощность станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\""]
[]
[{"$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]
[{"$nulls":3},"1","Установленная мощность на начало регулируемого периода","МВт",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"2","Ввод мощности в регулируемом периоде (дата)","МВт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3","Вывод мощности в регулируемом периоде (дата)","МВт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"4","Установленная мощность на конец регулируемого периода","МВт",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"5","Средняя установленная мощность в регулируемом периоде","МВт",{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"6","Средняя располагаемая мощность в регулируемом периоде","МВт",{"v":24.98333333333333,"d":"24.98"},{"v":27.083333333333332,"d":"27.08"},{"v":27.083333333333332,"d":"27.08"},{"v":27.083333333333332,"d":"27.08"},27.08,{"v":99.98769230769231,"d":"99.99"}]
[{"$nulls":3},"7","Средний объем потребления мощности на собственные и (или) хозяйственные нужды в регулируемом периоде","МВт",{"v":2.200725,"d":"2.20"},{"v":4.393258333333333,"d":"4.39"},{"v":4.218247767727664,"d":"4.22"},{"v":4.030591666666667,"d":"4.03"},{"v":3.6,"d":"3.60"},{"v":89.3169117023762,"d":"89.32"}]
[{"$nulls":3},"8","Средняя располагаемая мощность, уменьшенная на объем потребления мощности на собственные и (или) хозяйственные нужды в регулируемом периоде","МВт",{"v":22.782608333333332,"d":"22.78"},{"v":22.690075,"d":"22.69"},{"v":22.865085565605668,"d":"22.87"},{"v":23.052741666666666,"d":"23.05"},{"v":23.479999999999997,"d":"23.48"},{"v":101.85339487819417,"d":"101.85"}]
[{"$nulls":3},"9","Средняя рабочая мощность в регулируемом периоде","МВт",{"v":15.308602150537636,"d":"15.31"},{"v":24.298859318996417,"d":"24.30"},{"v":20.60994623655914,"d":"20.61"},{"v":22.252419354838707,"d":"22.25"},22.53,{"v":101.24741782336102,"d":"101.25"}]
[]
[]
[{"$nulls":4},"Начальник ПЭО"]

{"sheet":"2","index":8,"n_rows":181,"n_cols":11,"rows_kept":181,"merged":[[3,3,3,10],[4,4,4,5],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,5,8],[5,9,5,10]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":2}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\" в 2027 году"]
[]
[{"$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]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",168.64,{"v":0.969921170899144,"d":"0.97"},{"v":0.969921170899144,"d":"0.97"},{"v":0.9603207143182542,"d":"0.96"},{"v":0.9603207143182542,"d":"0.96"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",28.23,{"v":0.8849368824257291,"d":"0.88"},{"v":0.8849368824257291,"d":"0.88"},{"v":0.8902627042084175,"d":"0.89"},{"v":0.8902627042084175,"d":"0.89"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",11.09,{"v":0.8459942887285593,"d":"0.85"},{"v":0.8459942887285593,"d":"0.85"},{"v":0.8618332535151385,"d":"0.86"},{"v":0.8618332535151385,"d":"0.86"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":6.576138519924099,"d":"6.58"},{"v":0.8722299441554605,"d":"0.87"},{"v":0.8722299441554605,"d":"0.87"},{"v":0.8974431569217651,"d":"0.90"},{"v":0.8974431569217651,"d":"0.90"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",17.14,{"v":0.9121026440566538,"d":"0.91"},{"v":0.9121026440566538,"d":"0.91"},{"v":0.9096784399127338,"d":"0.91"},{"v":0.9096784399127338,"d":"0.91"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":44.788209778149415,"d":"44.79"},{"v":1.0147329607735827,"d":"1.01"},{"v":1.0147329607735827,"d":"1.01"},{"v":1.021170325780969,"d":"1.02"},{"v":1.021170325780969,"d":"1.02"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",140.41,{"v":0.9890171983000813,"d":"0.99"},{"v":0.9890171983000813,"d":"0.99"},{"v":0.9757588536873691,"d":"0.98"},{"v":0.9757588536873691,"d":"0.98"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",0.49,{"v":1.1445395677147348,"d":"1.14"},{"v":1.1445395677147348,"d":"1.14"},{"v":0.6501168188880168,"d":"0.65"},{"v":0.6501168188880168,"d":"0.65"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.34897799302044014,"d":"0.35"},{"v":1.157249408485479,"d":"1.16"},{"v":1.157249408485479,"d":"1.16"},{"v":0.6662679169461194,"d":"0.67"},{"v":0.6662679169461194,"d":"0.67"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",1.29,{"v":0.9402332136514726,"d":"0.94"},{"v":0.9402332136514726,"d":"0.94"},{"v":0.8436621735524749,"d":"0.84"},{"v":0.8436621735524749,"d":"0.84"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.9187379816252405,"d":"0.92"},{"v":0.9506742807582536,"d":"0.95"},{"v":0.9506742807582536,"d":"0.95"},{"v":0.8646215920709259,"d":"0.86"},{"v":0.8646215920709259,"d":"0.86"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",138.63,{"v":0.9890196912158242,"d":"0.99"},{"v":0.9890196912158242,"d":"0.99"},{"v":0.9789182681274295,"d":"0.98"},{"v":0.9789182681274295,"d":"0.98"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",382.69,{"v":0.8988597782034313,"d":"0.90"},{"v":0.8988597782034313,"d":"0.90"},{"v":0.8908195008673321,"d":"0.89"},{"v":0.8908195008673321,"d":"0.89"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",1.58,{"v":0.9173246632605667,"d":"0.92"},{"v":0.9173246632605667,"d":"0.92"},{"v":0.8641435134543863,"d":"0.86"},{"v":0.8641435134543863,"d":"0.86"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.4128668112571533,"d":"0.41"},{"v":1.0205425645967177,"d":"1.02"},{"v":1.0205425645967177,"d":"1.02"},{"v":0.9700545538271522,"d":"0.97"},{"v":0.9700545538271522,"d":"0.97"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",381.11,{"v":0.8987847739336143,"d":"0.90"},{"v":0.8987847739336143,"d":"0.90"},{"v":0.8909335223468597,"d":"0.89"},{"v":0.8909335223468597,"d":"0.89"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",140.41,{"v":0.9890171983000813,"d":"0.99"},{"v":0.9890171983000813,"d":"0.99"},{"v":0.9757588536873691,"d":"0.98"},{"v":0.9757588536873691,"d":"0.98"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":348.8523800378718,"d":"348.85"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":48.98236268111758,"d":"48.98"},{"v":0.9890171983000812,"d":"0.99"},{"v":0.9890171983000812,"d":"0.99"},{"v":0.9757588536873693,"d":"0.98"},{"v":0.9757588536873693,"d":"0.98"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",382.69,{"v":0.8988597782034313,"d":"0.90"},{"v":0.8988597782034313,"d":"0.90"},{"v":0.8908195008673321,"d":"0.89"},{"v":0.8908195008673321,"d":"0.89"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":142.90615068405,"d":"142.91"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":54.688754805279096,"d":"54.69"},{"v":0.8988597782034313,"d":"0.90"},{"v":0.8988597782034313,"d":"0.90"},{"v":0.8908195008673322,"d":"0.89"},{"v":0.8908195008673322,"d":"0.89"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":103.67111748639667,"d":"103.67"},{"v":0.9393165821460424,"d":"0.94"},{"v":0.9393165821460424,"d":"0.94"},{"v":0.9290295801548624,"d":"0.93"},{"v":0.9290295801548624,"d":"0.93"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":47.24783900158582,"d":"47.25"},{"v":1.0529114646741236,"d":"1.05"},{"v":1.0529114646741236,"d":"1.05"},{"v":1.0502990158017544,"d":"1.05"},{"v":1.0502990158017544,"d":"1.05"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":103.67111748639667,"d":"103.67"},{"v":0.9393165821460424,"d":"0.94"},{"v":0.9393165821460424,"d":"0.94"},{"v":0.9290295801548624,"d":"0.93"},{"v":0.9290295801548624,"d":"0.93"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":103.3607415626456,"d":"103.36"},{"v":0.9379511252937981,"d":"0.94"},{"v":0.9393250520936217,"d":"0.94"},{"v":0.9276790772144567,"d":"0.93"},{"v":0.9302499425793089,"d":"0.93"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":103.3607415626456,"d":"103.36"},{"v":0.9379511252937981,"d":"0.94"},{"v":0.9393250520936217,"d":"0.94"},{"v":0.9276790772144567,"d":"0.93"},{"v":1.004247155941731,"d":"1.00"}]
[{"$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"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.31037592375106193,"d":"0.31"},{"v":1.8232185258095677,"d":"1.82"},{"v":0.9365044078496043,"d":"0.94"},{"v":1.8032513997502055,"d":"1.80"},{"v":0.6465627543010499,"d":"0.65"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":48.98236268111757,"d":"48.98"},{"v":0.989017198300081,"d":"0.99"},{"v":0.989017198300081,"d":"0.99"},{"v":0.975758853687369,"d":"0.98"},{"v":0.975758853687369,"d":"0.98"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1.0000000000000002,"d":"1.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.70061485659997,"d":"99.70"},{"v":0.9985463294503707,"d":"1.00"},{"v":1.000009017138354,"d":"1.00"},{"v":0.9985463294503707,"d":"1.00"},{"v":1.0013135883404738,"d":"1.00"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.70061485659997,"d":"99.70"},{"v":0.9985463294503707,"d":"1.00"},{"v":1.000009017138354,"d":"1.00"},{"v":0.9985463294503707,"d":"1.00"},{"v":1.0809635962014583,"d":"1.08"}]
[{"$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"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.2993851434000297,"d":"0.30"},{"v":1.941005365458457,"d":"1.94"},{"v":0.9970061485659997,"d":"1.00"},{"v":1.941005365458457,"d":"1.94"},{"v":0.6959549707699003,"d":"0.70"}]
[{"$nulls":3},"19.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.1","Газ лимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.2","Газ сверхлимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.3","Газ коммерческий","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4.0"]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7285714285714284,"d":"0.73"},{"v":0.9693631465025595,"d":"0.97"},{"v":0.9999999999999997,"d":"1.00"},{"v":0.9693631465025595,"d":"0.97"},{"v":0.9664924702724432,"d":"0.97"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7285714285714285,"d":"0.73"},{"v":0.9693631465025596,"d":"0.97"},{"v":1,"d":"1.00"},{"v":0.9693631465025596,"d":"0.97"},{"v":0.9628468866057104,"d":"0.96"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3965714285714286,"d":"1.40"},{"v":0.9996950619666826,"d":"1.00"},{"v":0.9996950619666826,"d":"1.00"},{"v":0.9996950619666826,"d":"1.00"},{"v":0.9996950619666826,"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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":141.86768449774888,"d":"141.87"},{"v":0.9675951976077333,"d":"0.97"},{"v":0.9393250520936218,"d":"0.94"},{"v":0.9569985000580041,"d":"0.96"},{"v":0.9625009725291311,"d":"0.96"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":141.86768449774888,"d":"141.87"},{"v":0.9675951976077333,"d":"0.97"},{"v":0.9393250520936218,"d":"0.94"},{"v":0.9569985000580041,"d":"0.96"},{"v":1.042997770374444,"d":"1.04"}]
[{"$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"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.22224135293140687,"d":"0.22"},{"v":1.823774664068843,"d":"1.82"},{"v":0.9367900707714166,"d":"0.94"},{"v":1.803801447416076,"d":"1.80"},{"v":0.6467599760161648,"d":"0.65"}]
[{"$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":1.2373412470082004,"d":"1.24"},{"v":1.0439999999999998,"d":"1.04"},{"v":1.1913121526194952,"d":"1.19"},{"v":1.1764095682289204,"d":"1.18"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":3458.0516399999997,"d":"3,458.05"},{"v":1.2373412470082004,"d":"1.24"},{"v":1.0439999999999998,"d":"1.04"},{"v":1.1913121526194952,"d":"1.19"},{"v":1.175051647719434,"d":"1.18"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":35968.9100400908,"d":"35,968.91"},{"v":1.5193551779863863,"d":"1.52"},{"v":1.5193551779863865,"d":"1.52"},{"v":1.717624680432922,"d":"1.72"},{"v":1.176846150417827,"d":"1.18"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23","СТОИМОСТЬ НАТУРАЛЬНОГО ТОПЛИВА","тыс.руб",{"v":498579.5582712209,"d":"498,579.56"},{"v":1.2082473923635453,"d":"1.21"},{"v":0.9855698078251152,"d":"0.99"},{"v":1.1517550266141126,"d":"1.15"},{"v":1.1235113686450426,"d":"1.12"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":490585.77904044307,"d":"490,585.78"},{"v":1.1972454484070987,"d":"1.20"},{"v":0.9806553543857413,"d":"0.98"},{"v":1.140083943157729,"d":"1.14"},{"v":1.1322953535129112,"d":"1.13"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":490585.77904044307,"d":"490,585.78"},{"v":1.1972454484070987,"d":"1.20"},{"v":0.9806553543857413,"d":"0.98"},{"v":1.140083943157729,"d":"1.14"},{"v":1.2255762486461863,"d":"1.23"}]
[{"$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"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":7993.779230777844,"d":"7,993.78"},{"v":2.770961479333379,"d":"2.77"},{"v":1.4233168447127855,"d":"1.42"},{"v":3.09825388468248,"d":"3.10"},{"v":0.7611369880189497,"d":"0.76"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":235568.06698680416,"d":"235,568.07"},{"v":1.2721775315821906,"d":"1.27"},{"v":1.0377177498957364,"d":"1.04"},{"v":1.2096871708975256,"d":"1.21"},{"v":1.1800228847299703,"d":"1.18"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":359.79426,"d":"359.79"},{"v":0.8214821277793034,"d":"0.82"},{"v":1.083,"d":"1.08"},{"v":0.9036303405572338,"d":"0.90"},{"v":1.7928482809609856,"d":"1.79"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":359.79426,"d":"359.79"},{"v":0.8214821277793034,"d":"0.82"},{"v":1.083,"d":"1.08"},{"v":0.9036303405572338,"d":"0.90"},{"v":2.016663175520916,"d":"2.02"}]
[{"$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"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":51043.17856178103,"d":"51,043.18"},{"v":0.7948621617598363,"d":"0.79"},{"v":1.0172890314173924,"d":"1.02"},{"v":0.8647728805201763,"d":"0.86"},{"v":1.7256182140221294,"d":"1.73"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":51043.17856178103,"d":"51,043.18"},{"v":0.7948621617598363,"d":"0.79"},{"v":1.0172890314173924,"d":"1.02"},{"v":0.8647728805201763,"d":"0.86"},{"v":1.7256182140221294,"d":"1.73"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":51043.17856178103,"d":"51,043.18"},{"v":0.7948621617598363,"d":"0.79"},{"v":1.0172890314173924,"d":"1.02"},{"v":0.8647728805201763,"d":"0.86"},{"v":2.103375195664561,"d":"2.10"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":24116.798828162264,"d":"24,116.80"},{"v":0.836919482952589,"d":"0.84"},{"v":1.0711152840666067,"d":"1.07"},{"v":0.9082701053023893,"d":"0.91"},{"v":1.8124151118370235,"d":"1.81"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":549622.736833002,"d":"549,622.74"},{"v":1.1525792230195662,"d":"1.15"},{"v":0.9884319948050522,"d":"0.99"},{"v":1.1173197701868143,"d":"1.12"},{"v":1.1611371376503528,"d":"1.16"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":541628.9576022241,"d":"541,628.96"},{"v":1.1427290431796555,"d":"1.14"},{"v":0.9839947260422937,"d":"0.98"},{"v":1.106874928700209,"d":"1.11"},{"v":1.1702135185215992,"d":"1.17"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":541628.9576022241,"d":"541,628.96"},{"v":1.1427290431796555,"d":"1.14"},{"v":0.9839947260422937,"d":"0.98"},{"v":1.106874928700209,"d":"1.11"},{"v":1.2757503784240782,"d":"1.28"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":7993.779230777844,"d":"7,993.78"},{"v":2.770961479333379,"d":"2.77"},{"v":1.4233168447127855,"d":"1.42"},{"v":3.09825388468248,"d":"3.10"},{"v":0.7611369880189497,"d":"0.76"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":259684.8658149664,"d":"259,684.87"},{"v":1.2135638778624942,"d":"1.21"},{"v":1.0407313793809527,"d":"1.04"},{"v":1.1735198549630532,"d":"1.17"},{"v":1.2195411928850315,"d":"1.22"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":5301.599424787925,"d":"5,301.60"},{"v":1.2270402172463366,"d":"1.23"},{"v":1.0522884548112592,"d":"1.05"},{"v":1.2026740526394921,"d":"1.20"},{"v":1.2498387160684374,"d":"1.25"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":5240.1806470588235,"d":"5,240.18"},{"v":1.218324721154009,"d":"1.22"},{"v":1.047555075688772,"d":"1.05"},{"v":1.193165778863768,"d":"1.19"},{"v":1.2579560233854374,"d":"1.26"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":5240.1806470588235,"d":"5,240.18"},{"v":1.218324721154009,"d":"1.22"},{"v":1.047555075688772,"d":"1.05"},{"v":1.193165778863768,"d":"1.19"},{"v":1.2703549827111489,"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":1.5198186284899573,"d":"1.52"},{"v":1.5198186284899575,"d":"1.52"},{"v":1.7181486092907863,"d":"1.72"},{"v":1.1772051250334659,"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":5301.599424787924,"d":"5,301.60"},{"v":1.2270402172463364,"d":"1.23"},{"v":1.052288454811259,"d":"1.05"},{"v":1.202674052639492,"d":"1.20"},{"v":1.2498387160684372,"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":1.1809990851597036,"d":"1.18"},{"v":1.047555075688772,"d":"1.05"},{"v":1.1566109336985595,"d":"1.16"},{"v":1.2158050245358911,"d":"1.22"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3817.8459,"d":"3,817.85"},{"v":1.1809990851597036,"d":"1.18"},{"v":1.047555075688772,"d":"1.05"},{"v":1.1566109336985595,"d":"1.16"},{"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":1.5193551779863863,"d":"1.52"},{"v":1.5193551779863865,"d":"1.52"},{"v":1.717624680432922,"d":"1.72"},{"v":1.176846150417827,"d":"1.18"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"29","Топливная составляющая тарифа","руб/тыс.кВтч",{"v":1873.222721019739,"d":"1,873.22"},{"v":1.22703712437781,"d":"1.23"},{"v":1.0522858024207369,"d":"1.05"},{"v":1.1987924765239866,"d":"1.20"},{"v":1.2458049181346764,"d":"1.25"}]

{"sheet":"2.1","index":9,"n_rows":203,"n_cols":8,"rows_kept":203,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\" в 2026 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2026]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":173.8698,"d":"173.87"},{"v":173.8698,"d":"173.87"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":31.900580211571512,"d":"31.90"},{"v":31.900580211571512,"d":"31.90"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":13.108835541510697,"d":"13.11"},{"v":13.108835541510697,"d":"13.11"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":7.539455121884707,"d":"7.54"},{"v":7.539455121884707,"d":"7.54"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":18.791744670060815,"d":"18.79"},{"v":18.791744670060815,"d":"18.79"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":44.137927424773,"d":"44.14"},{"v":44.137927424773,"d":"44.14"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":141.9692197884285,"d":"141.97"},{"v":141.9692197884285,"d":"141.97"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.42811975559601423,"d":"0.43"},{"v":0.42811975559601423,"d":"0.43"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.30155815199521796,"d":"0.30"},{"v":0.30155815199521796,"d":"0.30"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":1.3720000328324709,"d":"1.37"},{"v":1.3720000328324709,"d":"1.37"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.9664066865177621,"d":"0.97"},{"v":0.9664066865177621,"d":"0.97"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":140.16910000000001,"d":"140.17"},{"v":140.16910000000001,"d":"140.17"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":425.7505,"d":"425.75"},{"v":425.7505,"d":"425.75"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":1.7224,"d":"1.72"},{"v":1.7224,"d":"1.72"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.40455618959930756,"d":"0.40"},{"v":0.40455618959930756,"d":"0.40"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":424.0281,"d":"424.03"},{"v":424.0281,"d":"424.03"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":141.9692197884285,"d":"141.97"},{"v":141.9692197884285,"d":"141.97"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":348.8523800378718,"d":"348.85"},{"v":348.8523800378718,"d":"348.85"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":49.52630021531301,"d":"49.53"},{"v":49.52630021531301,"d":"49.53"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":425.7505,"d":"425.75"},{"v":425.7505,"d":"425.75"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":142.90615068405,"d":"142.91"},{"v":142.90615068405,"d":"142.91"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":60.84236510680963,"d":"60.84"},{"v":60.84236510680963,"d":"60.84"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":110.36866532212264,"d":"110.37"},{"v":110.36866532212264,"d":"110.37"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":44.87351556781561,"d":"44.87"},{"v":44.87351556781561,"d":"44.87"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":110.36866532212264,"d":"110.37"},{"v":110.36866532212264,"d":"110.37"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":110.1984301477004,"d":"110.20"},{"v":110.03724571411061,"d":"110.04"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":110.1984301477004,"d":"110.20"},{"v":110.03724571411061,"d":"110.04"}]
[null,null,"О","18.1.2","Переясловский","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"О","18.1.3","Черемховский","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.17023517442224598,"d":"0.17"},{"v":0.33141960801203835,"d":"0.33"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":49.526300215313015,"d":"49.53"},{"v":49.526300215313015,"d":"49.53"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.84575769406526,"d":"99.85"},{"v":99.6997158504683,"d":"99.70"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.84575769406526,"d":"99.85"},{"v":99.6997158504683,"d":"99.70"}]
[{"$nulls":3},"19.1.2","Переясловский","%",{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.1.3","Черемховский","%",{"v":0,"d":"0.00"}]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.1542423059347475,"d":"0.15"},{"v":0.3002841495317128,"d":"0.30"}]
[{"$nulls":3},"19.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.1","Газ лимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.2","Газ сверхлимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.3.3","Газ коммерческий","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.4.0"]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7285714285714286,"d":"0.73"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7285714285714285,"d":"0.73"}]
[{"$nulls":3},"20.1.2","Переясловский",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.1.3","Черемховский",null,{"v":0,"d":"0.00"}]
[{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3969974262191294,"d":"1.40"},{"v":1.3969974262191294,"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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":146.6188390026121,"d":"146.62"},{"v":151.03151372524985,"d":"151.03"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":146.6188390026121,"d":"146.62"},{"v":151.03151372524985,"d":"151.03"}]
[{"$nulls":3},"21.1.2","Переясловский","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.1.3","Черемховский","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.12185790125825424,"d":"0.12"},{"v":0.23723709277618435,"d":"0.24"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":2794.7436880176047,"d":"2,794.74"},{"v":3312.31,"d":"3,312.31"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2794.7436880176047,"d":"2,794.74"},{"v":3312.31,"d":"3,312.31"}]
[{"$nulls":3},"22.1.2","Переясловский","руб/тнт"]
[{"$nulls":3},"22.1.3","Черемховский","руб/тнт"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":23673.799623180068,"d":"23,673.80"},{"v":23673.799623180064,"d":"23,673.80"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":412646.91438390873,"d":"412,646.91"},{"v":505879.4966248515,"d":"505,879.50"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":409762.07484701957,"d":"409,762.07"},{"v":500263.1932272823,"d":"500,263.19"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":409762.07484701957,"d":"409,762.07"},{"v":500263.1932272823,"d":"500,263.19"}]
[{"$nulls":3},"23.1.2","Переясловский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.1.3","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":2884.8395368891734,"d":"2,884.84"},{"v":5616.303397569167,"d":"5,616.30"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":185169.17736617406,"d":"185,169.18"},{"v":227005.91467233998,"d":"227,005.91"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":437.9818474841623,"d":"437.98"},332.22]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":437.9818474841623,"d":"437.98"},332.22]
[{"$nulls":3},"24.1.2","Переясловский","руб/тнт"]
[{"$nulls":3},"24.1.3","Черемховский","руб/тнт"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":64216.389982347006,"d":"64,216.39"},{"v":50175.68948980251,"d":"50,175.69"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":64216.389982347006,"d":"64,216.39"},{"v":50175.68948980251,"d":"50,175.69"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":64216.389982347006,"d":"64,216.39"},{"v":50175.68948980251,"d":"50,175.69"}]
[{"$nulls":3},"25.1.2","Переясловский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.2","мазут","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":28816.15175581767,"d":"28,816.15"},{"v":22515.595834465355,"d":"22,515.60"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":476863.30436625576,"d":"476,863.30"},{"v":556055.186114654,"d":"556,055.19"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":473978.4648293666,"d":"473,978.46"},{"v":550438.8827170848,"d":"550,438.88"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":473978.4648293666,"d":"473,978.46"},{"v":550438.8827170848,"d":"550,438.88"}]
[{"$nulls":3},"26.1.2","Переясловский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.1.3","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":2884.8395368891734,"d":"2,884.84"},{"v":5616.303397569167,"d":"5,616.30"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":213985.32912199173,"d":"213,985.33"},{"v":249521.51050680532,"d":"249,521.51"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":4320.640310132226,"d":"4,320.64"},{"v":5038.161732696033,"d":"5,038.16"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":4301.1362702180695,"d":"4,301.14"},{"v":5002.296078431373,"d":"5,002.30"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":4301.1362702180695,"d":"4,301.14"},{"v":5002.296078431373,"d":"5,002.30"}]
[{"$nulls":3},"27.1.2","Переясловский","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.1.3","Черемховский","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":16946.201316384286,"d":"16,946.20"},{"v":16946.201316384282,"d":"16,946.20"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":4320.640310132226,"d":"4,320.64"},{"v":5038.161732696033,"d":"5,038.16"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":3232.725535501767,"d":"3,232.73"},{"v":3644.5299999999997,"d":"3,644.53"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3232.725535501767,"d":"3,232.73"},{"v":3644.5299999999997,"d":"3,644.53"}]
[{"$nulls":3},"28.1.2","Переясловский","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.1.3","Черемховский","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":23673.799623180068,"d":"23,673.80"},{"v":23673.799623180064,"d":"23,673.80"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":1526.622694459704,"d":"1,526.62"},{"v":1780.146341146553,"d":"1,780.15"}]

{"sheet":"2.2","index":10,"n_rows":203,"n_cols":8,"rows_kept":203,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\" в 2025 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2025]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":175.608,"d":"175.61"},{"v":175.608,"d":"175.61"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":31.709741255645298,"d":"31.71"},{"v":31.709741255645298,"d":"31.71"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":12.867918422464536,"d":"12.87"},{"v":12.867918422464536,"d":"12.87"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":7.327637933616085,"d":"7.33"},{"v":7.327637933616085,"d":"7.33"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":18.84182283318076,"d":"18.84"},{"v":18.84182283318076,"d":"18.84"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":43.85968593818701,"d":"43.86"},{"v":43.85968593818701,"d":"43.86"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":143.8982587443547,"d":"143.90"},{"v":143.8982587443547,"d":"143.90"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.753710695930177,"d":"0.75"},{"v":0.753710695930177,"d":"0.75"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.5237802753883191,"d":"0.52"},{"v":0.5237802753883191,"d":"0.52"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":1.5290480484245197,"d":"1.53"},{"v":1.5290480484245197,"d":"1.53"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":1.0625896809084954,"d":"1.06"},{"v":1.0625896809084954,"d":"1.06"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":141.6155,"d":"141.62"},{"v":141.6155,"d":"141.62"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":429.5932,"d":"429.59"},{"v":429.5932,"d":"429.59"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":1.8284,"d":"1.83"},{"v":1.8284,"d":"1.83"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.42561195102715776,"d":"0.43"},{"v":0.42561195102715776,"d":"0.43"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":427.76480000000004,"d":"427.76"},{"v":427.76480000000004,"d":"427.76"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":143.8982587443547,"d":"143.90"},{"v":143.8982587443547,"d":"143.90"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":348.8523800378718,"d":"348.85"},{"v":348.8523800378718,"d":"348.85"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":50.19925004627363,"d":"50.20"},{"v":50.19925004627363,"d":"50.20"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":429.5932,"d":"429.59"},{"v":429.5932,"d":"429.59"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":142.90615068405,"d":"142.91"},{"v":142.90615068405,"d":"142.91"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":61.39151057204323,"d":"61.39"},{"v":61.39151057204323,"d":"61.39"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":111.59076061831686,"d":"111.59"},{"v":111.59076061831686,"d":"111.59"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":44.98513117763781,"d":"44.99"},{"v":44.98513117763781,"d":"44.99"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":111.59076061831686,"d":"111.59"},{"v":111.59076061831686,"d":"111.59"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":111.41864045592905,"d":"111.42"},{"v":111.11072071238911,"d":"111.11"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":111.41864045592905,"d":"111.42"},{"v":102.92360894536888,"d":"102.92"}]
[null,null,"О","18.1.2","Черемховский","тыс.тут",{"v":0,"d":"0.00"},{"v":1.9258210280069452,"d":"1.93"}]
[null,null,"О","18.1.3","Головинский","тыс.тут",{"v":0,"d":"0.00"},{"v":6.261290739013269,"d":"6.26"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.17212016238781602,"d":"0.17"},{"v":0.4800399059277484,"d":"0.48"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":50.19925004627364,"d":"50.20"},{"v":50.19925004627364,"d":"50.20"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":99.99999999999999,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.84575769406526,"d":"99.85"},{"v":99.56982110053924,"d":"99.57"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.84575769406526,"d":"99.85"},{"v":92.23309203654149,"d":"92.23"}]
[{"$nulls":3},"19.1.2","Черемховский","%",null,{"v":1.7257889607850156,"d":"1.73"}]
[{"$nulls":3},"19.1.3","Головинский","%",null,{"v":5.610940103212739,"d":"5.61"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.1542423059347475,"d":"0.15"},{"v":0.4301788994607436,"d":"0.43"}]
[{"$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":0.7515980272203434,"d":"0.75"},{"v":0.753830423910134,"d":"0.75"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7566846179872225,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Черемховский",null,null,{"v":0.6784196246421552,"d":"0.68"}]
[{"$nulls":3},"20.1.3","Головинский",null,null,{"v":0.7334301090622881,"d":"0.73"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3969974262191294,"d":"1.40"},{"v":1.3969974262191294,"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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":148.24232690976027,"d":"148.24"},{"v":147.394847950094,"d":"147.39"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":148.24232690976027,"d":"148.24"},{"v":136.01916372919698,"d":"136.02"}]
[{"$nulls":3},"21.1.2","Черемховский","тыс. тнт",{"v":0,"d":"0.00"},{"v":2.838687086952643,"d":"2.84"}]
[{"$nulls":3},"21.1.3","Головинский","тыс. тнт",{"v":0,"d":"0.00"},{"v":8.536997133944382,"d":"8.54"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.12320721510106612,"d":"0.12"},{"v":0.34362261298286073,"d":"0.34"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":2902.725060259249,"d":"2,902.73"},{"v":2939.496356873467,"d":"2,939.50"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2902.725060259249,"d":"2,902.73"},{"v":2942.893315975908,"d":"2,942.89"}]
[{"$nulls":3},"22.1.2","Черемховский","руб/тнт",null,{"v":2882.8170431823096,"d":"2,882.82"}]
[{"$nulls":3},"22.1.3","Головинский","руб/тнт",null,{"v":2904.21970212721,"d":"2,904.22"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":20941.07662159637,"d":"20,941.08"},{"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":432886.80904387013,"d":"432,886.81"},{"v":443769.03713267186,"d":"443,769.04"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":430306.7173121052,"d":"430,306.72"},{"v":433266.6185712199,"d":"433,266.62"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":430306.7173121052,"d":"430,306.72"},{"v":400289.88778328645,"d":"400,289.89"}]
[{"$nulls":3},"23.1.2","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":8183.415514528622,"d":"8,183.42"}]
[{"$nulls":3},"23.1.3","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":24793.315273404798,"d":"24,793.32"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":2580.091731764931,"d":"2,580.09"},{"v":10502.418561451945,"d":"10,502.42"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":194734.6988990755,"d":"194,734.70"},{"v":199630.0834798727,"d":"199,630.08"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":398.165315894693,"d":"398.17"},{"v":200.6830493248132,"d":"200.68"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":398.165315894693,"d":"398.17"},{"v":178.41068571456563,"d":"178.41"}]
[{"$nulls":3},"24.1.2","Черемховский","руб/тнт",null,{"v":478.2268854024739,"d":"478.23"}]
[{"$nulls":3},"24.1.3","Головинский","руб/тнт",null,{"v":463.25876931522345,"d":"463.26"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":59024.95292298904,"d":"59,024.95"},{"v":29579.647541392056,"d":"29,579.65"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":59024.95292298904,"d":"59,024.95"},{"v":29579.647541392056,"d":"29,579.65"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":59024.95292298904,"d":"59,024.95"},{"v":24267.272271247806,"d":"24,267.27"}]
[{"$nulls":3},"25.1.2","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":1357.536484225584,"d":"1,357.54"}]
[{"$nulls":3},"25.1.3","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":3954.838785918664,"d":"3,954.84"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":26552.452499945583,"d":"26,552.45"},{"v":13306.443248378135,"d":"13,306.44"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":491911.76196685917,"d":"491,911.76"},{"v":473348.68467406393,"d":"473,348.68"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":489331.6702350942,"d":"489,331.67"},{"v":462846.266112612,"d":"462,846.27"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":489331.6702350942,"d":"489,331.67"},{"v":424557.16005453427,"d":"424,557.16"}]
[{"$nulls":3},"26.1.2","Черемховский","тыс.руб",{"v":0,"d":"0.00"},{"v":9540.951998754206,"d":"9,540.95"}]
[{"$nulls":3},"26.1.3","Головинский","тыс.руб",{"v":0,"d":"0.00"},{"v":28748.15405932346,"d":"28,748.15"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":2580.091731764931,"d":"2,580.09"},{"v":10502.418561451945,"d":"10,502.42"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":221287.1513990211,"d":"221,287.15"},{"v":212936.52672825084,"d":"212,936.53"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":4408.176440784249,"d":"4,408.18"},{"v":4241.826850639523,"d":"4,241.83"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":4391.829484121612,"d":"4,391.83"},{"v":4165.631031326787,"d":"4,165.63"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":4391.829484121612,"d":"4,391.83"},{"v":4124.973506126143,"d":"4,124.97"}]
[{"$nulls":3},"27.1.2","Черемховский","руб/тут",{"v":0,"d":"0.00"},{"v":4954.225683488486,"d":"4,954.23"}]
[{"$nulls":3},"27.1.3","Головинский","руб/тут",{"v":0,"d":"0.00"},{"v":4591.410183238663,"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":14990.060989784248,"d":"14,990.06"},{"v":21878.219772488417,"d":"21,878.22"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":4408.176440784249,"d":"4,408.18"},{"v":4241.826850639523,"d":"4,241.83"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":3300.890376153942,"d":"3,300.89"},{"v":3140.17940619828,"d":"3,140.18"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3300.890376153942,"d":"3,300.89"},{"v":3121.304001690474,"d":"3,121.30"}]
[{"$nulls":3},"28.1.2","Черемховский","руб/тнт",{"v":0,"d":"0.00"},{"v":3361.0439285847833,"d":"3,361.04"}]
[{"$nulls":3},"28.1.3","Головинский","руб/тнт",{"v":0,"d":"0.00"},{"v":3367.4784714424336,"d":"3,367.48"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":20941.07662159637,"d":"20,941.08"},{"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":1562.591322270663,"d":"1,562.59"},{"v":1503.6244389085293,"d":"1,503.62"}]

{"sheet":"2.3","index":11,"n_rows":203,"n_cols":8,"rows_kept":203,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\" в 2024 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2024]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":184.584,"d":"184.58"},{"v":139.244442,"d":"139.24"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":26.014764814882525,"d":"26.01"},{"v":23.541627136896402,"d":"23.54"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":10.590674671748019,"d":"10.59"},{"v":9.902618008448759,"d":"9.90"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":5.737590837639242,"d":"5.74"},{"v":7.11167919251582,"d":"7.11"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":15.424090143134507,"d":"15.42"},{"v":13.639009128447642,"d":"13.64"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":32.42639225306083,"d":"32.43"},{"v":38.81549187192862,"d":"38.82"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":158.56923518511746,"d":"158.57"},{"v":115.70281486310358,"d":"115.70"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.5383166424326514,"d":"0.54"},{"v":0.4118006095032341,"d":"0.41"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.3394836594905739,"d":"0.34"},{"v":0.35591235182174724,"d":"0.36"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":1.1346185426848239,"d":"1.13"},{"v":0.8082739578700011,"d":"0.81"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.7155351044988288,"d":"0.72"},{"v":0.6985776092192129,"d":"0.70"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":156.8963,"d":"156.90"},{"v":114.48274029573035,"d":"114.48"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":475.6647,"d":"475.66"},{"v":351.38055633687276,"d":"351.38"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":1.7275,"d":"1.73"},{"v":1.4243733053277476,"d":"1.42"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.3631759935097139,"d":"0.36"},{"v":0.40536486144161715,"d":"0.41"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":473.93719999999996,"d":"473.94"},{"v":349.95618303154504,"d":"349.96"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":158.56923518511746,"d":"158.57"},{"v":115.70281486310358,"d":"115.70"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":348.8523800378718,"d":"348.85"},{"v":325.7017509812335,"d":"325.70"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":55.317255095113275,"d":"55.32"},{"v":37.68460939437033,"d":"37.68"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":475.6647,"d":"475.66"},{"v":351.38055633687276,"d":"351.38"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":142.90615068405,"d":"142.91"},{"v":134.99431076149068,"d":"134.99"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":67.97541129328344,"d":"67.98"},{"v":47.43437601768528,"d":"47.43"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":123.29266638839673,"d":"123.29"},{"v":85.11898541205561,"d":"85.12"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":44.86662241601036,"d":"44.87"},{"v":44.27286017560186,"d":"44.27"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":123.29266638839673,"d":"123.29"},{"v":85.11898541205561,"d":"85.12"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":123.10249693671084,"d":"123.10"},{"v":84.82886447055209,"d":"84.83"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":123.10249693671084,"d":"123.10"},{"v":80.28854247482002,"d":"80.29"}]
[null,null,"О","18.1.2","Загустайский (3Бр)","тыс.тут",{"v":0,"d":"0.00"},{"v":0.27045463689693006,"d":"0.27"}]
[null,null,"О","18.1.3","Хакасский","тыс.тут",{"v":0,"d":"0.00"},{"v":4.269867358835139,"d":"4.27"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.19016945168589847,"d":"0.19"},{"v":0.2901209415035365,"d":"0.29"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":55.317255095113275,"d":"55.32"},{"v":37.68460939437033,"d":"37.68"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100,"d":"100.00"},{"v":100.00000000000003,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.84575769406526,"d":"99.85"},{"v":99.65915836508265,"d":"99.66"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.84575769406526,"d":"99.85"},{"v":94.32506988440743,"d":"94.33"}]
[{"$nulls":3},"19.1.2","Загустайский (3Бр)","%",null,{"v":0.3177371482844589,"d":"0.32"}]
[{"$nulls":3},"19.1.3","Хакасский","%",null,{"v":5.016351332390749,"d":"5.02"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.1542423059347475,"d":"0.15"},{"v":0.34084163491738,"d":"0.34"}]
[{"$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":0.7515980272203434,"d":"0.75"},{"v":0.756851905365993,"d":"0.76"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7515980272203434,"d":"0.75"},{"v":0.7589880692166247,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Загустайский (3Бр)",null,null,{"v":0.49476152062115536,"d":"0.49"}]
[{"$nulls":3},"20.1.3","Хакасский",null,null,{"v":0.7424709756117821,"d":"0.74"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3969974262191294,"d":"1.40"},{"v":1.3969974262191294,"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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":163.78767968828276,"d":"163.79"},{"v":112.08119299049814,"d":"112.08"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":163.78767968828276,"d":"163.79"},{"v":105.78366871786054,"d":"105.78"}]
[{"$nulls":3},"21.1.2","Загустайский (3Бр)","тыс. тнт",{"v":0,"d":"0.00"},{"v":0.5466363603971949,"d":"0.55"}]
[{"$nulls":3},"21.1.3","Хакасский","тыс. тнт",{"v":0,"d":"0.00"},{"v":5.750887912240406,"d":"5.75"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.13612727419303705,"d":"0.14"},{"v":0.20767464281500322,"d":"0.21"}]
[{"$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":2810.3527791967367,"d":"2,810.35"},{"v":2877.97073402759,"d":"2,877.97"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":2810.3527791967367,"d":"2,810.35"},{"v":2956.758867004535,"d":"2,956.76"}]
[{"$nulls":3},"22.1.2","Загустайский (3Бр)","руб/тнт",null,{"v":1169.0999951724398,"d":"1,169.10"}]
[{"$nulls":3},"22.1.3","Хакасский","руб/тнт",null,{"v":1591.1491180291914,"d":"1,591.15"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":18856.875512697967,"d":"18,856.88"},{"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":462868.0958734914,"d":"462,868.10"},{"v":328798.7705730218,"d":"328,798.77"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":460301.1608101504,"d":"460,301.16"},{"v":322566.3932615519,"d":"322,566.39"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":460301.1608101504,"d":"460,301.16"},{"v":312776.8004658044,"d":"312,776.80"}]
[{"$nulls":3},"23.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":639.0725663014406,"d":"639.07"}]
[{"$nulls":3},"23.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":9150.520229446061,"d":"9,150.52"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":2566.935063341002,"d":"2,566.94"},{"v":6232.377311469891,"d":"6,232.38"}]
[{"$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"}]
[{"$nulls":3},"23.5","на производство э/э","тыс.руб",{"v":207673.28085973617,"d":"207,673.28"},{"v":145568.61995489188,"d":"145,568.62"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":336.45803398773586,"d":"336.46"},{"v":193.52181282796818,"d":"193.52"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":336.45803398773586,"d":"336.46"},{"v":159.38602191690427,"d":"159.39"}]
[{"$nulls":3},"24.1.2","Загустайский (3Бр)","руб/тнт"]
[{"$nulls":3},"24.1.3","Хакасский","руб/тнт",null,{"v":839.8211866462126,"d":"839.82"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":55107.68069933264,"d":"55,107.68"},{"v":21690.15565144256,"d":"21,690.16"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":55107.68069933264,"d":"55,107.68"},{"v":21690.15565144256,"d":"21,690.16"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":55107.68069933264,"d":"55,107.68"},{"v":16860.43814071546,"d":"16,860.44"}]
[{"$nulls":3},"25.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":4829.717510727099,"d":"4,829.72"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":24724.95502159019,"d":"24,724.96"},{"v":9602.85228343357,"d":"9,602.85"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":517975.776572824,"d":"517,975.78"},{"v":350488.9262244643,"d":"350,488.93"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":515408.841509483,"d":"515,408.84"},{"v":344256.5489129945,"d":"344,256.55"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":515408.841509483,"d":"515,408.84"},{"v":329637.2386065199,"d":"329,637.24"}]
[{"$nulls":3},"26.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":639.0725663014406,"d":"639.07"}]
[{"$nulls":3},"26.1.3","Хакасский","тыс.руб",{"v":0,"d":"0.00"},{"v":13980.237740173161,"d":"13,980.24"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":2566.935063341002,"d":"2,566.94"},{"v":6232.377311469891,"d":"6,232.38"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":232398.23588132637,"d":"232,398.24"},{"v":155171.47223832546,"d":"155,171.47"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":4201.188860180021,"d":"4,201.19"},{"v":4117.635149523572,"d":"4,117.64"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":4186.8268665132255,"d":"4,186.83"},{"v":4058.2477563695484,"d":"4,058.25"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":4186.8268665132255,"d":"4,186.83"},{"v":4105.657276191061,"d":"4,105.66"}]
[{"$nulls":3},"27.1.2","Загустайский (3Бр)","руб/тут",{"v":0,"d":"0.00"},{"v":2362.9565890748268,"d":"2,362.96"}]
[{"$nulls":3},"27.1.3","Хакасский","руб/тут",{"v":0,"d":"0.00"},{"v":3274.162067644908,"d":"3,274.16"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":13498.146208996757,"d":"13,498.15"},{"v":21481.997401397235,"d":"21,482.00"}]
[{"$nulls":3},"27.3","газ всего, в том числе:","руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":4201.18886018002,"d":"4,201.19"},{"v":4117.635149523571,"d":"4,117.64"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":3146.8108131844724,"d":"3,146.81"},{"v":3071.492546855558,"d":"3,071.49"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":3146.8108131844724,"d":"3,146.81"},{"v":3116.1448889214394,"d":"3,116.14"}]
[{"$nulls":3},"28.1.2","Загустайский (3Бр)","руб/тнт",{"v":0,"d":"0.00"},{"v":1169.0999951724398,"d":"1,169.10"}]
[{"$nulls":3},"28.1.3","Хакасский","руб/тнт",{"v":0,"d":"0.00"},{"v":2430.970304675404,"d":"2,430.97"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":18856.875512697967,"d":"18,856.88"},{"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":1481.2219018633732,"d":"1,481.22"},{"v":1355.4136792802872,"d":"1,355.41"}]

{"sheet":"2.4","index":12,"n_rows":192,"n_cols":8,"rows_kept":192,"merged":[[3,3,3,7],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,5,7]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":12}
[]
[]
[]
[{"$nulls":3},"Расчет расходов на топливо станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\" в 2023 году"]
[]
[{"$nulls":3},"№ п/п","Показатели","Единица измерения",2023]
[{"$nulls":6},"План (утв. органами регулирования)","Факт"]
[{"$nulls":3},1,2,3,4,5]
[{"$nulls":3},"1","Выработка электроэнергии, всего ","млн.кВтч",{"v":142.9033,"d":"142.90"},{"v":174.16979200000003,"d":"174.17"}]
[{"$nulls":3},"2","Расход электроэнергии на собств. нужды:","млн.кВтч",{"v":22.190869705434896,"d":"22.19"},{"v":31.096232316339115,"d":"31.10"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",{"v":10.814685381145438,"d":"10.81"},{"v":12.575610758027779,"d":"12.58"}]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":7.567834599442727,"d":"7.57"},{"v":7.22031680328801,"d":"7.22"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",{"v":11.376184324289458,"d":"11.38"},{"v":18.520621558311337,"d":"18.52"}]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":32.52371575227445,"d":"32.52"},{"v":40.331200517787735,"d":"40.33"}]
[{"$nulls":3},"3","Отпуск электроэнергии с шин ","млн.кВтч",{"v":120.71243029456511,"d":"120.71"},{"v":143.0735596836609,"d":"143.07"}]
[{"$nulls":3},"4","Расход электроэнергии на производственные и хозяйственные нужды ","млн.кВтч",{"v":0.566614681295666,"d":"0.57"},{"v":1.000595960519869,"d":"1.00"}]
[{"$nulls":3},"4.1","то же в % к отпуску с шин","%",{"v":0.46939215780263926,"d":"0.47"},{"v":0.6993577029412079,"d":"0.70"}]
[{"$nulls":3},"5","Расход электроэнергии на потери в трансформаторах","млн.кВтч",{"v":1.1073875642694402,"d":"1.11"},{"v":1.6994941504579422,"d":"1.70"}]
[{"$nulls":3},"5.1","то же в % к отпуску с шин","%",{"v":0.9173765796672049,"d":"0.92"},{"v":1.1878464156588855,"d":"1.19"}]
[{"$nulls":3},"6","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":119.038428049,"d":"119.04"},{"v":140.3734695726831,"d":"140.37"}]
[{"$nulls":3},"7","Отпуск теплоэнергии с коллекторов","тыс.Гкал",{"v":349.78119999999996,"d":"349.78"},{"v":459.21324732555314,"d":"459.21"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды:","тыс.Гкал",{"v":1.4145999999999992,"d":"1.41"},{"v":1.7049048310399342,"d":"1.70"}]
[{"$nulls":3},"8.1","то же в % к выработке теплоэнергии","%",{"v":0.4044242515035112,"d":"0.40"},{"v":0.3712664739027584,"d":"0.37"}]
[{"$nulls":3},"9","Отпуск теплоэнергии в сеть","тыс.Гкал",{"v":348.36659999999995,"d":"348.37"},{"v":457.5083424945132,"d":"457.51"}]
[{"$nulls":3},"10","Отпуск э/э с шин","млн.кВтч",{"v":120.71243029456511,"d":"120.71"},{"v":143.0735596836609,"d":"143.07"}]
[{"$nulls":3},"11","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":372.1,"d":"372.10"},{"v":334.6012751705882,"d":"334.60"}]
[{"$nulls":3},"12","Расход усл. топлива на пр-во э/э","тыс.тут",{"v":44.91709531260768,"d":"44.92"},{"v":47.8725955133482,"d":"47.87"}]
[{"$nulls":3},"13","Выработка теплоэнергии","тыс.Гкал",{"v":349.78119999999996,"d":"349.78"},{"v":459.21324732555314,"d":"459.21"}]
[{"$nulls":3},"14","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",{"v":152,"d":"152.00"},{"v":138.3050171440636,"d":"138.31"}]
[{"$nulls":3},"15","Итого расход усл. топлива на пр-во т/э","тыс.тут",{"v":53.1667424,"d":"53.17"},{"v":63.51149604414175,"d":"63.51"}]
[{"$nulls":3},"16","Расход т.у.т., всего","тыс.тут",{"v":98.08383771260768,"d":"98.08"},{"v":111.38409155748995,"d":"111.38"}]
[{"$nulls":3},"17","Удельный вес расхода топлива на э/э (п.3 / п.7)","%",{"v":45.79459405352574,"d":"45.79"},{"v":42.97974229887144,"d":"42.98"}]
[{"$nulls":3},"18","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":98.08383771260768,"d":"98.08"},{"v":111.38409155748995,"d":"111.38"}]
[{"$nulls":3},"18.1","уголь всего, в том числе:","тыс.тут",{"v":97.89006670076093,"d":"97.89"},{"v":111.23705240655686,"d":"111.24"}]
[{"$nulls":3},"18.1.0"]
[null,null,"О","18.1.1","Тугнуйский","тыс.тут",{"v":97.89006670076093,"d":"97.89"},{"v":110.71612751986297,"d":"110.72"}]
[null,null,"О","18.1.2","Загустайский (3Бр)","тыс.тут",{"v":0,"d":"0.00"},{"v":0.5209248866938944,"d":"0.52"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"18.2","мазут","тыс.тут",{"v":0.19377101184676274,"d":"0.19"},{"v":0.14703915093309583,"d":"0.15"}]
[{"$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"}]
[{"$nulls":3},"18.5","на производство э/э","тыс.тут",{"v":44.91709531260767,"d":"44.92"},{"v":47.87259551334821,"d":"47.87"}]
[{"$nulls":3},"19","ДОЛЯ","%",{"v":100.00000000000001,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"19.1","уголь всего, в том числе:","%",{"v":99.80244348471099,"d":"99.80"},{"v":99.86798909173021,"d":"99.87"}]
[{"$nulls":3},"19.1.0"]
[{"$nulls":3},"19.1.1","Тугнуйский","%",{"v":99.80244348471099,"d":"99.80"},{"v":99.40030570947178,"d":"99.40"}]
[{"$nulls":3},"19.1.2","Загустайский (3Бр)","%",null,{"v":0.4676833822584291,"d":"0.47"}]
[{"$nulls":5},"%",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"19.2","мазут","%",{"v":0.19755651528901735,"d":"0.20"},{"v":0.13201090826978898,"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"]
[{"$nulls":3},"20.1","уголь всего, в том числе:",null,{"v":0.7376031462076708,"d":"0.74"},{"v":0.7600390304454598,"d":"0.76"}]
[{"$nulls":3},"20.1.0"]
[{"$nulls":3},"20.1.1","Тугнуйский",null,{"v":0.7376031462076708,"d":"0.74"},{"v":0.7619591988176296,"d":"0.76"}]
[{"$nulls":3},"20.1.2","Загустайский (3Бр)",null,null,{"v":0.49494485294117646,"d":"0.49"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"20.2","мазут",null,{"v":1.3946397966889983,"d":"1.39"},{"v":1.3946397966889983,"d":"1.39"}]
[{"$nulls":3},"20.3","газ всего, в том числе:",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"]
[{"$nulls":3},"21.1","уголь всего, в том числе:","тыс. тнт",{"v":132.71373258649328,"d":"132.71"},{"v":146.3570263508187,"d":"146.36"}]
[{"$nulls":3},"21.1.0"]
[{"$nulls":3},"21.1.1","Тугнуйский","тыс. тнт",{"v":132.71373258649328,"d":"132.71"},{"v":145.30453558624495,"d":"145.30"}]
[{"$nulls":3},"21.1.2","Загустайский (3Бр)","тыс. тнт",{"v":0,"d":"0.00"},{"v":1.0524907645737365,"d":"1.05"}]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.2","мазут","тыс. тнт",{"v":0.1389398268332746,"d":"0.14"},{"v":0.10543163280022566,"d":"0.11"}]
[{"$nulls":3},"21.3","газ всего, в том числе:","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.1","Газ лимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.2","Газ сверхлимитный","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.3.3","Газ коммерческий","млн.куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4","др.виды топлива","тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"21.4.0"]
[{"$nulls":5},"тыс. тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22","ЦЕНА НАТУРАЛЬНОГО ТОПЛИВА"]
[{"$nulls":3},"22.1","уголь всего, в том числе:","руб/тнт",{"v":1940.6217642544175,"d":"1,940.62"},{"v":1926.8924755907344,"d":"1,926.89"}]
[{"$nulls":3},"22.1.0"]
[{"$nulls":3},"22.1.1","Тугнуйский","руб/тнт",{"v":1940.6217642544175,"d":"1,940.62"},{"v":1932.3814273542957,"d":"1,932.38"}]
[{"$nulls":3},"22.1.2","Загустайский (3Бр)","руб/тнт",null,{"v":1169.0999954044119,"d":"1,169.10"}]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.2","мазут","руб/тнт",{"v":16631.7832386101,"d":"16,631.78"},{"v":25044.107724137935,"d":"25,044.11"}]
[{"$nulls":3},"22.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"22.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"23","СТОИМОСТЬ НАТУРАЛЬНОГО ТОПЛИВА","тыс.руб",{"v":259857.97495589062,"d":"259,857.97"},{"v":284654.693994608,"d":"284,654.69"}]
[{"$nulls":3},"23.1","уголь всего, в том числе:","тыс.руб",{"v":257547.15787278957,"d":"257,547.16"},{"v":282014.2528252274,"d":"282,014.25"}]
[{"$nulls":3},"23.1.0"]
[{"$nulls":3},"23.1.1","Тугнуйский","тыс.руб",{"v":257547.15787278957,"d":"257,547.16"},{"v":280783.78587720107,"d":"280,783.79"}]
[{"$nulls":3},"23.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":1230.4669480263412,"d":"1,230.47"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"23.2","мазут","тыс.руб",{"v":2310.8170831010466,"d":"2,310.82"},{"v":2640.441169380606,"d":"2,640.44"}]
[{"$nulls":3},"23.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":119000.9047467627,"d":"119,000.90"},{"v":122343.85392052362,"d":"122,343.85"}]
[{"$nulls":3},"24","ТАРИФ Ж/Д ПЕРЕВОЗКИ / ТАРИФ ГРО, ПССУ"]
[{"$nulls":3},"24.1","уголь всего, в том числе:","руб/тнт",{"v":279.6376594815021,"d":"279.64"},{"v":145.0019564067593,"d":"145.00"}]
[{"$nulls":3},"24.1.0"]
[{"$nulls":3},"24.1.1","Тугнуйский","руб/тнт",{"v":279.6376594815021,"d":"279.64"},{"v":146.05225548618932,"d":"146.05"}]
[{"$nulls":3},"24.1.2","Загустайский (3Бр)","руб/тнт"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.2.","мазут","руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.1","Газ лимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.2","Газ сверхлимитный","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.3.3","Газ коммерческий","руб/тыс. куб.м",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"24.4.0"]
[{"$nulls":5},"руб/тнт",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"25","СТОИМОСТЬ Ж/Д ПЕРЕВОЗКИ","тыс.руб",{"v":37111.75756154094,"d":"37,111.76"},{"v":21222.055154744336,"d":"21,222.06"}]
[{"$nulls":3},"25.1","уголь всего, в том числе:","тыс.руб",{"v":37111.75756154094,"d":"37,111.76"},{"v":21222.055154744336,"d":"21,222.06"}]
[{"$nulls":3},"25.1.0"]
[{"$nulls":3},"25.1.1","Тугнуйский","тыс.руб",{"v":37111.75756154094,"d":"37,111.76"},{"v":21222.055154744336,"d":"21,222.06"}]
[{"$nulls":3},"25.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.2","мазут","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.1","Газ лимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.2","Газ сверхлимитный","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.3.3","Газ коммерческий","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4","др.виды топлива","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.4.0"]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"25.5","на производство э/э","тыс.руб",{"v":16995.178721436314,"d":"16,995.18"},{"v":9121.184616033479,"d":"9,121.18"}]
[{"$nulls":3},"26","СТОИМОСТЬ НАТУР.ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","тыс.руб",{"v":296969.73251743155,"d":"296,969.73"},{"v":305876.74914935237,"d":"305,876.75"}]
[{"$nulls":3},"26.1","уголь всего, в том числе:","тыс.руб",{"v":294658.9154343305,"d":"294,658.92"},{"v":303236.30797997175,"d":"303,236.31"}]
[{"$nulls":3},"26.1.0"]
[{"$nulls":3},"26.1.1","Тугнуйский","тыс.руб",{"v":294658.9154343305,"d":"294,658.92"},{"v":302005.8410319454,"d":"302,005.84"}]
[{"$nulls":3},"26.1.2","Загустайский (3Бр)","тыс.руб",{"v":0,"d":"0.00"},{"v":1230.4669480263412,"d":"1,230.47"}]
[{"$nulls":5},"тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"26.2","мазут","тыс.руб",{"v":2310.8170831010466,"d":"2,310.82"},{"v":2640.441169380606,"d":"2,640.44"}]
[{"$nulls":3},"26.3","газ всего, в том числе:","тыс.руб",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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":135996.083468199,"d":"135,996.08"},{"v":131465.03853655708,"d":"131,465.04"}]
[{"$nulls":3},"27","ЦЕНА УСЛОВНОГО ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ","руб/тут",{"v":3027.7132241457875,"d":"3,027.71"},{"v":2746.1439499327125,"d":"2,746.14"}]
[{"$nulls":3},"27.1","уголь всего, в том числе:","руб/тут",{"v":3010.1002621141342,"d":"3,010.10"},{"v":2726.0368862677406,"d":"2,726.04"}]
[{"$nulls":3},"27.1.0"]
[{"$nulls":3},"27.1.1","Тугнуйский","руб/тут",{"v":3010.1002621141342,"d":"3,010.10"},{"v":2727.7493152726483,"d":"2,727.75"}]
[{"$nulls":3},"27.1.2","Загустайский (3Бр)","руб/тут",{"v":0,"d":"0.00"},{"v":2362.081327762303,"d":"2,362.08"}]
[{"$nulls":5},"руб/тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"27.2","мазут","руб/тут",{"v":11925.504548267923,"d":"11,925.50"},{"v":17957.402179111,"d":"17,957.40"}]
[{"$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"}]
[{"$nulls":3},"27.5","на производство э/э","руб/тут",{"v":3027.7132241457875,"d":"3,027.71"},{"v":2746.143949932712,"d":"2,746.14"}]
[{"$nulls":3},"28","ЦЕНА НАТУР. ТОПЛИВА С УЧЕТОМ ПЕРЕВОЗКИ"]
[{"$nulls":3},"28.1","уголь всего, в том числе:","руб/тнт",{"v":2220.2594237359194,"d":"2,220.26"},{"v":2071.8944319974935,"d":"2,071.89"}]
[{"$nulls":3},"28.1.0"]
[{"$nulls":3},"28.1.1","Тугнуйский","руб/тнт",{"v":2220.2594237359194,"d":"2,220.26"},{"v":2078.433682840485,"d":"2,078.43"}]
[{"$nulls":3},"28.1.2","Загустайский (3Бр)","руб/тнт",{"v":0,"d":"0.00"},{"v":1169.0999954044119,"d":"1,169.10"}]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.2","мазут","руб/тнт",{"v":16631.7832386101,"d":"16,631.78"},{"v":25044.107724137935,"d":"25,044.11"}]
[{"$nulls":3},"28.3","газ всего, в том числе:","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.1","Газ лимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.2","Газ сверхлимитный","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.3.3","Газ коммерческий","руб/тыс. куб.м",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4","др.виды топлива","руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"28.4.0"]
[{"$nulls":5},"руб/тнт",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"29","Топливная составляющая тарифа","руб/тыс.кВтч",{"v":1142.4553036958678,"d":"1,142.46"},{"v":936.5376444477397,"d":"936.54"}]

{"sheet":"4","index":13,"n_rows":81,"n_cols":13,"rows_kept":81,"merged":[[3,3,3,12]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":21}
[]
[]
[]
[{"$nulls":3},"Структура топлива станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\""]
[]
[{"$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":174.16979200000003,"d":"174.17"},{"v":139.244442,"d":"139.24"},177.98,{"v":163.798078,"d":"163.80"},{"v":173.8698,"d":"173.87"},168.64]
[{"$nulls":3},"1.1","по теплофикационному циклу","млн.кВтч",null,{"v":174.16979200000003,"d":"174.17"},{"v":139.244442,"d":"139.24"},177.98,{"v":163.798078,"d":"163.80"},{"v":173.8698,"d":"173.87"},168.64]
[{"$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":33.79632242731693,"d":"33.80"},{"v":24.761701704269637,"d":"24.76"},38.73,{"v":32.42934137719553,"d":"32.43"},{"v":33.7007,"d":"33.70"},{"v":30.009999999999998,"d":"30.01"}]
[{"$nulls":3},"2.1","на производство электроэнергии","млн.кВтч",null,{"v":12.575610758027779,"d":"12.58"},{"v":9.902618008448759,"d":"9.90"},14.18,{"v":12.219409588825513,"d":"12.22"},{"v":13.108835541510697,"d":"13.11"},11.09]
[{"$nulls":3},"2.1.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":7.22031680328801,"d":"7.22"},{"v":7.11167919251582,"d":"7.11"},{"v":7.967187324418474,"d":"7.97"},{"v":7.460044548767851,"d":"7.46"},{"v":7.539455121884707,"d":"7.54"},{"v":6.576138519924099,"d":"6.58"}]
[{"$nulls":3},"2.2","на производство теплоэнергии","млн.кВтч",null,{"v":18.520621558311337,"d":"18.52"},{"v":13.639009128447642,"d":"13.64"},22.03,{"v":18.06321022891966,"d":"18.06"},{"v":18.791744670060815,"d":"18.79"},17.14]
[{"$nulls":3},"2.2.1","то же в кВтч/Гкал","кВтч/Гкал",{"v":0,"d":"0.00"},{"v":40.331200517787735,"d":"40.33"},{"v":38.81549187192862,"d":"38.82"},{"v":46.72718788444407,"d":"46.73"},{"v":42.26782880091006,"d":"42.27"},{"v":44.137927424773,"d":"44.14"},{"v":44.788209778149415,"d":"44.79"}]
[{"$nulls":3},"2.3","Расход электроэнергии на производственные и хозяйственне нужды ","млн.кВтч",null,{"v":1.000595960519869,"d":"1.00"},{"v":0.4118006095032341,"d":"0.41"},1.11,{"v":0.8407988566743677,"d":"0.84"},{"v":0.42811975559601423,"d":"0.43"},0.49]
[{"$nulls":3},"2.3.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":0.5744945486987025,"d":"0.57"},{"v":0.2957393513079927,"d":"0.30"},{"v":0.6236655804022925,"d":"0.62"},{"v":0.5133142384456841,"d":"0.51"},{"v":0.24623008457823858,"d":"0.25"},{"v":0.2905597722960152,"d":"0.29"}]
[{"$nulls":3},"2.4","Расход электроэнергии на потери в трансформаторах","млн.кВтч",null,{"v":1.6994941504579422,"d":"1.70"},{"v":0.8082739578700011,"d":"0.81"},1.41,{"v":1.3059227027759812,"d":"1.31"},{"v":1.3720000328324709,"d":"1.37"},1.29]
[{"$nulls":3},"2.4.1","то же в % к выработке электроэнергии","%",{"v":0,"d":"0.00"},{"v":0.9757686054180635,"d":"0.98"},{"v":0.5804712534738019,"d":"0.58"},{"v":0.792223845375885,"d":"0.79"},{"v":0.7972759624053593,"d":"0.80"},{"v":0.7890962276556773,"d":"0.79"},{"v":0.7649430740037951,"d":"0.76"}]
[{"$nulls":3},"3","Отпуск с шин","млн.кВтч",{"v":0,"d":"0.00"},{"v":143.07355968366087,"d":"143.07"},{"v":115.7028148631036,"d":"115.70"},141.76,{"v":133.5121248489215,"d":"133.51"},{"v":141.9692197884285,"d":"141.97"},{"v":140.4,"d":"140.40"}]
[{"$nulls":3},"3.1","по теплофикационному циклу","млн.кВтч",null,{"v":143.07355968366087,"d":"143.07"},{"v":115.7028148631036,"d":"115.70"},141.76,{"v":133.5121248489215,"d":"133.51"},{"v":141.9692197884285,"d":"141.97"},{"v":140.4,"d":"140.40"}]
[{"$nulls":3},"3.2","по конденсационному циклу (отпуск с шин ГЭС и ГАЭС)","млн.кВтч",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"4","Полезный отпуск электроэнергии в сеть ","млн.кВтч",{"v":0,"d":"0.00"},{"v":140.3734695726831,"d":"140.37"},{"v":114.48274029573035,"d":"114.48"},139.25,{"v":131.36873662280448,"d":"131.37"},{"v":140.16910000000001,"d":"140.17"},138.63]
[{"$nulls":3},"5","Нормативный уд. расход усл.топлива на пр-во э/э","г/кВтч",{"v":0,"d":"0.00"},{"v":334.6012751705882,"d":"334.60"},{"v":325.7017509812335,"d":"325.70"},351.17,{"v":337.8945651586934,"d":"337.89"},{"v":348.8523800378718,"d":"348.85"},{"v":348.8523800378718,"d":"348.85"}]
[{"$nulls":3},"5.1","по теплофикационному циклу","г/кВтч",null,{"v":334.6012751705882,"d":"334.60"},{"v":325.7017509812335,"d":"325.70"},351.17,{"v":337.8945651586934,"d":"337.89"},{"v":348.8523800378718,"d":"348.85"},{"v":348.8523800378718,"d":"348.85"}]
[{"$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":459.21324732555314,"d":"459.21"},{"v":351.38055633687276,"d":"351.38"},471.46,{"v":427.35126788747533,"d":"427.35"},{"v":425.7505,"d":"425.75"},382.69]
[{"$nulls":3},"7","Нормативный уд. расход усл.топлива на пр-во т/э","кг/ Гкал",null,{"v":138.3050171440636,"d":"138.31"},{"v":134.99431076149068,"d":"134.99"},143.02,{"v":139.13150973248406,"d":"139.13"},{"v":142.90615068405,"d":"142.91"},{"v":142.90615068405,"d":"142.91"}]
[{"$nulls":3},"8","Отпуск теплоэнергии на собств. нужды",null,null,{"v":1.7049048310399342,"d":"1.70"},{"v":1.4243733053277476,"d":"1.42"},{"v":1.7,"d":"1.70"},{"v":1.6097593787892273,"d":"1.61"},{"v":1.7224,"d":"1.72"},1.58]
[{"$nulls":3},"9","РАСХОД УСЛОВНОГО ТОПЛИВА","тыс.тут",{"v":0,"d":"0.00"},{"v":111.38409155748994,"d":"111.38"},{"v":85.11898541205561,"d":"85.12"},{"v":117.71645977112757,"d":"117.72"},{"v":104.73984558022437,"d":"104.74"},{"v":110.36866532212265,"d":"110.37"},{"v":103.97892642056632,"d":"103.98"}]
[{"$nulls":3},"9.1","уголь всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":111.23705240655684,"d":"111.24"},{"v":84.82886447055208,"d":"84.83"},{"v":117.21006839999998,"d":"117.21"},{"v":104.42532842570296,"d":"104.43"},{"v":110.1984301477004,"d":"110.20"},{"v":103.6676289625963,"d":"103.67"}]
[{"$nulls":3},"9.1.0"]
[null,null,"О","9.1.1","Тугнуйский","тыс.тут",null,{"v":110.71612751986295,"d":"110.72"},{"v":80.28854247482,"d":"80.29"},{"v":108.57353068286244,"d":"108.57"},{"v":99.85940022584846,"d":"99.86"},{"v":110.1984301477004,"d":"110.20"},{"v":103.6676289625963,"d":"103.67"}]
[null,null,"О","9.1.2","Загустайский (3Бр)","тыс.тут",null,{"v":0.5209248866938943,"d":"0.52"},{"v":0.2704546368969301,"d":"0.27"},null,{"v":0.2637931745302748,"d":"0.26"}]
[null,null,"О","9.1.3","Головинский","тыс.тут",{"$nulls":3},{"v":6.605000049380488,"d":"6.61"},{"v":2.2016666831268292,"d":"2.20"}]
[null,null,"О","9.1.4","Черемховский","тыс.тут",{"$nulls":3},{"v":2.031537667757054,"d":"2.03"},{"v":0.6771792225856846,"d":"0.68"}]
[null,null,"О","9.1.5","Хакасский","тыс.тут",null,null,{"v":4.269867358835139,"d":"4.27"},null,{"v":1.423289119611713,"d":"1.42"}]
[{"$nulls":4},"Добавить разрез","тыс.тут",{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":3},"9.2","мазут","тыс.тут",null,{"v":0.14703915093309583,"d":"0.15"},{"v":0.2901209415035365,"d":"0.29"},{"v":0.5063913711275856,"d":"0.51"},{"v":0.314517154521406,"d":"0.31"},{"v":0.17023517442224598,"d":"0.17"},{"v":0.31129745797002384,"d":"0.31"}]
[{"$nulls":3},"9.3","газ всего, в том числе:","тыс.тут",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"9.5","на производство э/э","тыс.тут",null,{"v":47.872595513348195,"d":"47.87"},{"v":37.684609394370334,"d":"37.68"},{"v":49.7818592,"d":"49.78"},{"v":45.113021369239505,"d":"45.11"},{"v":49.52630021531301,"d":"49.53"},{"v":48.9788741573172,"d":"48.98"}]
[{"$nulls":3},"10","ДОЛЯ","%",{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100.00000000000003,"d":"100.00"},{"v":99.99999999999999,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[{"$nulls":3},"10.1","уголь всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":99.86798909173021,"d":"99.87"},{"v":99.65915836508265,"d":"99.66"},{"v":99.56982110053924,"d":"99.57"},{"v":99.69971585046828,"d":"99.70"},{"v":99.84575769406526,"d":"99.85"},{"v":99.70061485659997,"d":"99.70"}]
[{"$nulls":3},"10.1.0"]
[{"$nulls":3},"10.1.1","Тугнуйский","%",{"v":0,"d":"0.00"},{"v":99.40030570947178,"d":"99.40"},{"v":94.32506988440743,"d":"94.33"},{"v":92.23309203654149,"d":"92.23"},{"v":95.34041192505121,"d":"95.34"},{"v":99.84575769406526,"d":"99.85"},{"v":99.70061485659997,"d":"99.70"}]
[{"$nulls":3},"10.1.2","Загустайский (3Бр)","%",{"v":0,"d":"0.00"},{"v":0.4676833822584291,"d":"0.47"},{"v":0.3177371482844589,"d":"0.32"},{"v":0,"d":"0.00"},{"v":0.25185560764286713,"d":"0.25"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.3","Головинский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.610940103212739,"d":"5.61"},{"v":2.1020335393186027,"d":"2.10"},{"v":0,"d":"0.00"}]
[{"$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":0.6465344863116171,"d":"0.65"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.1.5","Хакасский","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5.016351332390749,"d":"5.02"},{"v":0,"d":"0.00"},{"v":1.3588802921439862,"d":"1.36"},{"v":0,"d":"0.00"}]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.2","мазут","%",{"v":0,"d":"0.00"},{"v":0.13201090826978898,"d":"0.13"},{"v":0.34084163491738,"d":"0.34"},{"v":0.4301788994607436,"d":"0.43"},{"v":0.3002841495317128,"d":"0.30"},{"v":0.1542423059347475,"d":"0.15"},{"v":0.2993851434000297,"d":"0.30"}]
[{"$nulls":3},"10.3","газ всего, в том числе:","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.3.1","Газ лимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.3.2","Газ сверхлимитный","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.3.3","Газ коммерческий","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.4","др.виды топлива","%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"10.4.0"]
[{"$nulls":5},"%",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11","ПЕРЕВОДНОЙ КОЭФФИЦИЕНТ"]
[{"$nulls":3},"11.1","уголь всего, в том числе:",{"$nulls":5},{"v":0.6816769049542434,"d":"0.68"}]
[{"$nulls":3},"11.1.0",{"$nulls":6},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.1.1","Тугнуйский",null,null,{"v":0.7619591988176296,"d":"0.76"},{"v":0.7589880692166247,"d":"0.76"},{"v":0.7566846179872225,"d":"0.76"},{"v":0.7592106286738257,"d":"0.76"},{"v":0.7515980272203434,"d":"0.75"},{"v":0.7285714285714285,"d":"0.73"}]
[{"$nulls":3},"11.1.2","Загустайский (3Бр)",null,null,{"v":0.49494485294117646,"d":"0.49"},{"v":0.49476152062115536,"d":"0.49"},null,{"v":0.4948531867811659,"d":"0.49"}]
[{"$nulls":3},"11.1.3","Головинский",{"$nulls":4},{"v":0.7334301090622881,"d":"0.73"},{"v":0.7334301090622881,"d":"0.73"}]
[{"$nulls":3},"11.1.4","Черемховский",{"$nulls":4},{"v":0.6784196246421552,"d":"0.68"},{"v":0.6784196246421552,"d":"0.68"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.1.5","Хакасский",{"$nulls":3},{"v":0.7424709756117821,"d":"0.74"},null,{"v":0.7424709756117821,"d":"0.74"}]
[{"$nulls":10},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.2","мазут",null,null,{"v":1.3977011494252873,"d":"1.40"},{"v":1.3948763250883394,"d":"1.39"},{"v":1.3967055593685656,"d":"1.40"},{"v":1.396427677960731,"d":"1.40"},{"v":1.3969974262191294,"d":"1.40"},{"v":1.3965714285714286,"d":"1.40"}]
[{"$nulls":3},"11.3","газ всего, в том числе:"]
[{"$nulls":3},"11.3.1","Газ лимитный",{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.3.2","Газ сверхлимитный",{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.3.3","Газ коммерческий",{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"11.4","др.виды топлива"]
[{"$nulls":3},"11.4.0",{"$nulls":6},{"v":0,"d":"0.00"}]
[{"$nulls":10},{"v":0,"d":"0.00"}]

{"sheet":"РчСтЭЭ","index":14,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[3,3,3,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на электрическую энергию (ээ) на период регулирования станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Тарифная ставка на ээ в 2026 г.","Тэ i-1, j",{"v":1528.921053459704,"d":"1,528.92"}]
[{"$nulls":3},2,"Балансовые показатели"]
[{"$nulls":3},"2.1","Выработка электроэнергии в 2026 г., млн.кВтч.",null,{"v":173.8698,"d":"173.87"}]
[{"$nulls":3},"2.2","Выработка электроэнергии в 2027 г., млн.кВтч.",null,168.64]
[{"$nulls":3},"2.3","Полезный отпуск электроэнергии в сеть в 2007 г., млн.кВтч."]
[{"$nulls":3},"2.4","Полезный отпуск электроэнергии в сеть в 2026 г., млн.кВтч.",null,{"v":140.16910000000001,"d":"140.17"}]
[{"$nulls":3},"2.5","Полезный отпуск электроэнергии в сеть в 2027 г., млн.кВтч.",null,138.63]
[{"$nulls":3},3,"Приросты удельных расходов в тарифной ставке на э/э, всего",null,{"v":346.90957956003507,"d":"346.91"}]
[{"$nulls":4},"в том числе:"]
[{"$nulls":3},"3.1","Прирост удельных расходов, относимых на финансирование капитальных вложений за счет прибыли в ставке тарифа на э/э","( I i, j  и  – 1) dэ и, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.1","Сумма в 2026 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.3","Удельные расходы в 2026 г.","dэ И, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.4","Удельные расходы в 2027 г.","dэ И, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2","Изменение в ставке тарифа за э/э удельных расходов на оплату налога на прибыль","ΔНэ, i, j  ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.1","Сумма в 2026 г."]
[{"$nulls":3},"3.2.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.3","Удельные расходы в 2026 г.","dэ Н, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.4","Удельные расходы в 2027 г.","dэ Н, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3","Изменение в ставке тарифа за э/э удельных расходов на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности","ΔРэ, i, j  ",{"v":0.30955300000000063,"d":"0.31"}]
[{"$nulls":3},"3.3.1","Сумма в 2026 г.",null,{"v":322.15891250690004,"d":"322.16"}]
[{"$nulls":3},"3.3.2","Сумма в 2027 г.",null,{"v":361.5348405600001,"d":"361.53"}]
[{"$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":346.6000265600351,"d":"346.60"}]
[{"$nulls":3},"3.4.1","Сумма в 2026 г.",null,{"v":213985.32912199173,"d":"213,985.33"}]
[{"$nulls":3},"3.4.2","Сумма в 2027 г.",null,{"v":259684.8658149664,"d":"259,684.87"}]
[{"$nulls":3},"3.4.3","Удельные расходы в 2026 г.","dэ Т, i-1, j",{"v":1526.622694459704,"d":"1,526.62"}]
[{"$nulls":3},"3.4.4","Удельные расходы в 2027 г.","dэ Т, i,j ",{"v":1873.222721019739,"d":"1,873.22"}]
[{"$nulls":3},"3.5","Изменение в ставке тарифа на э/э удельных выпадающих доходов гидроэлектростанций ","ΔГЭСэ, i, j  ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.1","Сумма в 2026 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.2","Сумма в 2027 г."]
[{"$nulls":3},"3.5.3","Удельные расходы в 2026 г.","dэ ГЭС, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.5.4","Удельные расходы в 2027 г.","dэ ГЭС, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6","Прирост удельных расходов, относимых на финансирование остальных, не указанных выше, расходов, в ставке тарифа на э/э","( I i п – 1) dэ о, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.1","Сумма в 2026 г."]
[{"$nulls":3},"3.6.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.3","Удельные расходы в 2026 г.","dэ о, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.4","Удельные расходы в 2027 г.","dэ о, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},4,"Тарифная ставка на ээ в 2027 г.","Тэ i , j   ",{"v":1875.830633019739,"d":"1,875.83"}]

{"sheet":"РчСтЭЭ_Ф","index":15,"n_rows":22,"n_cols":8,"rows_kept":22,"hidden":true,"merged":[[3,3,3,6],[8,2,10,2]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на электрическую энергию (ээ), рассчитанного с учетом фактических индексов и не содержащего ВД, на i-2 год станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 (БЛ 6) 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":156.8963,"d":"156.90"}]
[{"$nulls":3},"2.2","Полезный отпуск электроэнергии в сеть в 2025 г., млн.кВтч.",null,{"v":141.6155,"d":"141.62"}]
[{"$nulls":3},"3","Изменение в ставке тарифа на э/э удельных расходов на топливо ПЛАН","ΔТОПэ, i-2, j  ",{"v":81.36942040728991,"d":"81.37"}]
[{"$nulls":3},"3.1","Сумма в 2024 г.",null,{"v":232398.23588132637,"d":"232,398.24"},{"v":232398.23588132637,"d":"232,398.24"}]
[{"$nulls":3},"3.2","Сумма в 2025 г.",null,{"v":221287.1513990211,"d":"221,287.15"}]
[{"$nulls":3},"3.3","Удельные расходы в 2024 г.","dэ Т, i-3,j ",{"v":1481.2219018633732,"d":"1,481.22"}]
[{"$nulls":3},"3.4","Удельные расходы в 2025 г.","dэ Т, i-2,j ",{"v":1562.591322270663,"d":"1,562.59"}]
[{"$nulls":3},"4","Изменение в ставке тарифа на э/э удельных расходов на топливо ФАКТ","ΔТОПэ, i-2, j  ",{"v":22.402537045156123,"d":"22.40"}]
[{"$nulls":3},"4.1","Сумма в 2024 г.",null,{"v":232398.23588132637,"d":"232,398.24"}]
[{"$nulls":3},"4.2","Сумма в 2025 г.",null,{"v":212936.52672825084,"d":"212,936.53"}]
[{"$nulls":3},"4.3","Удельные расходы в 2024 г.","dэ Т, i-3,j ",{"v":1481.2219018633732,"d":"1,481.22"}]
[{"$nulls":3},"4.4","Удельные расходы в 2025 г.","dэ Т, i-2,j ",{"v":1503.6244389085293,"d":"1,503.62"}]
[{"$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":-58.966883362133785,"d":"-58.97"}]

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

{"sheet":"РчСтГМ","index":17,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[3,3,3,6],[61,4,61,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Расчет тарифа на генерирующую мощность (гм) на период регулирования станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\""]
[]
[{"$nulls":3},"№ п/п","Показатели","Обозначение в формуле","Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ"]
[{"$nulls":3},1,2,3,4]
[{"$nulls":3},"1","Тарифная ставка на гм, утвержденная на 2026 г.","Тм i-1, j * K",{"v":270452.0133652985,"d":"270,452.01"}]
[{"$nulls":3},"1.1","Расчетное значение тарифной ставки на гм в 2026 г. *","Тм i-1, j",{"v":270452.0133652985,"d":"270,452.01"}]
[{"$nulls":3},2,"Балансовые показатели"]
[{"$nulls":3},"2.1","Установленная мощность на начало 2007 г., МВт.",null,{"v":30,"d":"30.00"}]
[{"$nulls":3},"2.2","Установленная мощность среднегодовая 2026 г., МВт.",null,{"v":30,"d":"30.00"}]
[{"$nulls":3},"2.3","Установленная мощность среднегодовая 2027 г., МВт.",null,{"v":30,"d":"30.00"}]
[{"$nulls":3},"2.4","Базовый объем мощности, МВт. **",null,{"v":30,"d":"30.00"}]
[{"$nulls":3},"2.5","К - коэффициент, рассчитанный в соотв-и с Формулами цены","К",{"v":1,"d":"1.00"}]
[{"$nulls":3},3,"Приросты удельных расходов в тарифной ставке на гм, всего",null,{"v":32394.14729207314,"d":"32,394.15"}]
[{"$nulls":4},"в том числе:"]
[{"$nulls":3},"3.1","Прирост удельных расходов, относимых на финансирование капитальных вложений за счет прибыли в ставке тарифа на гм","( I i, j  и  – 1) dм и, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.1","Сумма в 2026 г."]
[{"$nulls":3},"3.1.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.3","Удельные расходы в 2026 г.","dм И, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.1.4","Удельные расходы в 2027 г.","dм И, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2","Изменение в ставке тарифа на гм удельных расходов на оплату налога на прибыль","ΔНм, i, j  ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.1","Сумма в 2026 г."]
[{"$nulls":3},"3.2.2","Сумма в 2027 г.",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.3","Удельные расходы в 2026 г.","dм Н, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.2.4","Удельные расходы в 2027 г.","dм Н, i,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3","Изменение в ставке тарифа на гм удельных расходов на оплату продукции (услуг) организаций, осуществляющих регулируемые виды деятельности","ΔРм, i, j  ",{"v":20494.258704,"d":"20,494.26"}]
[{"$nulls":3},"3.3.1","Сумма в 2026 г."]
[{"$nulls":3},"3.3.2","Сумма в 2027 г.",null,{"v":7377.933133439999,"d":"7,377.93"}]
[{"$nulls":3},"3.3.3","Удельные расходы в 2026 г.","dм Р, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.3.4","Удельные расходы в 2027 г.","dм Р, i,j ",{"v":20494.258704,"d":"20,494.26"}]
[{"$nulls":3},"3.4","Прирост удельных расходов, относимых на финансирование остальных, не указанных выше, расходов, в ставке тарифа на гм","( I i, j  и  – 1) dо и, i-1, j",{"v":11899.88858807314,"d":"11,899.89"}]
[{"$nulls":3},"3.4.1","Сумма в 2026 г.",null,{"v":97362.72481150746,"d":"97,362.72"}]
[{"$nulls":3},"3.4.1.1","себестоимость",null,{"v":97362.72481150746,"d":"97,362.72"}]
[{"$nulls":3},"3.4.1.2","прибыль",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.4.2","Сумма в 2027 г.",null,{"v":101646.68470321379,"d":"101,646.68"}]
[{"$nulls":3},"3.4.2.1","себестоимость",null,{"v":101646.68470321379,"d":"101,646.68"}]
[{"$nulls":3},"3.4.2.2","прибыль",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.4.3","Затраты на тепловую энергию, учтенные в тарифе на ГМ на 2027 г.","Зтепл, i,j "]
[{"$nulls":3},"3.4.4","Удельные расходы в 2026 г.","dм о, i-1, j",{"v":270452.0133652985,"d":"270,452.01"}]
[{"$nulls":3},"3.4.5","Удельные расходы в 2027 г.","dм о, i,j ",{"v":282351.90195337165,"d":"282,351.90"}]
[{"$nulls":3},"3.5","Изменение в ставке тарифа на гм удельных расходов на оплату водного налога (плате за воду)","Δ ВНм, i, j",{"v":0,"d":"0.00"}]
[{"$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"}]
[{"$nulls":3},"3.6","Изменение удельных выпадающих доходов в ставке тарифа на гм ","ΔВм, i, j",{"v":-30928.239521371324,"d":"-30,928.24"}]
[{"$nulls":3},"3.6.1","Сумма в 2026 г."]
[{"$nulls":3},"3.6.2","Сумма в 2027 г.",null,{"v":-11134.166227693677,"d":"-11,134.17"}]
[{"$nulls":3},"3.6.3","Выпадающие доходы за 2025 г.","\"+\" ВДм Ф-П, i-2,j ",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.4","Полученные избытки за 2025 г.","\"-\" ВДм Ф-П, i-2,j ",{"v":-30928.239521371324,"d":"-30,928.24"}]
[{"$nulls":3},"3.6.5","Удельные расходы в 2026 г.","dм ВД, i-1, j",{"v":0,"d":"0.00"}]
[{"$nulls":3},"3.6.6","Удельные расходы в 2027 г.","dм ВД, i,j ",{"v":-30928.239521371324,"d":"-30,928.24"}]
[{"$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":302846.1606573716,"d":"302,846.16"}]
[{"$nulls":3},6,"Тарифная ставка на гм к утверждению на 2027 г.","Тм i, j * К",{"v":302846.1606573716,"d":"302,846.16"}]
[]
[{"$nulls":4},"* - указывается расчетное значение тарифной ставки на мощность, приведенное в шаблоне по расчету тарифов на предыдущий период регулирования (для Неценовых зон - утвержденная тарифная ставка)\n"]

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

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

{"sheet":"Расчет прибыли","index":20,"n_rows":37,"n_cols":21,"rows_kept":37,"hidden":true,"merged":[[3,3,3,14]],"read":"bin_skipped_in_rows","flags":["formulas_cached_only","records_skipped"],"rows_in_doubt":{"n":0,"rows":[]},"rows_in_doubt_other":14}
[]
[]
[]
[{"$nulls":3},"Расчет прибыли, планируемой к получению от существующих мощностей станции Улан-Удэнская ТЭЦ-1 (БЛ 6) НВ ПАО \"ТГК-14\""]
[{"$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"]}