{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Инструкция","проверка","Титульный","списки","данные об организации","Техн характер системы","Техн характер системы (бсх)","полезный отпуск","баланс ВСН","отчет по реализации","отчет по электроэнергии","отчет по электроэнергии (бсх)","ремонт хозспособ","ремонт хозспособ (бсх)","ремонт подряд","ремонт подряд (бсх)","Смета факт","выручка по форме №2","показатели надежн и качества","отчет ПП1","отчет ПП2","НП 2015","Смета 2015","анализ факт сметы","расчет выпадающих","Лист1"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":241,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Инструкция","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"проверка","index":1,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,1,0,8],[14,0,14,8]]}
[null,"ЛИСТ ПРОВЕРКИ на наличие ошибок в заполнении шаблона"]
[]
[]
["Ссылка","Наименование листа","Ячейка","Должно быть","Ссылка","Наименование листа","Ячейка","Результат проверки","Примечание"]
["полезный отпуск'!M26","Полезный отпуск","М26","равно","отчет по реализации'!L39","Отчет по реализации","L39+L72",{"$f":"IF(('полезный отпуск'!M26-'отчет по реализации'!L39-'отчет по реализации'!L72)=0,\" \",\"ОШИБКА\")","v":" "},"полезный отпуск по категории потребителей \"население\" должен соответствовать его расшифровке с разбивкой по наличию приборов учета и степени благоустройства"]
["полезный отпуск'!L26","Полезный отпуск","L26","равно","отчет по реализации'!L40","Отчет по реализации","L40+L73",{"$f":"IF(('полезный отпуск'!L26-'отчет по реализации'!L40-'отчет по реализации'!L73)=0,\" \",\"ОШИБКА\")","v":" "},"полезный отпуск по категории потребителей \"бюджет\" должен соответствовать его расшифровке по наличию приборов учета"]
["полезный отпуск'!G26","Полезный отпуск","G26+N26","равно","отчет по реализации'!L41","Отчет по реализации","L41+L74",{"$f":"IF(('полезный отпуск'!G26+'полезный отпуск'!N26-'отчет по реализации'!L41-'отчет по реализации'!L74)=0,\" \",\"ОШИБКА\")","v":" "},"полезный отпуск по категории потребителей \"прочие\" должен соответствовать его расшифровке по наличию приборов учета"]
["баланс ВСН'!D57","баланс ВСН","D57","не равно \"0\"",null,null,null,{"$f":"IF('баланс ВСН'!D57=0,\"ОШИБКА\",\" \")","v":"ОШИБКА"},"данные необходимы для заполнения отчетной формы по производственной программе и шаблонов ФАС"]
["баланс ВСН'!D61","баланс ВСН","D61","не равно \"0\"",null,null,null,{"$f":"IF('баланс ВСН'!D58=0,\"ОШИБКА\",\" \")","v":"ОШИБКА"},"то же"]
["баланс ВСН'!D62","баланс ВСН","D62","не равно \"0\"",null,null,null,{"$f":"IF('баланс ВСН'!D59=0,\"ОШИБКА\",\" \")","v":"ОШИБКА"},"то же"]
["выручка по форме №2'!C62","выручка по форме №2","C62","не равно \"0\"",null,null,null,{"$f":"IF('выручка по форме №2'!C62=0,\" \",\"ОШИБКА\")","v":" "},"статьи в расшифровке должны соответствовать бухгалтерской отчетности за 2015 год, представленный в налоговый орган"]
["показатели надежн и качества'!D11","показатели надежн и качества","d11","не равно \"0\"",null,null,null,{"$f":"IF('показатели надежн и качества'!D11=0,\"ОШИБКА\",\" \")","v":"ОШИБКА"},"статьи в расшифровке должны соответствовать бухгалтерской отчетности за 2015 год, представленный в налоговый орган"]
["показатели надежн и качества'!D14","показатели надежн и качества","d14","не равно \"0\"",null,null,null,{"$f":"IF('показатели надежн и качества'!D14=0,\"ОШИБКА\",\" \")","v":"ОШИБКА"},"статьи в расшифровке должны соответствовать бухгалтерской отчетности за 2015 год, представленный в налоговый орган"]
[]
["Кроме того, фактические данные по себестоимости и товарной продукции с листа \"смета факт\" должны соответствовать соответствующим строкам расшифровки формы №2 с одноименного листа по виду деятельности, на который заполняется шаблон!!!"]

{"sheet":"Титульный","index":2,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[]
["ОТЧЕТ О ВЫПОЛНЕНИИ ПРОИЗВОДСТВЕННОЙ ПРОГРАММЫ"]
[]
[null,"Регион РФ","Томская область"]
[]
[null,"Муниципальный район ",""]
[null,"Муниципальное образование ",""]
[]
[null,"ИНН ",""]
[null,"Наименование  организации",{"$f":"IF(Титульный!C9=\"\",\" \",INDEX(списки!M2:N300,MATCH(Титульный!C9*1,списки!M2:M300,0),2))","v":" "}]
[null,"Наименование филиала"]
[]
[null,"КПП "]
[]
[null,"Вид деятельности","Водоснабжение"]
[]
[null,"период отчета","2015"]
[]
[null,"Вид  тарифа  в системе холодного водоснабжения"]
[]
[]
[]
[null,"Система налогообложения"]

{"sheet":"списки","index":3,"n_rows":300,"n_cols":14,"rows_kept":300,"cut":false,"hidden":true,"merged":[]}
["Районы",null,"Муниципальные образования",null,"Год",null,"Выбор","Вид тарифа","Система налогообложения",null,null,null,"ИНН","Наименование организации"]
[null,null,null,null,null,null,null,null,null,null,1,2,2704016508,"филиал \"Сибирский\" ОАО \"28 Электрическая сеть\""]
["Александровский",null,"Александровское",null,2011,null,"да","питьевая вода","Общая",1,"прибыль","доходы",4205048280,"Открытое акционерное общество \"Кузбасс-пригород\""]
["Асиновский",null,"Анастасьевское",null,2012,null,"нет","питьевая вода (с дополнительной очисткой)","Упрощенная",2,null,"доходы минус расходы",4205130008,"Общество с ограниченной ответственностью \"ИнвестГрадСтрой\""]
["Бакчарский",null,"Асиновское городское",null,2013,null,null,"техническая вода",null,null,null,null,4633017746,"Общество с ограниченной ответственностью \"Региональная энергосбытовая компания\" (ОПП)"]
["Верхнекетский",null,"Базойское",null,2014,null,null,"транспортировка воды",null,null,null,null,4716016979,"ОАО \"ФСК ЕЭС\""]
["г. Кедровый",null,"Бакчарское",null,2015,null,null,null,null,null,null,null,5401379586,"Общество с ограниченной ответсвенностью \"Пуско-НаладкаСервис\""]
["г. Северск",null,"Баткатское",null,2016,null,null,null,null,null,null,null,5406323202,"Открытое акционерное общество \"Территориальная генерирующая компания №11\""]
["г. Стрежевой",null,"Батуринское",null,2017,null,null,null,null,null,null,null,5406686767,"Общество с ограниченной ответственностью \"Пуско-Наладка Сервис +\""]
["г. Томск",null,"Белоярское",null,2018,null,null,null,null,null,null,null,5407208153,"Общество с ограниченной ответственностью \"Газпром межрегионгаз Новосибирск\""]
["Зырянский",null,"Белоярское городское",null,2019,null,null,null,null,null,null,null,6661105959,"Закрытое акционерное общество \"Энергопромышленная компания\", г. Екатеринбург"]
["Каргасокский",null,"Берегаевское",null,2020,null,null,null,null,null,null,null,6672185635,"Общество с ограниченной ответственностью \"АРСТЭМ-ЭнергоТрейд\", г.Екатеринбург"]
["Кожевниковский",null,"Богатыревское",null,null,null,null,null,null,null,null,null,7000000331,"Открытое акционерное общество по газоснабжению и газификации Томской области \"Томскоблгаз\""]
["Колпашевский",null,"Богашевское",null,null,null,null,null,null,null,null,null,7002006723,"муниципальное бюджетное учреждение здравоохранения \"Асиновская центральная районная больница\""]
["Кривошеинский",null,"Большедороховское",null,null,null,null,null,null,null,null,null,7002010695,"Муниципальное унитарное предприятие \"Спецавтохозяйство\""]
["Молчановский",null,"Вавиловское",null,null,null,null,null,null,null,null,null,7002011508,"Муниципальное унитарное предприятие \"Большедороховское жилищно-коммунальное хозяйство\""]
["Парабельский",null,"Вертикосское",null,null,null,null,null,null,null,null,null,7002011515,"Муниципальное унитарное предприятие \"Новокусковское жилищно-коммунальное хозяйство\""]
["Первомайский",null,"Володинское",null,null,null,null,null,null,null,null,null,7002011522,"Муниципальное унитарное предприятие \"Новиковское жилищно-коммунальное хозяйство\""]
["Тегульдетский",null,"Воронинское",null,null,null,null,null,null,null,null,null,7002011530,"Муниципальное унитарное предприятие \"Батуринское жилищно-коммунальное хозяйство\""]
["Томский",null,"Высоковское",null,null,null,null,null,null,null,null,null,7002011547,"Муниципальноте унитарное предприятие \"Ягодное жилищно-коммунальное хозяйство\""]
["Чаинский",null,"Высокоярское",null,null,null,null,null,null,null,null,null,7002011787,"Муниципальное унитарное предприятие \"Новониколаевское жилищно-коммунальное хозяйство\""]
["Шегарский",null,"Галкинское",null,null,null,null,null,null,null,null,null,7002016312,"Общество с ограниченной ответственностью \"Асиновская водяная компания\""]
[null,null,"г. Кедровый",null,null,null,null,null,null,null,null,null,7002016390,"Общество с ограниченной ответсвенностью \"СтройИнженерСервис\""]
[null,null,"городской округ \"ЗАТО Северск\"",null,null,null,null,null,null,null,null,null,7002016425,"Общество с ограниченной ответственностью \"Асиновская тепло-энергетическая компания\""]
[null,null,"городской округ \"г. Стрежевой\"",null,null,null,null,null,null,null,null,null,7002016626,"Общество с ограниченной ответственностью \"Асиновская тепло-генерирующая компания-№1\""]
[null,null,"городской округ \"г. Томск\"",null,null,null,null,null,null,null,null,null,7002016873,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"АСИНОВСКИЙ ТЕПЛО-ЭНЕРГЕТИЧЕСКИЙ КОМПЛЕКС\""]
[null,null,"Колпашевское городское",null,null,null,null,null,null,null,null,null,7002016954,"Муниципальное унитарное предприятие \"Новокусковские коммунальные системы\""]
[null,null,"Дальненское",null,null,null,null,null,null,null,null,null,7002017027,"Общество с ограниченной ответсвенностью \"Асиновский водоканал\""]
[null,null,"Дубровское",null,null,null,null,null,null,null,null,null,7002017186,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ТЕПЛОЭНЕРГОРЕСУРС №1\""]
[null,null,"Заводское",null,null,null,null,null,null,null,null,null,7002017193,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ТЕПЛОЭНЕРГОРЕСУРС №2\""]
[null,null,"Заречное",null,null,null,null,null,null,null,null,null,7002017203,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ТЕПЛОЭНЕРГОРЕСУРС №3\""]
[null,null,"Зональненское",null,null,null,null,null,null,null,null,null,7002017210,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ТЕПЛОЭНЕРГОРЕСУРС №4\""]
[null,null,"Зоркальцевское",null,null,null,null,null,null,null,null,null,7003000185,"Закрытое акционерное общество \"Бакчаравтотранс\""]
[null,null,"Зырянское",null,null,null,null,null,null,null,null,null,7003000227,"Муниципальное унитарное предприятие Бакчарского района \"Бакчарский коммунальный комплекс\""]
[null,null,"Инкинское",null,null,null,null,null,null,null,null,null,7003000273,"Областное государственное бюджетное образовательное учреждение начального профессионального образования \"Профессиональное училище № 35\""]
[null,null,"Итатское",null,null,null,null,null,null,null,null,null,7003003130,"Открытое акционерное общество \"Агропромышленная компания \"Галкинская\""]
[null,null,"Иштанское",null,null,null,null,null,null,null,null,null,7003004207,"Общество с ограниченной ответственностью \"Бакчартеплосети\""]
[null,null,"Калтайское",null,null,null,null,null,null,null,null,null,7003005391,"Общество с ограниченной ответственностью \"Бакчартепло\""]
[null,null,"Каргасокское",null,null,null,null,null,null,null,null,null,7003005401,"Общество с ограниченной ответственностью \"Теплосервис\""]
[null,null,"Катайгинское",null,null,null,null,null,null,null,null,null,7004004182,"Муниципальное унитарное предприятие \"Лисица\""]
[null,null,"Кидальское",null,null,null,null,null,null,null,null,null,7004004746,"Общество с ограниченной ответственностью \"Гранит\""]
[null,null,"Клюквинское",null,null,null,null,null,null,null,null,null,7004005323,"Общество с ограниченной ответственностью \"БИО ТЭК Верхняя Кеть\""]
[null,null,"Кожевниковское",null,null,null,null,null,null,null,null,null,7004006052,"Общество с ограниченной ответственностью \"БИО ТЭК-С\""]
[null,null,"Коломинское",null,null,null,null,null,null,null,null,null,7004007095,"Общество с ограниченной ответственностью \"БИОПРОМ\""]
[null,null,"Комсомольское",null,null,null,null,null,null,null,null,null,7004007151,"Общество с ограниченной ответственностью \"Деметра\""]
[null,null,"Копыловское",null,null,null,null,null,null,null,null,null,7004007200,"Общество с ограниченной ответственностью \"Сайга-Энерго\""]
[null,null,"Корниловское",null,null,null,null,null,null,null,null,null,7004007240,"Общество с ограниченной ответственностью \"Коммунально-жилищный сервис Ягодное\""]
[null,null,"Красногорское",null,null,null,null,null,null,null,null,null,7004007345,"Общество с ограниченной ответственностью \"БИО ТЭК - М\""]
[null,null,"Красноярское",null,null,null,null,null,null,null,null,null,7005006305,"Муниципальное учреждение - Администрация Чердатского сельского поселения"]
[null,null,"Кривошеинское",null,null,null,null,null,null,null,null,null,7005006312,"Муниципальное учреждение - Администрация Высоковского сельского поселения"]
[null,null,"Курлекское",null,null,null,null,null,null,null,null,null,7005006344,"Муниципальное учреждение - Администрация Дубровского сельского поселения"]
[null,null,"Куяновское",null,null,null,null,null,null,null,null,null,7005006560,"Михайловское муниципальное унитарное предприятие \"Родник\""]
[null,null,"Лукашкин-Ярское",null,null,null,null,null,null,null,null,null,7005007193,"Общество с ограниченной ответственностью \"Аква-Сервис\""]
[null,null,"Макзырское",null,null,null,null,null,null,null,null,null,7005007203,"Общество с ограниченной ответственностью \"Эко-Транс\""]
[null,null,"Малиновское",null,null,null,null,null,null,null,null,null,7005015638,"Общество с ограниченной ответственностью \"КомСервис Тегульдет\""]
[null,null,"Межениновское",null,null,null,null,null,null,null,null,null,7005016590,"Муниципальное унитарное предприятие \"Прогресс\""]
[null,null,"Мирнинское",null,null,null,null,null,null,null,null,null,7006005110,"МУНИЦИПАЛЬНОЕ УНИТАРНОЕ ПРЕДПРИЯТИЕ \"КАРГАСОКСКИЙ ЖИЛИЩНО-ЭКСПЛУАТАЦИОННЫЙ УЧАСТОК\" КАРГАСОКСКОГО СЕЛЬСКОГО ПОСЕЛЕНИЯ"]
[null,null,"Михайловское",null,null,null,null,null,null,null,null,null,7006005632,"Муниципальное унитарное предприятие  Каргасокский \"Тепловодоканал\""]
[null,null,"Могочинское",null,null,null,null,null,null,null,null,null,7006005939,"Муниципальное унитарное предприятие \"Теплоэнергоснаб\" муниципального образования Новоюгинское сельское поселение"]
[null,null,"Молчановское",null,null,null,null,null,null,null,null,null,7006006139,"Муниципальное унитарное предприятие  \"ЖКХ Березовское\" муниципального образования \"Усть-Чижапское сельское поселение\""]
[null,null,"Моряковское",null,null,null,null,null,null,null,null,null,7006006146,"Муниципальное унитарное предприятие  \"ЖКХ Усть-Тымское\" муниципального образования \"Усть-Тымское сельское поселение\""]
[null,null,"Назинское",null,null,null,null,null,null,null,null,null,7006006153,"Муниципальное унитарное предприятие \"ЖКХ Сосновское\" муниципального образования \"Сосновское сельское поселение\""]
[null,null,"Наргинское",null,null,null,null,null,null,null,null,null,7006006160,"Муниципальное унитарное предприятие \"ЖКХ Молодежный\" муниципального образования \"Среднетымское сельское поселение\""]
[null,null,"Нарымское",null,null,null,null,null,null,null,null,null,7006006178,"Муниципальное унитарное предприятие \"ЖКХ Киевское\" муниципального образования \"Толпаровское сельское поселение\""]
[null,null,"Наумовское",null,null,null,null,null,null,null,null,null,7006006280,"МУНИЦИПАЛЬНОЕ УНИТАРНОЕ ПРЕДПРИЯТИЕ \"ЖКХ ТЕВРИЗСКОЕ\" МУНИЦИПАЛЬНОГО ОБРАЗОВАНИЯ \"СРЕДНЕВАСЮГАНСКОЕ СЕЛЬСКОЕ ПОСЕЛЕНИЕ\""]
[null,null,"Национальное Иванкинское",null,null,null,null,null,null,null,null,null,7006006298,"Муниципальное унитарное предприятие \"ЖКХ Тымское\" муниципального образования \"Тымское сельское поселение\""]
[null,null,"Новиковское",null,null,null,null,null,null,null,null,null,7006006749,"МУП \"ЖКХ Средневасюганское\""]
[null,null,"Нововасюганское",null,null,null,null,null,null,null,null,null,7006007407,"Муниципальное унитарное предприятие \" Нововасюганское\" муниципального образования \"Нововасюганское сельское поселение\""]
[null,null,"Новогоренское",null,null,null,null,null,null,null,null,null,7006008432,"Муниципальное унитарное предприятие \"ЖКХ Васюган\" муниципального образования \"Средневасюганское сельское поселение\""]
[null,null,"Новокривошеинское",null,null,null,null,null,null,null,null,null,7007007583,"Общество с ограниченной ответственностью \"Риск\""]
[null,null,"Новокусковское",null,null,null,null,null,null,null,null,null,7007007657,"Общество с ограниченной ответственностью \"Заря - Сервис\""]
[null,null,"Новомариинское",null,null,null,null,null,null,null,null,null,7007008033,"Общество с ограниченной ответственностью \"Теплотехник\""]
[null,null,"Новониколаевское",null,null,null,null,null,null,null,null,null,7007009950,"Общество с ограниченной ответственностью \"Колпашевская тепловая компания\""]
[null,null,"Новоникольское",null,null,null,null,null,null,null,null,null,7007010120,"Общество с ограниченной ответственностью \"Водоканал - 2\""]
[null,null,"Новопокровское",null,null,null,null,null,null,null,null,null,7007010138,"Общество с ограниченной ответственностью \"Водоканал - 1\""]
[null,null,"Новорождественское",null,null,null,null,null,null,null,null,null,7007010843,"Общество с ограниченной ответственностью \"Энергоснаб\""]
[null,null,"Новоселовское",null,null,null,null,null,null,null,null,null,7007011117,"Общество с ограниченной ответственностью \"Энергия\""]
[null,null,"Новосельцевское",null,null,null,null,null,null,null,null,null,7007011269,"Муниципальное унитарное предприятие \"Пламя\""]
[null,null,"Новоюгинское",null,null,null,null,null,null,null,null,null,7007011639,"Общество с ограниченной ответственностью \"Колпашевские очистные системы\""]
[null,null,"Октябрьское",null,null,null,null,null,null,null,null,null,7007011974,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \" ДАЛЬЭНЕРГО\""]
[null,null,"Орловское",null,null,null,null,null,null,null,null,null,7007012047,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"БЛИЖНИЙ СВЕТ\""]
[null,null,"Палочкинское",null,null,null,null,null,null,null,null,null,7007012079,"МУНИЦИПАЛЬНОЕ УНИТАРНОЕ ПРЕДПРИЯТИЕ \"ТЕПЛОЭНЕРГЕТИК\""]
[null,null,"Парабельское",null,null,null,null,null,null,null,null,null,7007012093,"МУНИЦИПАЛЬНОЕ УНИТАРНОЕ ПРЕДПРИЯТИЕ \"ЭНЕРГЕТИК\""]
[null,null,"Парбигское",null,null,null,null,null,null,null,null,null,7008000630,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"СЛУЖБА ТЕПЛОВОЙ ЭНЕРГИИ\""]
[null,null,"Первомайское",null,null,null,null,null,null,null,null,null,7008006430,"Кожевниковское районное муниципальное унитарное предприятие \"Коммунальное ремонтно-строительное хозяйство\""]
[null,null,"Песочно-Дубровское",null,null,null,null,null,null,null,null,null,7008006448,"Общество с ограниченной ответственностью  \"Кожевниковский КОМХОЗ\""]
[null,null,"Петровское",null,null,null,null,null,null,null,null,null,7008006543,"Общество с ограниченной ответственностью \"Сибтерм - К\""]
[null,null,"Плотниковское",null,null,null,null,null,null,null,null,null,7008006582,"Общество с ограниченной ответственностью \"Коммунальные системы Кожевниково\""]
[null,null,"Побединское",null,null,null,null,null,null,null,null,null,7008007554,"Общество с ограниченной ответственностью \"Селькомхоз\""]
[null,null,"Подгорнское",null,null,null,null,null,null,null,null,null,7009003224,"Общество с ограниченной ответственностью \"ЗПК СибЛесТрейд\""]
[null,null,"Поротниковское",null,null,null,null,null,null,null,null,null,7009003383,"Общество с ограниченной ответственностью \"Теплосервис\""]
[null,null,"Пудовское",null,null,null,null,null,null,null,null,null,7009003954,"Муниципальное унитарное предприятие \"Жилищно-коммунальное хозяйство Кривошеинского сельского поселения\""]
[null,null,"Рыбаловское",null,null,null,null,null,null,null,null,null,7009004027,"Общество с ограниченной ответственностью \"H 2 O\""]
[null,null,"Сайгинское",null,null,null,null,null,null,null,null,null,7009004073,"Общество с ограниченной ответственностью \"ЭНЕРГОРЕСУРС\""]
[null,null,"Саровское",null,null,null,null,null,null,null,null,null,7010002296,"Общество с ограниченной ответственностью \"Энергия-М\""]
[null,null,"Северное",null,null,null,null,null,null,null,null,null,7010002673,"Общество с ограниченной ответственностью \"Компания экологической безопасности\""]
[null,null,"Сергеевское",null,null,null,null,null,null,null,null,null,7010002786,"Общество с ограниченной ответственностью \"Водопровод\""]
[null,null,"Сосновское",null,null,null,null,null,null,null,null,null,7010006269,"Общество с ограниченной ответственностью \"Молчановская Тепловая Компания\""]
[null,null,"Спасское",null,null,null,null,null,null,null,null,null,7011003207,"Муниципальное унитарное предприятие \"Нарымское жилищно-коммунальное хозяйство\""]
[null,null,"Средневасюганское",null,null,null,null,null,null,null,null,null,7011005155,"Муниципальное казенное учреждение Администрация Новосельцевского сельского поселения - исполнительно распорядительный орган муниципального образования Новосельцевского сельского поселения"]
[null,null,"Среднетымское",null,null,null,null,null,null,null,null,null,7011005162,"Муниципальное казенное учреждение Администрация Заводского сельского поселения - исполнительно распорядительный орган муниципального образования Заводского сельского поселения"]
[null,null,"Старицынское",null,null,null,null,null,null,null,null,null,7011006014,"Общество с ограниченной ответственностью \"Универсал-Сервис\""]
[null,null,"Староювалинское",null,null,null,null,null,null,null,null,null,7011006092,"Муниципальное унитарное Предприятие: \"Парабель - Энергокомплекс\""]
[null,null,"Степановское",null,null,null,null,null,null,null,null,null,7011006215,"Общество с ограниченной ответственностью \"Строитель\""]
[null,null,"Суйгинское",null,null,null,null,null,null,null,null,null,7012004926,"Муниципальное унитарное предприятие \"Сергеевское\""]
[null,null,"Тевризское",null,null,null,null,null,null,null,null,null,7012005831,"Общество с ограниченной ответственностью Строительно-Монтажное Предприятие \"Чулымское\""]
[null,null,"Тегульдетское",null,null,null,null,null,null,null,null,null,7012006602,"Общество с ограниченной ответственностью \"Куяновское\""]
[null,null,"Тогуровское",null,null,null,null,null,null,null,null,null,7012006779,"Общество с ограниченной ответственностью \"Луговское\""]
[null,null,"Толпаровское",null,null,null,null,null,null,null,null,null,7012007162,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ЖИЛКОМФОРТ\""]
[null,null,"Трубоческое",null,null,null,null,null,null,null,null,null,7012007170,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"АЛЬЯНС\""]
[null,null,"Тунгуссовское",null,null,null,null,null,null,null,null,null,7014000490,"Открытое акционерное общество \"Томскснаб\""]
[null,null,"Турунтаевское",null,null,null,null,null,null,null,null,null,7014002681,"Федеральное казенное учреждение \"Томская воспитательная колония №1 Управления Федеральной службы исполнения наказаний по Томской области\""]
[null,null,"Тымское",null,null,null,null,null,null,null,null,null,7014019879,"Общество с ограниченной ответственностью \"Энергоучасток\""]
[null,null,"Улу-Юльское",null,null,null,null,null,null,null,null,null,7014027742,"Общество с ограниченной ответственностью \"Межениновская птицефабрика\""]
[null,null,"Уртамское",null,null,null,null,null,null,null,null,null,7014040790,"Общество с ограниченной ответственностью \"Тепло-энергетическое Предприятие Лоскутовское\""]
[null,null,"Усть-Бакчарское",null,null,null,null,null,null,null,null,null,7014041063,"Общество с ограниченной ответственностью \"ЖКХ Рыбаловское\""]
[null,null,"Усть-Тымское",null,null,null,null,null,null,null,null,null,7014041634,"Общество с ограниченной ответственностью  \"Санаторий Синий Утес\""]
[null,null,"Усть-Чижапское",null,null,null,null,null,null,null,null,null,7014044882,"Общество с ограниченной ответственностью \"Аэропорт Томск\""]
[null,null,"Чажемтовское",null,null,null,null,null,null,null,null,null,7014045068,"Муниципальное унитарное предприятие Богашевского сельского поселения \"Орион\""]
[null,null,"Чаинское",null,null,null,null,null,null,null,null,null,7014046216,"Общество с ограниченной ответственностью \"Тепло\""]
[null,null,"Черноярское",null,null,null,null,null,null,null,null,null,7014048076,"Общество с ограниченной ответственностью \"Восточная Инвестиционная Газовая Компания\""]
[null,null,"Чернышевское",null,null,null,null,null,null,null,null,null,7014048252,"Общество с ограниченной ответственностью \"Управляющая компания ТеплоСервис\""]
[null,null,"Четское",null,null,null,null,null,null,null,null,null,7014048816,"Общество с ограниченной ответственностью \"ПЕТРОПАВЛОВСКОЕ\""]
[null,null,"Чилинское",null,null,null,null,null,null,null,null,null,7014049866,"МУНИЦИПАЛЬНОЕ КАЗЕННОЕ ПРЕДПРИЯТИЕ ТОМСКОГО РАЙОНА \"ТЕХНОПОЛИГОН\""]
[null,null,"Шегарское",null,null,null,null,null,null,null,null,null,7014049915,"Общество с ограниченной ответственностью \"ЭКМО\""]
[null,null,"Ягоднинское",null,null,null,null,null,null,null,null,null,7014050043,"Общество с ограниченной ответсвенностью \"Газпромнефть-Аэро Томск\""]
[null,null,"Ягодное",null,null,null,null,null,null,null,null,null,7014052523,"Общество с ограниченной ответственностью \"ЭкоТон\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014053541,"Общество с ограниченной ответственностью \"Ресурс-Т\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014054440,"Общество с ограниченной ответственностью \"Водоресурс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014054979,"МУНИЦИПАЛЬНОЕ ПРЕДПРИЯТИЕ ЗОНАЛЬНЕНСКОГО СЕЛЬСКОГО ПОСЕЛЕНИЯ \"СЛУЖБА КОММУНАЛЬНОГО СЕРВИСА\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055027,"муниципальное унитарное предприятие Мирненского сельского поселения \"ТВК\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055242,"Общество с ограниченной ответственностью \"Комсервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055404,"Муниципальное унитарное предприятие жилищно-коммунального хозяйства \"Исток\" Новорождественского сельского поселения"]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055644,"Общество с ограниченной ответственностью \"Управляющая компания \"Томскосельское\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055796,"Общество с ограниченной ответственностью \"Восточная Водяная Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055806,"Общество с ограниченной ответственностью \"Восточная Тепловая Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055813,"Общество с ограниченной ответственностью \"Восточная Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055845,"Общество с ограниченной ответственность \"Западная Тепловая Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014055884,"Общество с ограниченной ответственностью \"Южная Тепловая Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014056084,"Общество с ограниченной ответственностью \"Теплогазсервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014056711,"Общество с ограниченной ответственностью \"Гарант\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014057257,"Муниципальное унитарное предприятие Межениновского сельского поселения \"Жилищно-коммунальное хозяйство ВодСервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014057320,"Муниципальное унитарное предприятие \"Жилищное коммунальное хозяйство Октябрьское\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014057377,"Общество с ограниченной ответственностью \"Комсервис+М\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014057715,"МУНИЦИПАЛЬНОЕ УНИТАРНОЕ ПРЕДПРИЯТИЕ ЗАРЕЧНОГО СЕЛЬСКОГО ПОСЕЛЕНИЯ \"ЗАРЕЧНОЕ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014057754,"Общество с ограниченной ответсвенностью \"Водоканал\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014057916,"МУНИЦИПАЛЬНОЕ УНИТАРНОЕ ПРЕДПРИЯТИЕ \"НОРМА\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7015000373,"Муниципальное унитарное предприятие Чаинского района \"Чаинское производственное объединение жилищно-коммунального хозяйства\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7015000535,"ОБЛАСТНОЕ ГОСУДАРСТВЕННОЕ БЮДЖЕТНОЕ УЧРЕЖДЕНИЕ ЗДРАВООХРАНЕНИЯ \"ЧАИНСКАЯ РАЙОННАЯ БОЛЬНИЦА\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7016000016,"Общество с ограниченной ответственностью \"Водоканал\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7016000030,"Общество с ограниченной ответственностью \"Автотранс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7016001098,"Областное государственное автономное учреждение \"Дом-интернат для престарелых и инвалидов \"Лесная дача\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7016001620,"Областное государственное автономное учреждение \"Шегарский психоневрологический интернат \"ЗАБОТА\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7016003754,"Общество с ограниченной ответственностью \"ЗПП - Т\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7016005617,"Общество с ограниченной ответственностью \"Шегарский водоканал\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7016007156,"Общество с ограниченной ответственностью Управляющая компания \"Успех\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017001968,"Унитарное муниципальное предприятие \"Спецавтохозяйство г. Томска\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017002136,"Унитарное муниципальное предприятие г. Томска \"Комбинат Спецобслуживания\" по организации похорон и предоставлению связанных с ними услуг"]
[null,null,null,null,null,null,null,null,null,null,null,null,7017004366,"Акционерное общество \"Транснефть-Центральная Сибирь\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017005289,"Общество с ограниченной ответственностью \"Газпром трансгаз Томск\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017012254,"Акционерное общество \"Сибирская Аграрная Группа\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017020625,"Общество с ограниченной ответственностью \"Торговый дом ОАО \"Томскоблгаз\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017063682,"Закрытое акционерное общество \"Восточная Инвестиционная Газовая Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017071531,"Общество с ограниченной ответственностью \"Квинта\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017074765,"Общество с ограниченной ответственностью \"Сибтерм - Эксплуатация\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017075536,"Общество с ограниченной ответственностью \"Томскнефтехим\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017079259,"Общество с ограниченной ответственностью \"Стройтехмонтаж\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017081040,"Общество с ограниченной ответственностью \"Горсети\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017095349,"Открытое акционерное общество \"Организация \"Технотрон\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017098220,"Общество с ограниченной ответственностью \"Завод приборных подшипников\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017100486,"Закрытое акционерное общество  \"Городские очистные сооружения\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017104931,"Общество с ограниченной ответственностью \"ТИЗ - Сервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017110131,"Закрытое акционерное общество Кондитерская фабрика \"Красная звезда\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017114672,"Публичное акционерное общество \"Томская распределительная компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017114680,"Публичное акционерное общество \"Томская энергосбытовая компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017123606,"Общество с ограниченной ответственностью \"Управляющая компания \"Томского приборного завода\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017123677,"Общество с ограниченной ответственностью \"Консоль\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017126491,"Общество с ограниченной ответственностью \"Сибавтотранс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017134397,"Общество с ограниченной ответственностью \"ГазТехСервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017141443,"Общество с ограниченной ответственностью \"Академэлектросеть\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017153992,"акционерное общество \"Особая экономическая зона технико-внедренческого типа \"Томск\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017155291,"Общество с ограниченной ответственностью \"Энерго-С\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017203428,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ГАЗПРОМ ГАЗОРАСПРЕДЕЛЕНИЕ ТОМСК\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017213271,"Общество с ограниченной ответственностью \"Томлесдрев\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017215078,"Общество с ограниченной ответственностью Управляющая компания «Северо-Восточный Комплекс»"]
[null,null,null,null,null,null,null,null,null,null,null,null,7017230213,"Общество с ограниченной ответственностью \"ОБЛГАЗ ремсервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017234955,"Закрытое акционерное общество \"Томскэнергобаланс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017245330,"Общество с ограниченной ответственностью \"Сетевая компания ТДСК\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017253147,"Государственное унитарное предприятие Томской области  \"Областное дорожное ремонтно - строительное управление\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017253147,"Государственное унитарное предприятие Томской области \"Областное дорожное ремонтно - строительное управление\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017262173,"Общество с ограниченной ответственностью \"ГазЭкс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017270664,"Общество с ограниченной ответственностью \"Томскводоканал\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017279410,"Общество с ограниченной ответственностью \"Электросети\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017291311,"Общество с ограниченной ответственностью \"Колос-С\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017291449,"Общество с ограниченной ответственностью \"Томсктеплоэнерго\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017301312,"Общество с ограниченной ответственностью \"Томская Строительная Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017318531,"Общество с ограниченной ответственностью \"ЭнергоТЭК\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017323595,"Общество с ограниченной ответственностью \"Тепловая компания \"Стандарт\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017332670,"Общество с ограниченной ответственностью \"СМП-95 Инжиниринг\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017338351,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ УПРАВЛЯЮЩАЯ КОМПАНИЯ \"СЕВЕРО-ВОСТОЧНЫЙ КОМПЛЕКС +\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017351521,"акционерное общество \"ТомскРТС\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017353261,"Общество с ограниченной ответственностью \"Томскэнергобаланс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7018007264,"Федеральное государственное автономное образовательное учреждение высшего образования \"Национальный исследовательский Томский политехнический университет\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7018011599,"Общество с ограниченной ответсвенностью \"Научно-производственное общество \"Мипор\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7019035722,"Открытое акционерное общество \"Томскгазпром\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7020008610,"Открытое акционерное общество Финансово-строительная компания \"Газ Химстрой Инвест\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7020012261,"Акционерное общество \"Сибкабель\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7020035798,"Федеральное казенное учреждение \"Исправительная колония № 3 Управления Федеральной службы исполнения наказаний по Томской области\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7020037139,"Общество с ограниченной ответственностью Научно-производственное предприятие \"Томская электронная компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7021000501,"Открытое акционерное общество \"Манотомь\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7021001569,"Федеральное государственное унитарное предприятие \"Комбинат коммунальных предприятий Томского научного центра  Сибирского отделения Российской академии наук\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7021020040,"Общество с ограниченной ответственностью \"Старт-М\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7021056857,"Общество с ограниченной ответственностью \"Евростройинвест\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7022000310,"Открытое акционерное общество \"Томскнефть\" Восточной Нефтяной Компании"]
[null,null,null,null,null,null,null,null,null,null,null,null,7022010478,"Муниципальное унитарное предприятие \"Жилкомсервис\" Александровского сельского поселения"]
[null,null,null,null,null,null,null,null,null,null,null,null,7022010799,"Общество с ограниченной ответственностью \"Энергонефть Томск\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7022011087,"Общество с ограниченной ответственностью \"Стрежевой теплоэнергоснабжение\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7022014560,"Закрытое акционерное общество \"ЭнергоСервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7022014835,"Муниципальное унитарное предприятие \"Комсервис\" Лукашкин-Ярского сельского поселения Александровского района Томской области"]
[null,null,null,null,null,null,null,null,null,null,null,null,7022014842,"Муниципальное унитарное предприятие \"Жилищно-коммунальное хозяйство\" с.Назино"]
[null,null,null,null,null,null,null,null,null,null,null,null,7022014874,"Муниципальное унитарное предприятие \"Комсервис\" Александровского района Томской области"]
[null,null,null,null,null,null,null,null,null,null,null,null,7022017561,"Общество с ограниченной ответственностью \"Транспортные коммунальные системы\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7022018300,"Общество с ограниченной ответственностью \"Жилстрой\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7022019336,"Общество с ограниченной ответственностью \"ТРАНССИБ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7023005209,"Общество с ограниченной ответственностью \"Северная Тепловая Компания\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024021972,"Общество с ограниченной ответственностью \"Экополис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024024719,"Открытое акционерное общество \"Городские электрические сети\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024024853,"Открытое акционерное общество \"Северский водоканал\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024024860,"Открытое акционерное общество \"Тепловые сети\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024028054,"Общество с ограниченной ответственностью \"Полигон твердых бытовых отходов комбината благоустройства\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024029499,"Акционерное общество \"Сибирский химический комбинат\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024032100,"Общество с ограниченной ответственностью \"ВКХ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024032117,"Общество с ограниченной ответственностью \"Тепло\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024032131,"Общество с ограниченной ответственностью \"Сети\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024033488,"Общество с ограниченной ответственностью \"Управление энергоснабжения\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024035693,"Общество с ограничеснной ответственностью \"Электросети\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024037595,"Общество с ограниченной ответственностью \"СЕВЕРСКИЕ ЭНЕРГЕТИЧЕСКИЕ СЕТИ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024038704,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ТЕПЛО ПЛЮС\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024038856,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ТЕПЛОВОДОСНАБЖАЮЩАЯ КОМПАНИЯ \"ОРЛОВСКАЯ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024038863,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"ВКХ \"САМУСЬ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7224031400,"Акционерное общество \"Сибирская Аграрная Группа Мясопереработка\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7702707386,"Филиал \"Новосибирский\" ОАО \"Славянка\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7703591134,"Акционерное общество \"Особые экономические зоны\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7704726225,"филиал \"Сибирский\" ОАО \"Оборонэнерго\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7704731218,"Акционерное общество \"Оборонэнергосбыт\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7704731218,"Открытое акционерное общество \"Оборонэнергосбыт\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7705750968,"ОАО \"Межрегионэнергосбыт\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7706284124,"Общество с ограниченной ответственностью \"РУСЭНЕРГОСБЫТ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7706288496,"Общество с ограниченной ответственностью \"Русэнергоресурс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7706525041,"Общество с ограниченной ответственностью \"РН-Энерго\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7706757331,"Акционерное общество \"ОБЪЕДИНЕННАЯ ТЕПЛОЭНЕРГЕТИЧЕСКАЯ КОМПАНИЯ\" (АО \"ОТЭК\") Филиал в г.Северске"]
[null,null,null,null,null,null,null,null,null,null,null,null,7707049388,"МРФ \"Сибирь\" ОАО \"Ростелеком\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7708503727,"Кузбасский территорильный  участок Западно-Сибирской дирекции по тепловодоснабжению - структурного подразделения Центральной дирекции по тепловодоснабжению-филиал ОАО \"РЖД\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7708670340,"Открытое акционерное общество \"ТрансВудСервис\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7714783092,"открытое акционерное общество «Ремонтно-эксплуатационное управление»"]
[null,null,null,null,null,null,null,null,null,null,null,null,7717127211,"Федеральное государственное унитарное предприятие \"Российская телевизионная и радиовещательная сеть\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7722292838,"Федеральное государственное унитарное предприятие \"Научно-производственное объединение по медицинским иммунобиологическим препаратам \"Микроген\" Министерства здравоохранения Российской Федерации"]
[null,null,null,null,null,null,null,null,null,null,null,null,7723011906,"Открытое акционерное общество \"Связь объектов транспорта и добычи нефти\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7724261610,"ФГУП \"Почта России\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7727276526,"ОАО \"Сибурэнергоменеджмент\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7736520080,"ОАО \"Мосэнергосбыт\""]
[null,null,null,null,null,null,null,null,null,null,null,null,8601022317,"ОАО \"ЮТЭК\""]
[null,null,null,null,null,null,null,null,null,null,null,null,543310909351,"Индивидуальный предприниматель Суханов Олег Николаевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,700400687080,"Индивидуальный предприниматель Ковыряхин Юрий Анатольевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,700500339834,"Индивидуальный предприниматель Маслов Сергей Афанасьевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,700501702507,"Индивидуальный предприниматель Антипин Андрей Федорович"]
[null,null,null,null,null,null,null,null,null,null,null,null,700700053744,"Индивидуальный предприниматель Волшуков Виктор Николаевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,700702236158,"Индивидуальный предприниматель Петров Василий Николаевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,700703630277,"Индивидуальный предприниматель Бурцев Дмитрий Валерьевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,700704480874,"Индивидуальный предприниматель Воронин Сергей Петрович"]
[null,null,null,null,null,null,null,null,null,null,null,null,701000127664,"Индивидуальный предприниматель Сысоев Владимир Геннадьевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,701100720660,"Индивидуальный предприниматель Стрельников Сергей Владимирович"]
[null,null,null,null,null,null,null,null,null,null,null,null,701101197192,"Индивидуальный предприниматель Михайлов Андрей Васильевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,701401371204,"Индивидуальный предприниматель Тимофеев Юрий Никитович"]
[null,null,null,null,null,null,null,null,null,null,null,null,701401633450,"Ииндивидуальный предприниматель Градовец Александр Владимирович"]
[null,null,null,null,null,null,null,null,null,null,null,null,702280350128,"Индивидуальный предприниматель Голованов Андрей Николаевич"]
[null,null,null,null,null,null,null,null,null,null,null,null,7017373959,"Акционерное общество \"Томская генерация\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014058606,"ОБЩЕСТВО С ОГРАНИЧЕННОЙ ОТВЕТСТВЕННОСТЬЮ \"СМП-95 ЭНЕРГО\""]
[null,null,null,null,null,null,null,null,null,null,null,null,5116000922,"Акционерное общество \"Главное управление жилищно-коммунального хозяйства\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017374014,"Общество с ограниченной ответсвенностью \"Городские очистные сооружения\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014046745,"Общество с ограниченной ответственностью \"Энергопарк\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017137302,"Общество с ограниченной ответственностью \"Топ Венд\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017379728,"Общество с ограниченной ответственностью \"ЭНЕРГОБАЛАНС\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017326170,"Общество с ограниченной ответственностью \"Аргентум\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7024040076,"Общество с ограниченной ответственностью \"СЕТИ Плюс\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017380970,"Общество с ограниченной ответственностью \"Томские электрические сети\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7010002916,"Общество с ограниченной ответственностью \"Водовод\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7002017059,"Общество с ограниченной ответственностью \"АКОС\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014059920,"Муниципальное унитарное предприятие Спасского сельского поселения \"ТЕХНИК\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014057779,"Муниципальное унитарное предприятие \"ТУРУНТАЕВО-ПАРТНЕР\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017375240,"Общество с ограниченной ответственностью \"ДНР\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7706284445,"Общество с ограниченной ответственностью \"ЭНЕРГОПРОМСБЫТ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7014059825,"Муниципальное унитарное предприятие Мирненского сельского поселения \"ВК\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017243477,"Общество с ограниченной ответственностью \"Стройтехмонтаж\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017302404,"Общество с ограниченной ответственностью \"Томск-Стирол\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7010005579,"Администрация Тунгусовского сельского поселения"]
[null,null,null,null,null,null,null,null,null,null,null,null,7014060130,"ООО \"СИБТЕРМ-К ТОМСКОЕ\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7017387422,"Общество с ограниченной ответственностью \"Сетевая компания Северска\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7012005831,"Общество с ограниченной ответственностью СМП \"Чулымское\""]
[null,null,null,null,null,null,null,null,null,null,null,null,7708503727,"Западно-Сибирская дирекция по энергообеспечению-Трансэнерго, филиала ОАО \"РЖД\""]

{"sheet":"данные об организации","index":4,"n_rows":45,"n_cols":11,"rows_kept":45,"cut":false,"hidden":false,"merged":[[16,5,16,9],[17,5,17,9],[25,0,25,3],[21,5,21,9],[22,5,22,9],[22,0,22,3],[21,0,21,3],[25,5,25,9],[14,0,14,3],[15,0,15,3],[13,5,13,9],[14,5,14,9],[15,5,15,9],[1,0,1,9],[10,0,10,9],[12,4,12,9],[12,0,12,3],[13,0,13,3],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[8,2,8,9],[7,0,7,1],[8,0,8,1],[29,0,30,0],[29,1,30,2],[29,3,30,3],[3,2,3,9],[4,2,4,9],[5,2,5,9],[6,2,6,9],[7,2,7,9],[20,5,20,9],[20,0,20,3],[19,5,19,9],[19,0,19,3],[18,5,18,9],[16,0,16,3],[17,0,17,3],[18,0,18,3],[32,1,32,8],[27,1,27,2],[34,1,34,3],[39,1,39,8],[41,1,41,3],[29,5,30,5],[29,6,30,6]]}
[]
["Краткие сведения об организации"]
[]
["Наименование организации:",null,{"$f":"Титульный!C10","v":" "}]
["Юридический адрес:"]
["Тел/факс:"]
["E-mail:"]
["Должность руководителя"]
["Ф.И.О. (полностью)"]
[]
["Перечень населенных пунктов, в которых организация осуществляет деятельность по водоснабжению"]
[]
["Наименование МО",null,null,null,"Наименование населенного пункта"]
[null,null,null,null,1,1]
[null,null,null,null,2,2]
[null,null,null,null,3,3]
[null,null,null,null,4,4]
[null,null,null,null,5,5]
[null,null,null,null,6,6]
[null,null,null,null,7,7]
[null,null,null,null,8,8]
[null,null,null,null,9,9]
[null,null,null,null,10,10]
[]
[]
["Налогообложение",null,null,null,null,"Сведения об установленных тарифах на 2015 год"]
[]
["система налогообложения","объект налогообложения",null,"налоговая ставка",null,"№ приказа ДТР ТО","дата приказа","срок действия тарифа","величина тарифа, руб/куб.м.","НДС"]
[]
[{"$f":"Титульный!C23","v":0},null,null,{"$f":"IF(B30=\"доходы\",6,IF(B30=\"доходы минус расходы\",10,20))","v":20},null,null,null,null,null,{"$f":"IF(A30=\"Общая\",\"без учета НДС\",\"НДС не предусмотрен\")","v":"НДС не предусмотрен"},"1-е полугодие"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(A30=\"Общая\",\"без учета НДС\",\"НДС не предусмотрен\")","v":"НДС не предусмотрен"},"2-е полугодие"]
[]
[null,"Сведения об установленной инвестиционной надбавке на 2015 год"]
[]
[null,"Наименование документа",null,null,"№ документа","дата ","срок действия надбавки","величина надбавки, руб/куб.м.","НДС"]
[]
[null,null,null,null,null,null,null,null,{"$f":"J30","v":"НДС не предусмотрен"},"1-е полугодие"]
[null,null,null,null,null,null,null,null,{"$f":"J31","v":"НДС не предусмотрен"},"2-е полугодие"]
[]
[null,"Сведения о компенсации до установленного тарифа на 2015 год"]
[]
[null,"Наименование документа",null,null,"№ документа","дата ","срок действия компенсации","разница в тарифах, руб/куб.м.","НДС"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I37","v":"НДС не предусмотрен"},"1-е полугодие"]
[null,null,null,null,null,null,null,null,{"$f":"I38","v":"НДС не предусмотрен"},"2-е полугодие"]

{"sheet":"Техн характер системы","index":5,"n_rows":124,"n_cols":10,"rows_kept":124,"cut":false,"hidden":false,"merged":[[0,0,0,9],[77,0,78,0],[3,0,3,9],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,7,4],[5,5,7,5],[5,6,5,9],[6,6,6,7],[6,8,6,9]]}
[{"$f":"Титульный!C10","v":" "}]
[]
[]
["Имущество, переданное по договору аренды (концессионному соглашению) и (или) принадлежащее на праве собственности"]
[]
["Наименование и адрес объектов","Количество одновременно в работе","Марка оборудования (насоса)","Производительность оборудования (насоса), куб.м./час","Продолжительность работы в году, час","Мощность оборудования (насоса), кВт","Отопление (обогрев) объектов"]
[null,null,null,null,null,null,"ТЭН",null,"Тепловая энергия от котельных"]
[null,null,null,null,null,null,"количество, шт","Суммарная мощность, кВт","Объем, Гкал","Наименование организации-поставщика тепловой энергии "]
["Артезианские скважины (шт.), всего"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Насосные станции 2-ого подъема"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Насосные станции 3-ого подъема"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Водонапорные башни, (шт.)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Водоразборные колонки (шт.)"]
["в т.ч.  не эксплуатируются (шт.)"]
[]
["Оборудование очистных сооружений"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["СЕТИ","2015"]
[null,"факт по данным организации"]
["Протяженность водопроводных сетей всего, м",{"$f":"SUM(B81:B101)","v":0}]
["в том числе диаметром"]
["диаметр         мм"]
["диаметр         мм"]
["диаметр         мм"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Протяженность водопроводных сетей, нуждающихся в замене всего, м",{"$f":"SUM(B103:B123)","v":0}]
["в том числе диаметром"]
[{"$f":"A82","v":"диаметр         мм"}]
[{"$f":"A83","v":"диаметр         мм"}]
["диаметр         мм"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Удельный вес сетей, нуждающихся в замене, %",{"$f":"IF(B80=0,0,B102/B80*100)","v":0}]

{"sheet":"Техн характер системы (бсх)","index":6,"n_rows":123,"n_cols":10,"rows_kept":123,"cut":false,"hidden":false,"merged":[[0,0,0,9],[76,0,77,0],[2,0,2,9],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[4,6,4,9],[5,6,5,7],[5,8,5,9]]}
[{"$f":"Титульный!C10","v":" "}]
[]
["Бесхозяйное имущество"]
[]
["Наименование и адрес объектов","Количество одновременно в работе","Марка оборудования (насоса)","Производительность оборудования (насоса), куб.м./час","Продолжительность работы в году, час","Мощность оборудования (насоса), кВт","Отопление (обогрев) объектов"]
[null,null,null,null,null,null,"ТЭН",null,"Тепловая энергия от котельных"]
[null,null,null,null,null,null,"количество, шт","Суммарная мощность, кВт","Объем, Гкал","Наименование организации-поставщика тепловой энергии "]
["Артезианские скважины (шт.), всего"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Насосные станции 2-ого подъема"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Насосные станции 3-ого подъема"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Водонапорные башни, (шт.)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Водоразборные колонки (шт.)"]
["в т.ч.  не эксплуатируются (шт.)"]
[]
["Оборудование очистных сооружений"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["СЕТИ","2015"]
[null,"факт по данным организации"]
["Протяженность водопроводных сетей всего, м",{"$f":"SUM(B80:B100)","v":0}]
["в том числе диаметром"]
["диаметр 50 мм"]
["диаметр от 50 до 100 мм"]
["диаметр от 100 мм до 150 мм"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Протяженность водопроводных сетей, нуждающихся в замене всего, м",{"$f":"SUM(B102:B122)","v":0}]
["в том числе диаметром"]
[{"$f":"A81","v":"диаметр 50 мм"}]
[{"$f":"A82","v":"диаметр от 50 до 100 мм"}]
["диаметр от 100 мм до 150 мм"]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
["Удельный вес сетей, нуждающихся в замене, %",{"$f":"IF(B79=0,0,B101/B79*100)","v":0}]

{"sheet":"полезный отпуск","index":7,"n_rows":26,"n_cols":144,"rows_kept":26,"cut":false,"hidden":false,"merged":[[12,133,12,135],[12,42,12,44],[12,55,12,57],[12,68,12,70],[12,81,12,83],[12,94,12,96],[12,137,12,139],[10,128,12,128],[10,129,12,129],[10,130,12,130],[12,124,12,126],[12,111,12,113],[10,101,12,101],[10,102,12,102],[10,103,12,103],[10,104,12,104],[12,98,12,100],[12,85,12,87],[10,75,12,75],[10,76,12,76],[10,77,12,77],[10,78,12,78],[12,72,12,74],[12,59,12,61],[9,2,9,5],[9,6,9,9],[10,2,12,2],[10,3,10,5],[10,6,12,6],[10,7,10,9],[10,10,12,10],[5,131,5,143],[6,131,6,143],[7,131,7,143],[8,131,12,131],[8,132,8,143],[9,132,9,135],[9,136,9,139],[9,141,9,143],[10,132,12,132],[10,133,10,135],[10,136,12,136],[10,137,10,139],[10,140,12,140],[10,141,12,141],[10,142,12,142],[10,143,12,143],[10,127,12,127],[5,118,5,130],[6,118,6,130],[7,118,7,130],[8,118,12,118],[8,119,8,130],[9,119,9,122],[9,123,9,126],[9,128,9,130],[10,119,12,119],[10,120,10,122],[10,123,12,123],[10,124,10,126],[12,120,12,122],[5,105,5,117],[6,105,6,117],[7,105,7,117],[8,105,12,105],[8,106,8,117],[9,106,9,109],[9,110,9,113],[9,115,9,117],[10,106,12,106],[10,107,10,109],[10,110,12,110],[10,111,10,113],[10,114,12,114],[10,115,12,115],[10,116,12,116],[10,117,12,117],[12,107,12,109],[5,92,5,104],[6,92,6,104],[7,92,7,104],[8,92,12,92],[8,93,8,104],[9,93,9,96],[9,97,9,100],[9,102,9,104],[10,93,12,93],[10,94,10,96],[10,97,12,97],[10,98,10,100],[5,79,5,91],[6,79,6,91],[7,79,7,91],[8,79,12,79],[8,80,8,91],[9,80,9,83],[9,84,9,87],[9,89,9,91],[10,80,12,80],[10,81,10,83],[10,84,12,84],[10,85,10,87],[10,88,12,88],[10,89,12,89],[10,90,12,90],[10,91,12,91],[5,66,5,78],[6,66,6,78],[7,66,7,78],[8,66,12,66],[8,67,8,78],[9,67,9,70],[9,71,9,74],[9,76,9,78],[10,67,12,67],[10,68,10,70],[10,71,12,71],[10,72,10,74],[5,53,5,65],[6,53,6,65],[7,53,7,65],[8,53,12,53],[8,54,8,65],[9,54,9,57],[9,58,9,61],[9,63,9,65],[10,54,12,54],[10,55,10,57],[10,58,12,58],[10,59,10,61],[10,62,12,62],[10,63,12,63],[10,64,12,64],[12,33,12,35],[12,29,12,31],[10,24,12,24],[10,25,12,25],[10,26,12,26],[8,40,12,40],[8,41,8,52],[9,41,9,44],[9,45,9,48],[9,50,9,52],[10,41,12,41],[10,42,10,44],[10,45,12,45],[10,46,10,48],[10,49,12,49],[10,50,12,50],[10,51,12,51],[10,52,12,52],[12,46,12,48],[9,15,9,18],[10,16,10,18],[6,1,7,13],[5,1,5,13],[8,2,8,13],[9,11,9,13],[10,13,12,13],[10,23,12,23],[5,27,5,39],[6,27,6,39],[7,27,7,39],[8,27,12,27],[8,28,8,39],[9,28,9,31],[9,32,9,35],[9,37,9,39],[10,28,12,28],[10,29,10,31],[10,32,12,32],[10,33,10,35],[10,36,12,36],[10,37,12,37],[10,38,12,38],[10,39,12,39],[0,0,0,13],[1,0,1,13],[9,19,9,22],[10,20,10,22],[10,19,12,19],[12,20,12,22],[7,40,7,52],[10,65,12,65],[5,40,5,52],[6,40,6,52],[5,14,5,26],[6,14,6,26],[8,15,8,26],[9,24,9,26],[7,14,7,26],[8,14,12,14],[10,15,12,15],[12,16,12,18],[5,0,12,0],[8,1,12,1],[10,11,12,11],[10,12,12,12],[12,7,12,9],[12,3,12,5]]}
["Сводный отчет об объемах отпущенной воды на собственное потребление и сторонним потребителям"]
[{"$f":"Титульный!C10","v":" "}]
["Район",{"$f":"Титульный!C6","v":""},null,null,null,null,null,"МО",{"$f":"Титульный!C7","v":""}]
[]
[]
["Период","Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м.",null,null,null,null,null,null,null,null,null,null,null,null,"Объем реализации, куб.м."]
[null,"ВСЕГО по тарифу",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$14","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$15","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$16","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$17","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$18","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$19","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$20","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$21","v":8},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$22","v":9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'данные об организации'!$F$23","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)",null,null,null,null,null,null,null,null,null,null,null,null,"(наименование населенного пункта)"]
[null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:",null,null,null,null,null,null,null,null,null,null,null,"всего","в том числе:"]
[null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители",null,null,null,"собственное потребление",null,null,null,"отпущено воды другим водопроводам",null,null,null,null,"сторонние потребители"]
[null,null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие",null,"Итого","в том числе",null,null,"Итого","в том числе",null,null,"Итого","бюджет","население","прочие"]
[]
[null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)",null,null,null,null,null,null,null,null,"(наименование расходов)",null,null,null,"(наименование организаций)"]
["Январь",{"$f":"C14+G14+K14","v":0},{"$f":"SUM(D14:F14)","v":0},{"$f":"Q14+AD14+AQ14+BD14+BQ14+CD14+CQ14+DD14+DQ14+ED14","v":0},{"$f":"R14+AE14+AR14+BE14+BR14+CE14+CR14+DE14+DR14+EE14","v":0},{"$f":"S14+AF14+AS14+BF14+BS14+CF14+CS14+DF14+DS14+EF14","v":0},{"$f":"SUM(H14:J14)","v":0},{"$f":"U14+AH14+AU14+BH14+BU14+CH14+CU14+DH14+DU14+EH14","v":0},{"$f":"V14+AI14+AV14+BI14+BV14+CI14+CV14+DI14+DV14+EI14","v":0},{"$f":"W14+AJ14+AW14+BJ14+BW14+CJ14+CW14+DJ14+DW14+EJ14","v":0},{"$f":"SUM(L14:N14)","v":0},{"$f":"Y14+AL14+AY14+BL14+BY14+CL14+CY14+DL14+DY14+EL14","v":0},{"$f":"Z14+AM14+AZ14+BM14+BZ14+CM14+CZ14+DM14+DZ14+EM14","v":0},{"$f":"AA14+AN14+BA14+BN14+CA14+CN14+DA14+DN14+EA14+EN14","v":0},{"$f":"P14+T14+X14","v":0},{"$f":"SUM(Q14:S14)","v":0},null,null,null,{"$f":"SUM(U14:W14)","v":0},null,null,null,{"$f":"SUM(Y14:AA14)","v":0},null,null,null,{"$f":"AC14+AG14+AK14","v":0},{"$f":"SUM(AD14:AF14)","v":0},null,null,null,{"$f":"SUM(AH14:AJ14)","v":0},null,null,null,{"$f":"SUM(AL14:AN14)","v":0},null,null,null,{"$f":"AP14+AT14+AX14","v":0},{"$f":"SUM(AQ14:AS14)","v":0},null,null,null,{"$f":"SUM(AU14:AW14)","v":0},null,null,null,{"$f":"SUM(AY14:BA14)","v":0},null,null,null,{"$f":"BC14+BG14+BK14","v":0},{"$f":"SUM(BD14:BF14)","v":0},null,null,null,{"$f":"SUM(BH14:BJ14)","v":0},null,null,null,{"$f":"SUM(BL14:BN14)","v":0},null,null,null,{"$f":"BP14+BT14+BX14","v":0},{"$f":"SUM(BQ14:BS14)","v":0},null,null,null,{"$f":"SUM(BU14:BW14)","v":0},null,null,null,{"$f":"SUM(BY14:CA14)","v":0},null,null,null,{"$f":"CC14+CG14+CK14","v":0},{"$f":"SUM(CD14:CF14)","v":0},null,null,null,{"$f":"SUM(CH14:CJ14)","v":0},null,null,null,{"$f":"SUM(CL14:CN14)","v":0},null,null,null,{"$f":"CP14+CT14+CX14","v":0},{"$f":"SUM(CQ14:CS14)","v":0},null,null,null,{"$f":"SUM(CU14:CW14)","v":0},null,null,null,{"$f":"SUM(CY14:DA14)","v":0},null,null,null,{"$f":"DC14+DG14+DK14","v":0},{"$f":"SUM(DD14:DF14)","v":0},null,null,null,{"$f":"SUM(DH14:DJ14)","v":0},null,null,null,{"$f":"SUM(DL14:DN14)","v":0},null,null,null,{"$f":"DP14+DT14+DX14","v":0},{"$f":"SUM(DQ14:DS14)","v":0},null,null,null,{"$f":"SUM(DU14:DW14)","v":0},null,null,null,{"$f":"SUM(DY14:EA14)","v":0},null,null,null,{"$f":"EC14+EG14+EK14","v":0},{"$f":"SUM(ED14:EF14)","v":0},null,null,null,{"$f":"SUM(EH14:EJ14)","v":0},null,null,null,{"$f":"SUM(EL14:EN14)","v":0}]
["Февраль",{"$f":"C15+G15+K15","v":0},{"$f":"SUM(D15:F15)","v":0},{"$f":"Q15+AD15+AQ15+BD15+BQ15+CD15+CQ15+DD15+DQ15+ED15","v":0},{"$f":"R15+AE15+AR15+BE15+BR15+CE15+CR15+DE15+DR15+EE15","v":0},{"$f":"S15+AF15+AS15+BF15+BS15+CF15+CS15+DF15+DS15+EF15","v":0},{"$f":"SUM(H15:J15)","v":0},{"$f":"U15+AH15+AU15+BH15+BU15+CH15+CU15+DH15+DU15+EH15","v":0},0,0,{"$f":"SUM(L15:N15)","v":0},{"$f":"Y15+AL15+AY15+BL15+BY15+CL15+CY15+DL15+DY15+EL15","v":0},0,0,{"$f":"P15+T15+X15","v":0},{"$f":"SUM(Q15:S15)","v":0},null,null,null,{"$f":"SUM(U15:W15)","v":0},null,null,null,{"$f":"SUM(Y15:AA15)","v":0},null,null,null,{"$f":"AC15+AG15+AK15","v":0},{"$f":"SUM(AD15:AF15)","v":0},null,null,null,{"$f":"SUM(AH15:AJ15)","v":0},null,null,null,{"$f":"SUM(AL15:AN15)","v":0},null,null,null,{"$f":"AP15+AT15+AX15","v":0},{"$f":"SUM(AQ15:AS15)","v":0},null,null,null,{"$f":"SUM(AU15:AW15)","v":0},null,null,null,{"$f":"SUM(AY15:BA15)","v":0},null,null,null,{"$f":"BC15+BG15+BK15","v":0},{"$f":"SUM(BD15:BF15)","v":0},null,null,null,{"$f":"SUM(BH15:BJ15)","v":0},null,null,null,{"$f":"SUM(BL15:BN15)","v":0},null,null,null,{"$f":"BP15+BT15+BX15","v":0},{"$f":"SUM(BQ15:BS15)","v":0},null,null,null,{"$f":"SUM(BU15:BW15)","v":0},null,null,null,{"$f":"SUM(BY15:CA15)","v":0},null,null,null,{"$f":"CC15+CG15+CK15","v":0},{"$f":"SUM(CD15:CF15)","v":0},null,null,null,{"$f":"SUM(CH15:CJ15)","v":0},null,null,null,{"$f":"SUM(CL15:CN15)","v":0},null,null,null,{"$f":"CP15+CT15+CX15","v":0},{"$f":"SUM(CQ15:CS15)","v":0},null,null,null,{"$f":"SUM(CU15:CW15)","v":0},null,null,null,{"$f":"SUM(CY15:DA15)","v":0},null,null,null,{"$f":"DC15+DG15+DK15","v":0},{"$f":"SUM(DD15:DF15)","v":0},null,null,null,{"$f":"SUM(DH15:DJ15)","v":0},null,null,null,{"$f":"SUM(DL15:DN15)","v":0},null,null,null,{"$f":"DP15+DT15+DX15","v":0},{"$f":"SUM(DQ15:DS15)","v":0},null,null,null,{"$f":"SUM(DU15:DW15)","v":0},null,null,null,{"$f":"SUM(DY15:EA15)","v":0},null,null,null,{"$f":"EC15+EG15+EK15","v":0},{"$f":"SUM(ED15:EF15)","v":0},null,null,null,{"$f":"SUM(EH15:EJ15)","v":0},null,null,null,{"$f":"SUM(EL15:EN15)","v":0}]
["Март",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Апрель",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Май",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Июнь",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Июль",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Август",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Сентябрь",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Октябрь",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Ноябрь",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Декабрь",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0,null,null,null,0,0,null,null,null,0,null,null,null,0]
["Итого год",{"$f":"SUM(B14:B25)","v":0},{"$f":"SUM(C14:C25)","v":0},{"$f":"SUM(D14:D25)","v":0},{"$f":"SUM(E14:E25)","v":0},{"$f":"SUM(F14:F25)","v":0},{"$f":"SUM(G14:G25)","v":0},{"$f":"SUM(H14:H25)","v":0},{"$f":"SUM(I14:I25)","v":0},{"$f":"SUM(J14:J25)","v":0},{"$f":"SUM(K14:K25)","v":0},{"$f":"SUM(L14:L25)","v":0},{"$f":"SUM(M14:M25)","v":0},{"$f":"SUM(N14:N25)","v":0},{"$f":"SUM(O14:O25)","v":0},{"$f":"SUM(P14:P25)","v":0},{"$f":"SUM(Q14:Q25)","v":0},{"$f":"SUM(R14:R25)","v":0},{"$f":"SUM(S14:S25)","v":0},0,{"$f":"SUM(U14:U25)","v":0},{"$f":"SUM(V14:V25)","v":0},{"$f":"SUM(W14:W25)","v":0},{"$f":"SUM(X14:X25)","v":0},{"$f":"SUM(Y14:Y25)","v":0},{"$f":"SUM(Z14:Z25)","v":0},{"$f":"SUM(AA14:AA25)","v":0},{"$f":"SUM(AB14:AB25)","v":0},{"$f":"SUM(AC14:AC25)","v":0},{"$f":"SUM(AD14:AD25)","v":0},{"$f":"SUM(AE14:AE25)","v":0},{"$f":"SUM(AF14:AF25)","v":0},{"$f":"SUM(AG14:AG25)","v":0},{"$f":"SUM(AH14:AH25)","v":0},{"$f":"SUM(AI14:AI25)","v":0},{"$f":"SUM(AJ14:AJ25)","v":0},{"$f":"SUM(AK14:AK25)","v":0},{"$f":"SUM(AL14:AL25)","v":0},{"$f":"SUM(AM14:AM25)","v":0},{"$f":"SUM(AN14:AN25)","v":0},{"$f":"SUM(AO14:AO25)","v":0},{"$f":"SUM(AP14:AP25)","v":0},{"$f":"SUM(AQ14:AQ25)","v":0},{"$f":"SUM(AR14:AR25)","v":0},{"$f":"SUM(AS14:AS25)","v":0},{"$f":"SUM(AT14:AT25)","v":0},{"$f":"SUM(AU14:AU25)","v":0},{"$f":"SUM(AV14:AV25)","v":0},{"$f":"SUM(AW14:AW25)","v":0},{"$f":"SUM(AX14:AX25)","v":0},{"$f":"SUM(AY14:AY25)","v":0},{"$f":"SUM(AZ14:AZ25)","v":0},{"$f":"SUM(BA14:BA25)","v":0},{"$f":"SUM(BB14:BB25)","v":0},{"$f":"SUM(BC14:BC25)","v":0},{"$f":"SUM(BD14:BD25)","v":0},{"$f":"SUM(BE14:BE25)","v":0},{"$f":"SUM(BF14:BF25)","v":0},{"$f":"SUM(BG14:BG25)","v":0},{"$f":"SUM(BH14:BH25)","v":0},{"$f":"SUM(BI14:BI25)","v":0},{"$f":"SUM(BJ14:BJ25)","v":0},{"$f":"SUM(BK14:BK25)","v":0},{"$f":"SUM(BL14:BL25)","v":0},{"$f":"SUM(BM14:BM25)","v":0},{"$f":"SUM(BN14:BN25)","v":0},{"$f":"SUM(BO14:BO25)","v":0},{"$f":"SUM(BP14:BP25)","v":0},{"$f":"SUM(BQ14:BQ25)","v":0},{"$f":"SUM(BR14:BR25)","v":0},{"$f":"SUM(BS14:BS25)","v":0},{"$f":"SUM(BT14:BT25)","v":0},{"$f":"SUM(BU14:BU25)","v":0},{"$f":"SUM(BV14:BV25)","v":0},{"$f":"SUM(BW14:BW25)","v":0},{"$f":"SUM(BX14:BX25)","v":0},{"$f":"SUM(BY14:BY25)","v":0},{"$f":"SUM(BZ14:BZ25)","v":0},{"$f":"SUM(CA14:CA25)","v":0},{"$f":"SUM(CB14:CB25)","v":0},{"$f":"SUM(CC14:CC25)","v":0},{"$f":"SUM(CD14:CD25)","v":0},{"$f":"SUM(CE14:CE25)","v":0},{"$f":"SUM(CF14:CF25)","v":0},{"$f":"SUM(CG14:CG25)","v":0},{"$f":"SUM(CH14:CH25)","v":0},{"$f":"SUM(CI14:CI25)","v":0},{"$f":"SUM(CJ14:CJ25)","v":0},{"$f":"SUM(CK14:CK25)","v":0},{"$f":"SUM(CL14:CL25)","v":0},{"$f":"SUM(CM14:CM25)","v":0},{"$f":"SUM(CN14:CN25)","v":0},{"$f":"SUM(CO14:CO25)","v":0},{"$f":"SUM(CP14:CP25)","v":0},{"$f":"SUM(CQ14:CQ25)","v":0},{"$f":"SUM(CR14:CR25)","v":0},{"$f":"SUM(CS14:CS25)","v":0},{"$f":"SUM(CT14:CT25)","v":0},{"$f":"SUM(CU14:CU25)","v":0},{"$f":"SUM(CV14:CV25)","v":0},{"$f":"SUM(CW14:CW25)","v":0},{"$f":"SUM(CX14:CX25)","v":0},{"$f":"SUM(CY14:CY25)","v":0},{"$f":"SUM(CZ14:CZ25)","v":0},{"$f":"SUM(DA14:DA25)","v":0},{"$f":"SUM(DB14:DB25)","v":0},{"$f":"SUM(DC14:DC25)","v":0},{"$f":"SUM(DD14:DD25)","v":0},{"$f":"SUM(DE14:DE25)","v":0},{"$f":"SUM(DF14:DF25)","v":0},{"$f":"SUM(DG14:DG25)","v":0},{"$f":"SUM(DH14:DH25)","v":0},{"$f":"SUM(DI14:DI25)","v":0},{"$f":"SUM(DJ14:DJ25)","v":0},{"$f":"SUM(DK14:DK25)","v":0},{"$f":"SUM(DL14:DL25)","v":0},{"$f":"SUM(DM14:DM25)","v":0},{"$f":"SUM(DN14:DN25)","v":0},{"$f":"SUM(DO14:DO25)","v":0},{"$f":"SUM(DP14:DP25)","v":0},{"$f":"SUM(DQ14:DQ25)","v":0},{"$f":"SUM(DR14:DR25)","v":0},{"$f":"SUM(DS14:DS25)","v":0},{"$f":"SUM(DT14:DT25)","v":0},{"$f":"SUM(DU14:DU25)","v":0},{"$f":"SUM(DV14:DV25)","v":0},{"$f":"SUM(DW14:DW25)","v":0},{"$f":"SUM(DX14:DX25)","v":0},{"$f":"SUM(DY14:DY25)","v":0},{"$f":"SUM(DZ14:DZ25)","v":0},{"$f":"SUM(EA14:EA25)","v":0},{"$f":"SUM(EB14:EB25)","v":0},{"$f":"SUM(EC14:EC25)","v":0},{"$f":"SUM(ED14:ED25)","v":0},{"$f":"SUM(EE14:EE25)","v":0},{"$f":"SUM(EF14:EF25)","v":0},{"$f":"SUM(EG14:EG25)","v":0},{"$f":"SUM(EH14:EH25)","v":0},{"$f":"SUM(EI14:EI25)","v":0},{"$f":"SUM(EJ14:EJ25)","v":0},{"$f":"SUM(EK14:EK25)","v":0},{"$f":"SUM(EL14:EL25)","v":0},{"$f":"SUM(EM14:EM25)","v":0},{"$f":"SUM(EN14:EN25)","v":0}]

{"sheet":"баланс ВСН","index":8,"n_rows":62,"n_cols":14,"rows_kept":62,"cut":false,"hidden":false,"merged":[[7,9,8,9],[7,10,8,10],[7,13,8,13],[7,8,8,8],[7,11,8,11],[7,12,8,12],[0,0,0,3],[2,0,2,3],[5,3,6,3],[7,3,8,3],[7,7,8,7],[7,4,8,4],[1,0,1,3],[5,0,8,0],[5,1,8,1],[5,2,8,2],[7,5,8,5],[7,6,8,6]]}
["БАЛАНС ВОДОСНАБЖЕНИЯ"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
["Район",{"$f":"Титульный!C6","v":""},null,"МО",{"$f":"Титульный!C7","v":""}]
[]
["№ п/п","Наименование показателей","Единица измерения","ВСЕГО по тарифу",{"$f":"'данные об организации'!$F$14","v":1},{"$f":"'данные об организации'!$F$15","v":2},{"$f":"'данные об организации'!$F$16","v":3},{"$f":"'данные об организации'!$F$17","v":4},{"$f":"'данные об организации'!$F$18","v":5},{"$f":"'данные об организации'!$F$19","v":6},{"$f":"'данные об организации'!$F$20","v":7},{"$f":"'данные об организации'!$F$21","v":8},{"$f":"'данные об организации'!$F$22","v":9},{"$f":"'данные об организации'!$F$23","v":10}]
[null,null,null,null,"(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)","(наименование населенного пункта)"]
[null,null,null,"факт","факт","факт","факт","факт","факт","факт","факт","факт","факт","факт"]
[]
["1.","Поднято воды насосными станциями 1 подъема, в том числе:","куб.м",{"$f":"D16+D24-D22+D14","v":0},{"$f":"E16+E24-E22","v":0},{"$f":"F16+F24-F22","v":0},0,0,0,0,0,0,0,0]
[]
["1.1.","Из поверхностных водоисточников","куб.м",{"$f":"E12+F12+G12+H12+I12+J12+K12+L12+M12+N12","v":0}]
["1.2.","Из подземных водоисточников","куб.м",0,{"$f":"E10-E12","v":0},0,0,0,0,0,0,0,0,0]
[]
["2.","Пропущено воды через водопроводные очистные сооружения","куб.м",0]
["3.","Расход воды на хозяйственные и технологические нужды, в т.ч.","куб.м",{"$f":"D17+D18+D19+D20","v":0},{"$f":"E17+E18+E19+E20","v":0},{"$f":"F17+F18+F19+F20","v":0},0,0,0,0,0,0,0,0]
["3.1.","                       на очистные сооружения","куб.м",{"$f":"E17+F17+G17+H17+I17+J17+K17+L17+M17+N17","v":0}]
["3.2.","                       на промывку сетей","куб.м",0]
["3.3.","                       на хозяйственно-бытовые нужды","куб.м",0]
["3.4.","                       прочие","куб.м",0]
[null,null,"куб.м",0]
["4.","Получено воды  со стороны","куб.м",0]
[null,"в том числе на нужды ГВС","куб.м",0]
["5.","Подано воды в водопроводную сеть","куб.м",{"$f":"D26+D30","v":0},{"$f":"E26+E30","v":0},{"$f":"F26+F30","v":0},0,0,0,0,0,0,0,0]
[null,null,"куб.м"]
["6.","Потери воды в водопроводных сетях    ","куб.м",{"$f":"E26+F26+G26+H26+I26+J26+K26+L26+M26+N26","v":0}]
[]
[null," то же в % к отпуску в сеть","%",{"$f":"IF(D24=0,0,D26/D24*100)","v":0},{"$f":"IF(E24=0,0,E26/E24*100)","v":0},{"$f":"IF(F24=0,0,F26/F24*100)","v":0},0,0,0,0,0,0,0,0]
[]
["7.","Отпущено (реализовано) воды  всего, в том числе:","куб.м",{"$f":"D31+D32+D33","v":0},{"$f":"E31+E32+E33","v":0},0,0,0,0,0,0,0,0,0]
["7.1.","           Расход воды на собственные нужды предприятия","куб.м",{"$f":"E31+F31+G31+H31+I31+J31+K31+L31+M31+N31","v":0},{"$f":"'полезный отпуск'!P26","v":0},{"$f":"'полезный отпуск'!AC26","v":0},{"$f":"'полезный отпуск'!AP26","v":0},{"$f":"'полезный отпуск'!BC26","v":0},{"$f":"'полезный отпуск'!BP26","v":0},{"$f":"'полезный отпуск'!CC26","v":0},{"$f":"'полезный отпуск'!CP26","v":0},{"$f":"'полезный отпуск'!DC26","v":0},{"$f":"'полезный отпуск'!DP26","v":0},{"$f":"'полезный отпуск'!EC26","v":0}]
["7.2.","          Отпущено воды другим водопроводам","куб.м",0,{"$f":"'полезный отпуск'!T26","v":0},{"$f":"'полезный отпуск'!AG26","v":0},{"$f":"'полезный отпуск'!AT26","v":0},{"$f":"'полезный отпуск'!BG26","v":0},{"$f":"'полезный отпуск'!BT26","v":0},{"$f":"'полезный отпуск'!CG26","v":0},{"$f":"'полезный отпуск'!CT26","v":0},{"$f":"'полезный отпуск'!DG26","v":0},{"$f":"'полезный отпуск'!DT26","v":0},{"$f":"'полезный отпуск'!EG26","v":0}]
["7.3.","          Отпущено товарной воды сторонним  потребителям, в том числе:","куб.м",{"$f":"D34+D37+D40","v":0},{"$f":"E34+E37+E40","v":0},0,0,0,0,0,0,0,0,0]
["7.3.1.","                     бюджетные организации","куб.м",{"$f":"D35+D36","v":0},{"$f":"'полезный отпуск'!Y26","v":0},{"$f":"'полезный отпуск'!AL26","v":0},{"$f":"'полезный отпуск'!AY26","v":0},{"$f":"'полезный отпуск'!BL26","v":0},{"$f":"'полезный отпуск'!BY26","v":0},{"$f":"'полезный отпуск'!CL26","v":0},{"$f":"'полезный отпуск'!CY26","v":0},{"$f":"'полезный отпуск'!DL26","v":0},{"$f":"'полезный отпуск'!DY26","v":0},{"$f":"'полезный отпуск'!EL26","v":0}]
[null," - по приборам учета","куб.м",{"$f":"E35+F35+G35+H35+I35+J35+K35+L35+M35+N35","v":0},{"$f":"'отчет по реализации'!G114+'отчет по реализации'!J114+'отчет по реализации'!G147+'отчет по реализации'!J147","v":0},{"$f":"'отчет по реализации'!G188+'отчет по реализации'!J188+'отчет по реализации'!G221+'отчет по реализации'!J221","v":0},{"$f":"'отчет по реализации'!G262+'отчет по реализации'!J262+'отчет по реализации'!G295+'отчет по реализации'!J295","v":0},{"$f":"'отчет по реализации'!G336+'отчет по реализации'!J336+'отчет по реализации'!G369+'отчет по реализации'!J369","v":0},{"$f":"'отчет по реализации'!G410+'отчет по реализации'!J410+'отчет по реализации'!G443+'отчет по реализации'!J443","v":0},{"$f":"'отчет по реализации'!G484+'отчет по реализации'!J484+'отчет по реализации'!G517+'отчет по реализации'!J517","v":0},{"$f":"'отчет по реализации'!G558+'отчет по реализации'!J558+'отчет по реализации'!G591+'отчет по реализации'!J591","v":0},{"$f":"'отчет по реализации'!G632+'отчет по реализации'!J632+'отчет по реализации'!G665+'отчет по реализации'!J665","v":0},{"$f":"'отчет по реализации'!G706+'отчет по реализации'!J706+'отчет по реализации'!G739+'отчет по реализации'!J739","v":0},{"$f":"'отчет по реализации'!G780+'отчет по реализации'!J780+'отчет по реализации'!G813+'отчет по реализации'!J813","v":0}]
[null," - по нормативам","куб.м",0,{"$f":"E34-E35","v":0},{"$f":"F34-F35","v":0},0,0,0,0,0,0,0,0]
["7.3.2.","                     население","куб.м",{"$f":"D38+D39","v":0},{"$f":"'полезный отпуск'!Z26","v":0},{"$f":"'полезный отпуск'!AM26","v":0},{"$f":"'полезный отпуск'!AZ26","v":0},{"$f":"'полезный отпуск'!BM26","v":0},{"$f":"'полезный отпуск'!BZ26","v":0},{"$f":"'полезный отпуск'!CM26","v":0},{"$f":"'полезный отпуск'!CZ26","v":0},{"$f":"'полезный отпуск'!DM26","v":0},{"$f":"'полезный отпуск'!DZ26","v":0},{"$f":"'полезный отпуск'!EM26","v":0}]
[null," - по приборам учета","куб.м",{"$f":"E38+F38+G38+H38+I38+J38+K38+L38+M38+N38","v":0},{"$f":"'отчет по реализации'!G113+'отчет по реализации'!J113+'отчет по реализации'!G146+'отчет по реализации'!J146","v":0},{"$f":"'отчет по реализации'!G187+'отчет по реализации'!J187+'отчет по реализации'!G220+'отчет по реализации'!J220","v":0},{"$f":"'отчет по реализации'!G261+'отчет по реализации'!J261+'отчет по реализации'!G294+'отчет по реализации'!J294","v":0},{"$f":"'отчет по реализации'!G335+'отчет по реализации'!J335+'отчет по реализации'!G368+'отчет по реализации'!J368","v":0},{"$f":"'отчет по реализации'!G409+'отчет по реализации'!J409+'отчет по реализации'!G442+'отчет по реализации'!J442","v":0},{"$f":"'отчет по реализации'!G483+'отчет по реализации'!J483+'отчет по реализации'!G516+'отчет по реализации'!J516","v":0},{"$f":"'отчет по реализации'!G557+'отчет по реализации'!J557+'отчет по реализации'!G590+'отчет по реализации'!J590","v":0},{"$f":"'отчет по реализации'!G631+'отчет по реализации'!J631+'отчет по реализации'!G664+'отчет по реализации'!J664","v":0},{"$f":"'отчет по реализации'!G705+'отчет по реализации'!J705+'отчет по реализации'!G738+'отчет по реализации'!J738","v":0},{"$f":"'отчет по реализации'!G779+'отчет по реализации'!J779+'отчет по реализации'!G812+'отчет по реализации'!J812","v":0}]
[null," - по нормативам","куб.м",0,{"$f":"E37-E38","v":0},{"$f":"F37-F38","v":0},{"$f":"G37-G38","v":0},{"$f":"H37-H38","v":0},{"$f":"I37-I38","v":0},{"$f":"J37-J38","v":0},{"$f":"K37-K38","v":0},{"$f":"L37-L38","v":0},{"$f":"M37-M38","v":0},{"$f":"N37-N38","v":0}]
["7.3.3.","                     прочие","куб.м",{"$f":"D41+D42","v":0},{"$f":"'полезный отпуск'!AA26","v":0},{"$f":"'полезный отпуск'!AN26","v":0},{"$f":"'полезный отпуск'!BA26","v":0},{"$f":"'полезный отпуск'!BN26","v":0},{"$f":"'полезный отпуск'!CA26","v":0},{"$f":"'полезный отпуск'!CN26","v":0},{"$f":"'полезный отпуск'!DA26","v":0},{"$f":"'полезный отпуск'!DN26","v":0},{"$f":"'полезный отпуск'!EA26","v":0},{"$f":"'полезный отпуск'!EN26","v":0}]
[null," - по приборам учета","куб.м",{"$f":"E41+F41+G41+H41+I41+J41+K41+L41+M41+N41","v":0},{"$f":"'отчет по реализации'!G115+'отчет по реализации'!J115+'отчет по реализации'!G148+'отчет по реализации'!J148","v":0},{"$f":"'отчет по реализации'!G189+'отчет по реализации'!J189+'отчет по реализации'!G222+'отчет по реализации'!J222","v":0},{"$f":"'отчет по реализации'!G263+'отчет по реализации'!J263+'отчет по реализации'!G296+'отчет по реализации'!J296","v":0},{"$f":"'отчет по реализации'!G337+'отчет по реализации'!J337+'отчет по реализации'!G370+'отчет по реализации'!J370","v":0},{"$f":"'отчет по реализации'!G411+'отчет по реализации'!J411+'отчет по реализации'!G444+'отчет по реализации'!J444","v":0},{"$f":"'отчет по реализации'!G485+'отчет по реализации'!J485+'отчет по реализации'!G518+'отчет по реализации'!J518","v":0},{"$f":"'отчет по реализации'!G559+'отчет по реализации'!J559+'отчет по реализации'!G592+'отчет по реализации'!J592","v":0},{"$f":"'отчет по реализации'!G633+'отчет по реализации'!J633+'отчет по реализации'!G666+'отчет по реализации'!J666","v":0},{"$f":"'отчет по реализации'!G707+'отчет по реализации'!J707+'отчет по реализации'!G740+'отчет по реализации'!J740","v":0},{"$f":"'отчет по реализации'!G781+'отчет по реализации'!J781+'отчет по реализации'!G814+'отчет по реализации'!J814","v":0}]
[null," - по нормативам","куб.м",0,{"$f":"E40-E41","v":0},{"$f":"F40-F41","v":0},{"$f":"G40-G41","v":0},{"$f":"H40-H41","v":0},{"$f":"I40-I41","v":0},{"$f":"J40-J41","v":0},{"$f":"K40-K41","v":0},{"$f":"L40-L41","v":0},{"$f":"M40-M41","v":0},{"$f":"N40-N41","v":0}]
[null,"В ТОМ ЧИСЛЕ"]
["8.","Отпущено (реализовано) горячей воды  всего, в том числе:","тыс.куб.м",{"$f":"E44+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
["8.1.","           Расход воды на собственные нужды предприятия","тыс.куб.м",{"$f":"E45+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
["8.2.","          Отпущено воды другим водопроводам","тыс.куб.м",{"$f":"E46+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
["8.3.","          Отпущено товарной воды сторонним  потребителям, в том числе:","тыс.куб.м",{"$f":"E47+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
["8.3.1.","                     бюджетные организации","тыс.куб.м",{"$f":"E48+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null," - по приборам учета","тыс.куб.м",{"$f":"E49+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null," - по нормативам","тыс.куб.м",{"$f":"E50+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
["8.3.2.","                     население","тыс.куб.м",{"$f":"E51+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null," - по приборам учета","тыс.куб.м",{"$f":"E52+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null," - по нормативам","тыс.куб.м",{"$f":"E53+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
["8.3.3.","                     прочие","тыс.куб.м",{"$f":"E54+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null," - по приборам учета","тыс.куб.м",{"$f":"E55+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null," - по нормативам","тыс.куб.м",{"$f":"E56+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
["9.","Объем потребленной электроэнергии ","кВт.ч.",{"$f":"E57+F57+G57+H57+I57+J57+K57+L57+M57+N57","v":0}]
["9.1.","Удельный расход электроэнергии на реализованную воду","кВт*ч/куб.м",{"$f":"IF(D30=0,0,D57/D30)","v":0},{"$f":"IF(E30=0,0,E57/E30)","v":0},0,0,0,0,0,0,0,0,0]
["10.","Удельное потребление воды населением","куб.м/час",{"$f":"D37/(24*365)","v":0},0,0,0,0,0,0,0,0,0,0]
["11.","Объем отпущенной воды на 1 человека","куб.м/чел в мес.",{"$f":"IF((12*D62)=0,0,D37/(12*D62))","v":0},0,0,0,0,0,0,0,0,0,0]
["12.","Присоединенная мощность потребителей товаров (услуг) по холодному водоснабжению","куб.м/час",{"$f":"E61+F61+G61+H61+I61+J61+K61+L61+M61+N61","v":0}]
["13.","Численность населения, получающего услуги организации","чел",{"$f":"E62+F62+G62+H62+I62+J62+K62+L62+M62+N62","v":0}]

{"sheet":"отчет по реализации","index":9,"n_rows":817,"n_cols":22,"rows_kept":817,"cut":false,"hidden":false,"merged":[[784,12,814,12],[784,18,814,18],[784,20,814,20],[749,1,749,16],[751,12,781,12],[751,18,781,18],[751,20,781,20],[782,1,782,16],[746,12,748,12],[746,13,746,17],[746,18,747,19],[746,20,747,21],[747,5,747,7],[747,8,747,10],[747,11,748,11],[747,13,747,14],[747,15,747,16],[747,17,748,17],[746,0,748,0],[746,1,748,1],[746,2,748,2],[746,3,747,4],[746,5,746,11],[710,12,740,12],[710,18,740,18],[710,20,740,20],[744,3,744,11],[745,3,745,11],[675,1,675,16],[677,12,707,12],[677,18,707,18],[677,20,707,20],[708,1,708,16],[672,12,674,12],[672,13,672,17],[672,18,673,19],[672,20,673,21],[673,5,673,7],[673,8,673,10],[673,11,674,11],[673,13,673,14],[673,15,673,16],[673,17,674,17],[672,0,674,0],[672,1,674,1],[672,2,674,2],[672,3,673,4],[672,5,672,11],[636,12,666,12],[636,18,666,18],[636,20,666,20],[670,3,670,11],[671,3,671,11],[601,1,601,16],[603,12,633,12],[603,18,633,18],[603,20,633,20],[634,1,634,16],[598,12,600,12],[598,13,598,17],[598,18,599,19],[598,20,599,21],[599,5,599,7],[599,8,599,10],[599,11,600,11],[599,13,599,14],[599,15,599,16],[599,17,600,17],[598,0,600,0],[598,1,600,1],[598,2,600,2],[598,3,599,4],[598,5,598,11],[562,12,592,12],[562,18,592,18],[562,20,592,20],[596,3,596,11],[597,3,597,11],[527,1,527,16],[529,12,559,12],[529,18,559,18],[529,20,559,20],[560,1,560,16],[524,12,526,12],[524,13,524,17],[524,18,525,19],[524,20,525,21],[525,5,525,7],[525,8,525,10],[525,11,526,11],[525,13,525,14],[525,15,525,16],[525,17,526,17],[524,0,526,0],[524,1,526,1],[524,2,526,2],[524,3,525,4],[524,5,524,11],[488,12,518,12],[488,18,518,18],[488,20,518,20],[522,3,522,11],[523,3,523,11],[453,1,453,16],[455,12,485,12],[455,18,485,18],[455,20,485,20],[486,1,486,16],[450,12,452,12],[450,13,450,17],[450,18,451,19],[450,20,451,21],[451,5,451,7],[451,8,451,10],[451,11,452,11],[451,13,451,14],[451,15,451,16],[451,17,452,17],[450,0,452,0],[450,1,452,1],[450,2,452,2],[450,3,451,4],[450,5,450,11],[414,12,444,12],[414,18,444,18],[414,20,444,20],[448,3,448,11],[449,3,449,11],[379,1,379,16],[381,12,411,12],[381,18,411,18],[381,20,411,20],[412,1,412,16],[376,12,378,12],[376,13,376,17],[376,18,377,19],[376,20,377,21],[377,5,377,7],[377,8,377,10],[377,11,378,11],[377,13,377,14],[377,15,377,16],[377,17,378,17],[376,0,378,0],[376,1,378,1],[376,2,378,2],[376,3,377,4],[376,5,376,11],[340,12,370,12],[340,18,370,18],[340,20,370,20],[374,3,374,11],[375,3,375,11],[305,1,305,16],[307,12,337,12],[307,18,337,18],[307,20,337,20],[338,1,338,16],[302,12,304,12],[302,13,302,17],[302,18,303,19],[302,20,303,21],[303,5,303,7],[303,8,303,10],[303,11,304,11],[303,13,303,14],[303,15,303,16],[303,17,304,17],[302,0,304,0],[302,1,304,1],[302,2,304,2],[302,3,303,4],[302,5,302,11],[266,12,296,12],[266,18,296,18],[266,20,296,20],[300,3,300,11],[301,3,301,11],[231,1,231,16],[233,12,263,12],[233,18,263,18],[233,20,263,20],[264,1,264,16],[228,12,230,12],[228,13,228,17],[228,18,229,19],[228,20,229,21],[229,5,229,7],[229,8,229,10],[229,11,230,11],[229,13,229,14],[229,15,229,16],[229,17,230,17],[228,0,230,0],[228,1,230,1],[228,2,230,2],[228,3,229,4],[228,5,228,11],[192,12,222,12],[192,18,222,18],[192,20,222,20],[226,3,226,11],[227,3,227,11],[157,1,157,16],[159,12,189,12],[159,18,189,18],[159,20,189,20],[190,1,190,16],[154,12,156,12],[154,13,154,17],[154,18,155,19],[154,20,155,21],[155,5,155,7],[155,8,155,10],[155,11,156,11],[155,13,155,14],[155,15,155,16],[155,17,156,17],[152,3,152,11],[153,3,153,11],[154,0,156,0],[154,1,156,1],[154,2,156,2],[154,3,155,4],[154,5,154,11],[79,3,79,11],[85,12,115,12],[85,18,115,18],[85,20,115,20],[116,1,116,16],[118,12,148,12],[118,18,148,18],[118,20,148,20],[83,1,83,16],[80,12,82,12],[80,13,80,17],[80,18,81,19],[80,20,81,21],[81,5,81,7],[81,8,81,10],[81,11,82,11],[81,13,81,14],[81,15,81,16],[81,17,82,17],[78,3,78,11],[80,0,82,0],[80,1,82,1],[80,2,82,2],[80,3,81,4],[80,5,80,11],[0,0,0,17],[6,0,8,0],[6,1,8,1],[6,2,8,2],[6,5,6,11],[6,12,8,12],[6,13,6,17],[1,0,1,17],[2,0,2,17],[6,3,7,4],[3,13,3,17],[4,3,4,11],[7,5,7,7],[7,8,7,10],[7,11,8,11],[7,13,7,14],[6,20,7,21],[11,20,41,20],[44,20,74,20],[44,12,74,12],[11,18,41,18],[6,18,7,19],[44,18,74,18],[7,15,7,16],[7,17,8,17],[9,1,9,16],[42,1,42,16],[11,12,41,12]]}
["Сводный отчет по выручке от реализации холодной воды"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
[null,"Район",{"$f":"Титульный!C6","v":""},null,null,null,null,null,null,null,null,null,"МО",{"$f":"Титульный!C7","v":""}]
[null,null,null,"Всего по тарифу"]
[]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
["1.1."," хозяйственно-питьевые нужды","с водопроводом без канализации",null,null,{"$f":"F86+F160+F234+F308+F382+F456+F530+F604+F678+F752","v":0},{"$f":"G86+G160+G234+G308+G382+G456+G530+G604+G678+G752","v":0},{"$f":"F12+G12","v":0},{"$f":"I86+I160+I234+I308+I382+I456+I530+I604+I678+I752","v":0},0,{"$f":"I12+J12","v":0},{"$f":"H12+K12","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"N86+N160+N234+N308+N382+N456+N530+N604+N678+N752","v":0},0,0,0,{"$f":"SUM(N12:Q12)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"T86+T160+T234+T308+T382+T456+T530+T604+T678+T752","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"V86+V160+V234+V308+V382+V456+V530+V604+V678+V752","v":0}]
["1.2."," хозяйственно-питьевые нужды","с уличных водозаборных калонок",null,null,{"$f":"F87+F161+F235+F309+F383+F457+F531+F605+F679+F753","v":0},0,{"$f":"F13+G13","v":0},{"$f":"I87+I161+I235+I309+I383+I457+I531+I605+I679+I753","v":0},0,{"$f":"I13+J13","v":0},{"$f":"H13+K13","v":0},null,{"$f":"N87+N161+N235+N309+N383+N457+N531+N605+N679+N753","v":0},0,0,0,{"$f":"SUM(N13:Q13)","v":0},null,{"$f":"T87+T161+T235+T309+T383+T457+T531+T605+T679+T753","v":0},null,{"$f":"V87+V161+V235+V309+V383+V457+V531+V605+V679+V753","v":0}]
["1.3."," хозяйственно-питьевые нужды","Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,{"$f":"F88+F162+F236+F310+F384+F458+F532+F606+F680+F754","v":0},0,0,{"$f":"I88+I162+I236+I310+I384+I458+I532+I606+I680+I754","v":0},0,0,0,null,{"$f":"N88+N162+N236+N310+N384+N458+N532+N606+N680+N754","v":0},0,0,0,0,null,{"$f":"T88+T162+T236+T310+T384+T458+T532+T606+T680+T754","v":0},null,{"$f":"V88+V162+V236+V310+V384+V458+V532+V606+V680+V754","v":0}]
["1.4."," хозяйственно-питьевые нужды","водопровод, ванны без ГВС",null,null,{"$f":"F89+F163+F237+F311+F385+F459+F533+F607+F681+F755","v":0},0,0,{"$f":"I89+I163+I237+I311+I385+I459+I533+I607+I681+I755","v":0},0,0,0,null,{"$f":"N89+N163+N237+N311+N385+N459+N533+N607+N681+N755","v":0},0,0,0,0,null,{"$f":"T89+T163+T237+T311+T385+T459+T533+T607+T681+T755","v":0},null,{"$f":"V89+V163+V237+V311+V385+V459+V533+V607+V681+V755","v":0}]
["1.5."," хозяйственно-питьевые нужды","водопровод, канализация, ванны без ГВС",null,null,{"$f":"F90+F164+F238+F312+F386+F460+F534+F608+F682+F756","v":0},0,0,{"$f":"I90+I164+I238+I312+I386+I460+I534+I608+I682+I756","v":0},0,0,0,null,{"$f":"N90+N164+N238+N312+N386+N460+N534+N608+N682+N756","v":0},0,0,0,0,null,{"$f":"T90+T164+T238+T312+T386+T460+T534+T608+T682+T756","v":0},null,{"$f":"V90+V164+V238+V312+V386+V460+V534+V608+V682+V756","v":0}]
["1.6."," хозяйственно-питьевые нужды","Квартиры с ваннами сидячими, оборудованными душами",null,null,{"$f":"F91+F165+F239+F313+F387+F461+F535+F609+F683+F757","v":0},0,0,{"$f":"I91+I165+I239+I313+I387+I461+I535+I609+I683+I757","v":0},0,0,0,null,{"$f":"N91+N165+N239+N313+N387+N461+N535+N609+N683+N757","v":0},0,0,0,0,null,{"$f":"T91+T165+T239+T313+T387+T461+T535+T609+T683+T757","v":0},null,{"$f":"V91+V165+V239+V313+V387+V461+V535+V609+V683+V757","v":0}]
[null,null,null,null,null,{"$f":"F92+F166+F240+F314+F388+F462+F536+F610+F684+F758","v":0},0,0,{"$f":"I92+I166+I240+I314+I388+I462+I536+I610+I684+I758","v":0},0,{"$f":"I18+J18","v":0},{"$f":"H18+K18","v":0},null,{"$f":"N92+N166+N240+N314+N388+N462+N536+N610+N684+N758","v":0},0,0,0,{"$f":"SUM(N18:Q18)","v":0},null,{"$f":"T92+T166+T240+T314+T388+T462+T536+T610+T684+T758","v":0},null,{"$f":"V92+V166+V240+V314+V388+V462+V536+V610+V684+V758","v":0}]
[null,null,null,null,null,{"$f":"F93+F167+F241+F315+F389+F463+F537+F611+F685+F759","v":0},0,0,{"$f":"I93+I167+I241+I315+I389+I463+I537+I611+I685+I759","v":0},0,0,0,null,{"$f":"N93+N167+N241+N315+N389+N463+N537+N611+N685+N759","v":0},0,0,0,0,null,{"$f":"T93+T167+T241+T315+T389+T463+T537+T611+T685+T759","v":0},null,{"$f":"V93+V167+V241+V315+V389+V463+V537+V611+V685+V759","v":0}]
[null,null,null,null,null,{"$f":"F94+F168+F242+F316+F390+F464+F538+F612+F686+F760","v":0},0,0,{"$f":"I94+I168+I242+I316+I390+I464+I538+I612+I686+I760","v":0},0,0,0,null,{"$f":"N94+N168+N242+N316+N390+N464+N538+N612+N686+N760","v":0},0,0,0,0,null,{"$f":"T94+T168+T242+T316+T390+T464+T538+T612+T686+T760","v":0},null,{"$f":"V94+V168+V242+V316+V390+V464+V538+V612+V686+V760","v":0}]
[null,null,null,null,null,{"$f":"F95+F169+F243+F317+F391+F465+F539+F613+F687+F761","v":0},0,0,{"$f":"I95+I169+I243+I317+I391+I465+I539+I613+I687+I761","v":0},0,0,0,null,{"$f":"N95+N169+N243+N317+N391+N465+N539+N613+N687+N761","v":0},0,0,0,0,null,{"$f":"T95+T169+T243+T317+T391+T465+T539+T613+T687+T761","v":0},null,{"$f":"V95+V169+V243+V317+V391+V465+V539+V613+V687+V761","v":0}]
[null,null,null,null,null,{"$f":"F96+F170+F244+F318+F392+F466+F540+F614+F688+F762","v":0},0,0,{"$f":"I96+I170+I244+I318+I392+I466+I540+I614+I688+I762","v":0},0,0,0,null,{"$f":"N96+N170+N244+N318+N392+N466+N540+N614+N688+N762","v":0},0,0,0,0,null,{"$f":"T96+T170+T244+T318+T392+T466+T540+T614+T688+T762","v":0},null,{"$f":"V96+V170+V244+V318+V392+V466+V540+V614+V688+V762","v":0}]
[null,null,null,null,null,{"$f":"F97+F171+F245+F319+F393+F467+F541+F615+F689+F763","v":0},0,0,{"$f":"I97+I171+I245+I319+I393+I467+I541+I615+I689+I763","v":0},0,0,0,null,{"$f":"N97+N171+N245+N319+N393+N467+N541+N615+N689+N763","v":0},0,0,0,0,null,{"$f":"T97+T171+T245+T319+T393+T467+T541+T615+T689+T763","v":0},null,{"$f":"V97+V171+V245+V319+V393+V467+V541+V615+V689+V763","v":0}]
[null,null,null,null,null,{"$f":"F98+F172+F246+F320+F394+F468+F542+F616+F690+F764","v":0},0,0,{"$f":"I98+I172+I246+I320+I394+I468+I542+I616+I690+I764","v":0},0,0,0,null,{"$f":"N98+N172+N246+N320+N394+N468+N542+N616+N690+N764","v":0},0,0,0,0,null,{"$f":"T98+T172+T246+T320+T394+T468+T542+T616+T690+T764","v":0},null,{"$f":"V98+V172+V246+V320+V394+V468+V542+V616+V690+V764","v":0}]
[null,null,null,null,null,{"$f":"F99+F173+F247+F321+F395+F469+F543+F617+F691+F765","v":0},0,0,{"$f":"I99+I173+I247+I321+I395+I469+I543+I617+I691+I765","v":0},0,0,0,null,{"$f":"N99+N173+N247+N321+N395+N469+N543+N617+N691+N765","v":0},0,0,0,0,null,{"$f":"T99+T173+T247+T321+T395+T469+T543+T617+T691+T765","v":0},null,{"$f":"V99+V173+V247+V321+V395+V469+V543+V617+V691+V765","v":0}]
[null,null,null,null,null,{"$f":"F100+F174+F248+F322+F396+F470+F544+F618+F692+F766","v":0},0,0,{"$f":"I100+I174+I248+I322+I396+I470+I544+I618+I692+I766","v":0},0,0,0,null,{"$f":"N100+N174+N248+N322+N396+N470+N544+N618+N692+N766","v":0},0,0,0,0,null,{"$f":"T100+T174+T248+T322+T396+T470+T544+T618+T692+T766","v":0},null,{"$f":"V100+V174+V248+V322+V396+V470+V544+V618+V692+V766","v":0}]
[null,null,null,null,null,{"$f":"F101+F175+F249+F323+F397+F471+F545+F619+F693+F767","v":0},0,0,{"$f":"I101+I175+I249+I323+I397+I471+I545+I619+I693+I767","v":0},0,0,0,null,{"$f":"N101+N175+N249+N323+N397+N471+N545+N619+N693+N767","v":0},0,0,0,0,null,{"$f":"T101+T175+T249+T323+T397+T471+T545+T619+T693+T767","v":0},null,{"$f":"V101+V175+V249+V323+V397+V471+V545+V619+V693+V767","v":0}]
[null,null,null,null,null,{"$f":"F102+F176+F250+F324+F398+F472+F546+F620+F694+F768","v":0},0,0,{"$f":"I102+I176+I250+I324+I398+I472+I546+I620+I694+I768","v":0},0,0,0,null,{"$f":"N102+N176+N250+N324+N398+N472+N546+N620+N694+N768","v":0},0,0,0,0,null,{"$f":"T102+T176+T250+T324+T398+T472+T546+T620+T694+T768","v":0},null,{"$f":"V102+V176+V250+V324+V398+V472+V546+V620+V694+V768","v":0}]
[null,null,null,null,null,{"$f":"F103+F177+F251+F325+F399+F473+F547+F621+F695+F769","v":0},0,0,{"$f":"I103+I177+I251+I325+I399+I473+I547+I621+I695+I769","v":0},0,0,0,null,{"$f":"N103+N177+N251+N325+N399+N473+N547+N621+N695+N769","v":0},0,0,0,0,null,{"$f":"T103+T177+T251+T325+T399+T473+T547+T621+T695+T769","v":0},null,{"$f":"V103+V177+V251+V325+V399+V473+V547+V621+V695+V769","v":0}]
[null,null,null,null,null,{"$f":"F104+F178+F252+F326+F400+F474+F548+F622+F696+F770","v":0},0,0,{"$f":"I104+I178+I252+I326+I400+I474+I548+I622+I696+I770","v":0},0,0,0,null,{"$f":"N104+N178+N252+N326+N400+N474+N548+N622+N696+N770","v":0},0,0,0,0,null,{"$f":"T104+T178+T252+T326+T400+T474+T548+T622+T696+T770","v":0},null,{"$f":"V104+V178+V252+V326+V400+V474+V548+V622+V696+V770","v":0}]
[null,null,null,null,null,{"$f":"F105+F179+F253+F327+F401+F475+F549+F623+F697+F771","v":0},0,0,{"$f":"I105+I179+I253+I327+I401+I475+I549+I623+I697+I771","v":0},0,0,0,null,{"$f":"N105+N179+N253+N327+N401+N475+N549+N623+N697+N771","v":0},0,0,0,0,null,{"$f":"T105+T179+T253+T327+T401+T475+T549+T623+T697+T771","v":0},null,{"$f":"V105+V179+V253+V327+V401+V475+V549+V623+V697+V771","v":0}]
[null,null,null,null,null,{"$f":"F106+F180+F254+F328+F402+F476+F550+F624+F698+F772","v":0},0,0,{"$f":"I106+I180+I254+I328+I402+I476+I550+I624+I698+I772","v":0},0,0,0,null,{"$f":"N106+N180+N254+N328+N402+N476+N550+N624+N698+N772","v":0},0,0,0,0,null,{"$f":"T106+T180+T254+T328+T402+T476+T550+T624+T698+T772","v":0},null,{"$f":"V106+V180+V254+V328+V402+V476+V550+V624+V698+V772","v":0}]
[null,null,null,null,null,{"$f":"F107+F181+F255+F329+F403+F477+F551+F625+F699+F773","v":0},0,0,{"$f":"I107+I181+I255+I329+I403+I477+I551+I625+I699+I773","v":0},0,0,0,null,{"$f":"N107+N181+N255+N329+N403+N477+N551+N625+N699+N773","v":0},0,0,0,0,null,{"$f":"T107+T181+T255+T329+T403+T477+T551+T625+T699+T773","v":0},null,{"$f":"V107+V181+V255+V329+V403+V477+V551+V625+V699+V773","v":0}]
[null,null,null,null,null,{"$f":"F108+F182+F256+F330+F404+F478+F552+F626+F700+F774","v":0},0,0,{"$f":"I108+I182+I256+I330+I404+I478+I552+I626+I700+I774","v":0},0,0,0,null,{"$f":"N108+N182+N256+N330+N404+N478+N552+N626+N700+N774","v":0},0,0,0,0,null,{"$f":"T108+T182+T256+T330+T404+T478+T552+T626+T700+T774","v":0},null,{"$f":"V108+V182+V256+V330+V404+V478+V552+V626+V700+V774","v":0}]
[null,null,null,null,null,{"$f":"F109+F183+F257+F331+F405+F479+F553+F627+F701+F775","v":0},0,0,{"$f":"I109+I183+I257+I331+I405+I479+I553+I627+I701+I775","v":0},0,0,0,null,{"$f":"N109+N183+N257+N331+N405+N479+N553+N627+N701+N775","v":0},0,0,0,0,null,{"$f":"T109+T183+T257+T331+T405+T479+T553+T627+T701+T775","v":0},null,{"$f":"V109+V183+V257+V331+V405+V479+V553+V627+V701+V775","v":0}]
[null,null,null,null,null,{"$f":"F110+F184+F258+F332+F406+F480+F554+F628+F702+F776","v":0},0,0,{"$f":"I110+I184+I258+I332+I406+I480+I554+I628+I702+I776","v":0},0,0,0,null,{"$f":"N110+N184+N258+N332+N406+N480+N554+N628+N702+N776","v":0},0,0,0,0,null,{"$f":"T110+T184+T258+T332+T406+T480+T554+T628+T702+T776","v":0},null,{"$f":"V110+V184+V258+V332+V406+V480+V554+V628+V702+V776","v":0}]
[null,"поливка  приусадебных участков",null,null,null,{"$f":"F111+F185+F259+F333+F407+F481+F555+F629+F703+F777","v":0},0,0,{"$f":"I111+I185+I259+I333+I407+I481+I555+I629+I703+I777","v":0},0,0,0,null,{"$f":"N111+N185+N259+N333+N407+N481+N555+N629+N703+N777","v":0},0,0,0,0,null,{"$f":"T111+T185+T259+T333+T407+T481+T555+T629+T703+T777","v":0},null,{"$f":"V111+V185+V259+V333+V407+V481+V555+V629+V703+V777","v":0}]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х",{"$f":"R112+R186+R260+R334+R408+R482+R556+R630+R704+R778","v":0},null,{"$f":"T112+T186+T260+T334+T408+T482+T556+T630+T704+T778","v":0},null,{"$f":"V112+V186+V260+V334+V408+V482+V556+V630+V704+V778","v":0}]
[null,"Итого население",null,null,null,{"$f":"SUM(F12:F37)","v":0},0,0,0,0,0,0,null,0,0,0,0,{"$f":"SUM(R12:R38)","v":0},null,{"$f":"SUM(T12:T38)","v":0},null,{"$f":"SUM(V12:V38)","v":0}]
["2.","Итого бюджет",null,null,null,{"$f":"F114+F188+F262+F336+F410+F484+F558+F632+F706+F780","v":0},0,{"$f":"F40+G40","v":0},{"$f":"I114+I188+I262+I336+I410+I484+I558+I632+I706+I780","v":0},0,{"$f":"I40+J40","v":0},{"$f":"H40+K40","v":0},null,{"$f":"N114+N188+N262+N336+N410+N484+N558+N632+N706+N780","v":0},0,0,0,{"$f":"SUM(N40:Q40)","v":0},null,{"$f":"T114+T188+T262+T336+T410+T484+T558+T632+T706+T780","v":0},null,{"$f":"V114+V188+V262+V336+V410+V484+V558+V632+V706+V780","v":0}]
["3.","Итого прочие",null,null,null,{"$f":"F115+F189+F263+F337+F411+F485+F559+F633+F707+F781","v":0},0,0,{"$f":"I115+I189+I263+I337+I411+I485+I559+I633+I707+I781","v":0},0,{"$f":"I41+J41","v":0},{"$f":"H41+K41","v":0},null,{"$f":"N115+N189+N263+N337+N411+N485+N559+N633+N707+N781","v":0},0,0,0,{"$f":"SUM(N41:Q41)","v":0},null,{"$f":"T115+T189+T263+T337+T411+T485+T559+T633+T707+T781","v":0},null,{"$f":"V115+V189+V263+V337+V411+V485+V559+V633+V707+V781","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F39:F41)","v":0},{"$f":"SUM(G39:G41)","v":0},{"$f":"SUM(H39:H41)","v":0},0,0,0,0,null,0,0,0,0,0,null,{"$f":"SUM(T39:T41)","v":0},null,{"$f":"SUM(V39:V41)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A12","v":"1.1."},{"$f":"B12","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",0,0,{"$f":"F119+F193+F267+F341+F415+F489+F563+F637+F711+F785","v":0},0,{"$f":"F45+G45","v":0},{"$f":"I119+I193+I267+I341+I415+I489+I563+I637+I711+I785","v":0},0,{"$f":"I45+J45","v":0},{"$f":"H45+K45","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"N119+N193+N267+N341+N415+N489+N563+N637+N711+N785","v":0},0,0,0,{"$f":"SUM(N45:Q45)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"T119+T193+T267+T341+T415+T489+T563+T637+T711+T785","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"V119+V193+V267+V341+V415+V489+V563+V637+V711+V785","v":0}]
[{"$f":"A13","v":"1.2."}," хозяйственно-питьевые нужды","с уличных водозаборных калонок",0,0,{"$f":"F120+F194+F268+F342+F416+F490+F564+F638+F712+F786","v":0},0,{"$f":"F46+G46","v":0},{"$f":"I120+I194+I268+I342+I416+I490+I564+I638+I712+I786","v":0},0,{"$f":"I46+J46","v":0},{"$f":"H46+K46","v":0},null,{"$f":"N120+N194+N268+N342+N416+N490+N564+N638+N712+N786","v":0},0,0,0,{"$f":"SUM(N46:Q46)","v":0},null,{"$f":"T120+T194+T268+T342+T416+T490+T564+T638+T712+T786","v":0},null,{"$f":"V120+V194+V268+V342+V416+V490+V564+V638+V712+V786","v":0}]
[{"$f":"A14","v":"1.3."}," хозяйственно-питьевые нужды","Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",0,0,{"$f":"F121+F195+F269+F343+F417+F491+F565+F639+F713+F787","v":0},0,0,{"$f":"I121+I195+I269+I343+I417+I491+I565+I639+I713+I787","v":0},0,0,0,null,{"$f":"N121+N195+N269+N343+N417+N491+N565+N639+N713+N787","v":0},0,0,0,0,null,{"$f":"T121+T195+T269+T343+T417+T491+T565+T639+T713+T787","v":0},null,{"$f":"V121+V195+V269+V343+V417+V491+V565+V639+V713+V787","v":0}]
[{"$f":"A15","v":"1.4."}," хозяйственно-питьевые нужды","водопровод, ванны без ГВС",0,0,{"$f":"F122+F196+F270+F344+F418+F492+F566+F640+F714+F788","v":0},0,0,{"$f":"I122+I196+I270+I344+I418+I492+I566+I640+I714+I788","v":0},0,0,0,null,{"$f":"N122+N196+N270+N344+N418+N492+N566+N640+N714+N788","v":0},0,0,0,0,null,{"$f":"T122+T196+T270+T344+T418+T492+T566+T640+T714+T788","v":0},null,{"$f":"V122+V196+V270+V344+V418+V492+V566+V640+V714+V788","v":0}]
[{"$f":"A16","v":"1.5."}," хозяйственно-питьевые нужды","водопровод, канализация, ванны без ГВС",0,0,{"$f":"F123+F197+F271+F345+F419+F493+F567+F641+F715+F789","v":0},0,0,{"$f":"I123+I197+I271+I345+I419+I493+I567+I641+I715+I789","v":0},0,0,0,null,{"$f":"N123+N197+N271+N345+N419+N493+N567+N641+N715+N789","v":0},0,0,0,0,null,{"$f":"T123+T197+T271+T345+T419+T493+T567+T641+T715+T789","v":0},null,{"$f":"V123+V197+V271+V345+V419+V493+V567+V641+V715+V789","v":0}]
[{"$f":"A17","v":"1.6."}," хозяйственно-питьевые нужды","Квартиры с ваннами сидячими, оборудованными душами",0,0,{"$f":"F124+F198+F272+F346+F420+F494+F568+F642+F716+F790","v":0},0,0,{"$f":"I124+I198+I272+I346+I420+I494+I568+I642+I716+I790","v":0},0,0,0,null,{"$f":"N124+N198+N272+N346+N420+N494+N568+N642+N716+N790","v":0},0,0,0,0,null,{"$f":"T124+T198+T272+T346+T420+T494+T568+T642+T716+T790","v":0},null,{"$f":"V124+V198+V272+V346+V420+V494+V568+V642+V716+V790","v":0}]
[{"$f":"A18","v":0},0,0,{"$f":"D18","v":0},0,{"$f":"F125+F199+F273+F347+F421+F495+F569+F643+F717+F791","v":0},0,0,{"$f":"I125+I199+I273+I347+I421+I495+I569+I643+I717+I791","v":0},0,{"$f":"I51+J51","v":0},{"$f":"H51+K51","v":0},null,{"$f":"N125+N199+N273+N347+N421+N495+N569+N643+N717+N791","v":0},0,0,0,0,null,{"$f":"T125+T199+T273+T347+T421+T495+T569+T643+T717+T791","v":0},null,{"$f":"V125+V199+V273+V347+V421+V495+V569+V643+V717+V791","v":0}]
[{"$f":"A19","v":0},0,0,0,0,{"$f":"F126+F200+F274+F348+F422+F496+F570+F644+F718+F792","v":0},0,0,{"$f":"I126+I200+I274+I348+I422+I496+I570+I644+I718+I792","v":0},0,0,0,null,{"$f":"N126+N200+N274+N348+N422+N496+N570+N644+N718+N792","v":0},0,0,0,0,null,{"$f":"T126+T200+T274+T348+T422+T496+T570+T644+T718+T792","v":0},null,{"$f":"V126+V200+V274+V348+V422+V496+V570+V644+V718+V792","v":0}]
[{"$f":"A20","v":0},0,0,0,0,{"$f":"F127+F201+F275+F349+F423+F497+F571+F645+F719+F793","v":0},0,0,{"$f":"I127+I201+I275+I349+I423+I497+I571+I645+I719+I793","v":0},0,0,0,null,{"$f":"N127+N201+N275+N349+N423+N497+N571+N645+N719+N793","v":0},0,0,0,0,null,{"$f":"T127+T201+T275+T349+T423+T497+T571+T645+T719+T793","v":0},null,{"$f":"V127+V201+V275+V349+V423+V497+V571+V645+V719+V793","v":0}]
[{"$f":"A21","v":0},0,0,0,0,{"$f":"F128+F202+F276+F350+F424+F498+F572+F646+F720+F794","v":0},0,0,{"$f":"I128+I202+I276+I350+I424+I498+I572+I646+I720+I794","v":0},0,0,0,null,{"$f":"N128+N202+N276+N350+N424+N498+N572+N646+N720+N794","v":0},0,0,0,0,null,{"$f":"T128+T202+T276+T350+T424+T498+T572+T646+T720+T794","v":0},null,{"$f":"V128+V202+V276+V350+V424+V498+V572+V646+V720+V794","v":0}]
[{"$f":"A22","v":0},0,0,0,0,{"$f":"F129+F203+F277+F351+F425+F499+F573+F647+F721+F795","v":0},0,0,{"$f":"I129+I203+I277+I351+I425+I499+I573+I647+I721+I795","v":0},0,0,0,null,{"$f":"N129+N203+N277+N351+N425+N499+N573+N647+N721+N795","v":0},0,0,0,0,null,{"$f":"T129+T203+T277+T351+T425+T499+T573+T647+T721+T795","v":0},null,{"$f":"V129+V203+V277+V351+V425+V499+V573+V647+V721+V795","v":0}]
[{"$f":"A23","v":0},0,0,0,0,{"$f":"F130+F204+F278+F352+F426+F500+F574+F648+F722+F796","v":0},0,0,{"$f":"I130+I204+I278+I352+I426+I500+I574+I648+I722+I796","v":0},0,0,0,null,{"$f":"N130+N204+N278+N352+N426+N500+N574+N648+N722+N796","v":0},0,0,0,0,null,{"$f":"T130+T204+T278+T352+T426+T500+T574+T648+T722+T796","v":0},null,{"$f":"V130+V204+V278+V352+V426+V500+V574+V648+V722+V796","v":0}]
[{"$f":"A24","v":0},0,0,0,0,{"$f":"F131+F205+F279+F353+F427+F501+F575+F649+F723+F797","v":0},0,0,{"$f":"I131+I205+I279+I353+I427+I501+I575+I649+I723+I797","v":0},0,0,0,null,{"$f":"N131+N205+N279+N353+N427+N501+N575+N649+N723+N797","v":0},0,0,0,0,null,{"$f":"T131+T205+T279+T353+T427+T501+T575+T649+T723+T797","v":0},null,{"$f":"V131+V205+V279+V353+V427+V501+V575+V649+V723+V797","v":0}]
[{"$f":"A25","v":0},0,0,0,0,{"$f":"F132+F206+F280+F354+F428+F502+F576+F650+F724+F798","v":0},0,0,{"$f":"I132+I206+I280+I354+I428+I502+I576+I650+I724+I798","v":0},0,0,0,null,{"$f":"N132+N206+N280+N354+N428+N502+N576+N650+N724+N798","v":0},0,0,0,0,null,{"$f":"T132+T206+T280+T354+T428+T502+T576+T650+T724+T798","v":0},null,{"$f":"V132+V206+V280+V354+V428+V502+V576+V650+V724+V798","v":0}]
[{"$f":"A26","v":0},0,0,0,0,{"$f":"F133+F207+F281+F355+F429+F503+F577+F651+F725+F799","v":0},0,0,{"$f":"I133+I207+I281+I355+I429+I503+I577+I651+I725+I799","v":0},0,0,0,null,{"$f":"N133+N207+N281+N355+N429+N503+N577+N651+N725+N799","v":0},0,0,0,0,null,{"$f":"T133+T207+T281+T355+T429+T503+T577+T651+T725+T799","v":0},null,{"$f":"V133+V207+V281+V355+V429+V503+V577+V651+V725+V799","v":0}]
[{"$f":"A27","v":0},0,0,0,0,{"$f":"F134+F208+F282+F356+F430+F504+F578+F652+F726+F800","v":0},0,0,{"$f":"I134+I208+I282+I356+I430+I504+I578+I652+I726+I800","v":0},0,0,0,null,{"$f":"N134+N208+N282+N356+N430+N504+N578+N652+N726+N800","v":0},0,0,0,0,null,{"$f":"T134+T208+T282+T356+T430+T504+T578+T652+T726+T800","v":0},null,{"$f":"V134+V208+V282+V356+V430+V504+V578+V652+V726+V800","v":0}]
[{"$f":"A28","v":0},0,0,0,0,{"$f":"F135+F209+F283+F357+F431+F505+F579+F653+F727+F801","v":0},0,0,{"$f":"I135+I209+I283+I357+I431+I505+I579+I653+I727+I801","v":0},0,0,0,null,{"$f":"N135+N209+N283+N357+N431+N505+N579+N653+N727+N801","v":0},0,0,0,0,null,{"$f":"T135+T209+T283+T357+T431+T505+T579+T653+T727+T801","v":0},null,{"$f":"V135+V209+V283+V357+V431+V505+V579+V653+V727+V801","v":0}]
[{"$f":"A29","v":0},0,0,0,0,{"$f":"F136+F210+F284+F358+F432+F506+F580+F654+F728+F802","v":0},0,0,{"$f":"I136+I210+I284+I358+I432+I506+I580+I654+I728+I802","v":0},0,0,0,null,{"$f":"N136+N210+N284+N358+N432+N506+N580+N654+N728+N802","v":0},0,0,0,0,null,{"$f":"T136+T210+T284+T358+T432+T506+T580+T654+T728+T802","v":0},null,{"$f":"V136+V210+V284+V358+V432+V506+V580+V654+V728+V802","v":0}]
[{"$f":"A30","v":0},0,0,0,0,{"$f":"F137+F211+F285+F359+F433+F507+F581+F655+F729+F803","v":0},0,0,{"$f":"I137+I211+I285+I359+I433+I507+I581+I655+I729+I803","v":0},0,0,0,null,{"$f":"N137+N211+N285+N359+N433+N507+N581+N655+N729+N803","v":0},0,0,0,0,null,{"$f":"T137+T211+T285+T359+T433+T507+T581+T655+T729+T803","v":0},null,{"$f":"V137+V211+V285+V359+V433+V507+V581+V655+V729+V803","v":0}]
[{"$f":"A31","v":0},0,0,0,0,{"$f":"F138+F212+F286+F360+F434+F508+F582+F656+F730+F804","v":0},0,0,{"$f":"I138+I212+I286+I360+I434+I508+I582+I656+I730+I804","v":0},0,0,0,null,{"$f":"N138+N212+N286+N360+N434+N508+N582+N656+N730+N804","v":0},0,0,0,0,null,{"$f":"T138+T212+T286+T360+T434+T508+T582+T656+T730+T804","v":0},null,{"$f":"V138+V212+V286+V360+V434+V508+V582+V656+V730+V804","v":0}]
[{"$f":"A32","v":0},0,0,0,0,{"$f":"F139+F213+F287+F361+F435+F509+F583+F657+F731+F805","v":0},0,0,{"$f":"I139+I213+I287+I361+I435+I509+I583+I657+I731+I805","v":0},0,0,0,null,{"$f":"N139+N213+N287+N361+N435+N509+N583+N657+N731+N805","v":0},0,0,0,0,null,{"$f":"T139+T213+T287+T361+T435+T509+T583+T657+T731+T805","v":0},null,{"$f":"V139+V213+V287+V361+V435+V509+V583+V657+V731+V805","v":0}]
[{"$f":"A33","v":0},0,0,0,0,{"$f":"F140+F214+F288+F362+F436+F510+F584+F658+F732+F806","v":0},0,0,{"$f":"I140+I214+I288+I362+I436+I510+I584+I658+I732+I806","v":0},0,0,0,null,{"$f":"N140+N214+N288+N362+N436+N510+N584+N658+N732+N806","v":0},0,0,0,0,null,{"$f":"T140+T214+T288+T362+T436+T510+T584+T658+T732+T806","v":0},null,{"$f":"V140+V214+V288+V362+V436+V510+V584+V658+V732+V806","v":0}]
[{"$f":"A34","v":0},0,0,0,0,{"$f":"F141+F215+F289+F363+F437+F511+F585+F659+F733+F807","v":0},0,0,{"$f":"I141+I215+I289+I363+I437+I511+I585+I659+I733+I807","v":0},0,0,0,null,{"$f":"N141+N215+N289+N363+N437+N511+N585+N659+N733+N807","v":0},0,0,0,0,null,{"$f":"T141+T215+T289+T363+T437+T511+T585+T659+T733+T807","v":0},null,{"$f":"V141+V215+V289+V363+V437+V511+V585+V659+V733+V807","v":0}]
[{"$f":"A35","v":0},0,0,0,0,{"$f":"F142+F216+F290+F364+F438+F512+F586+F660+F734+F808","v":0},0,0,{"$f":"I142+I216+I290+I364+I438+I512+I586+I660+I734+I808","v":0},0,0,0,null,{"$f":"N142+N216+N290+N364+N438+N512+N586+N660+N734+N808","v":0},0,0,0,0,null,{"$f":"T142+T216+T290+T364+T438+T512+T586+T660+T734+T808","v":0},null,{"$f":"V142+V216+V290+V364+V438+V512+V586+V660+V734+V808","v":0}]
[{"$f":"A36","v":0},0,0,0,0,{"$f":"F143+F217+F291+F365+F439+F513+F587+F661+F735+F809","v":0},0,0,{"$f":"I143+I217+I291+I365+I439+I513+I587+I661+I735+I809","v":0},0,0,0,null,{"$f":"N143+N217+N291+N365+N439+N513+N587+N661+N735+N809","v":0},0,0,0,0,null,{"$f":"T143+T217+T291+T365+T439+T513+T587+T661+T735+T809","v":0},null,{"$f":"V143+V217+V291+V365+V439+V513+V587+V661+V735+V809","v":0}]
[{"$f":"A37","v":0},"поливка  приусадебных участков",0,0,0,{"$f":"F144+F218+F292+F366+F440+F514+F588+F662+F736+F810","v":0},0,0,{"$f":"I144+I218+I292+I366+I440+I514+I588+I662+I736+I810","v":0},0,0,0,null,{"$f":"N144+N218+N292+N366+N440+N514+N588+N662+N736+N810","v":0},0,0,0,0,null,{"$f":"T144+T218+T292+T366+T440+T514+T588+T662+T736+T810","v":0},null,{"$f":"V144+V218+V292+V366+V440+V514+V588+V662+V736+V810","v":0}]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х",0,null,{"$f":"T145+T219+T293+T367+T441+T515+T589+T663+T737+T811","v":0},null,{"$f":"V145+V219+V293+V367+V441+V515+V589+V663+V737+V811","v":0}]
[null,"Итого население",null,null,null,{"$f":"SUM(F45:F70)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N45:N70)","v":0},0,0,{"$f":"SUM(Q45:Q70)","v":0},{"$f":"SUM(R45:R71)","v":0},null,{"$f":"SUM(T45:T71)","v":0},null,{"$f":"SUM(V45:V71)","v":0}]
["2.","Итого бюджет",null,null,null,{"$f":"F147+F221+F295+F369+F443+F517+F591+F665+F739+F813","v":0},0,{"$f":"F73+G73","v":0},{"$f":"I147+I221+I295+I369+I443+I517+I591+I665+I739+I813","v":0},0,{"$f":"I73+J73","v":0},{"$f":"H73+K73","v":0},null,{"$f":"N147+N221+N295+N369+N443+N517+N591+N665+N739+N813","v":0},0,0,0,{"$f":"SUM(N73:Q73)","v":0},null,{"$f":"T147+T221+T295+T369+T443+T517+T591+T665+T739+T813","v":0},null,{"$f":"V147+V221+V295+V369+V443+V517+V591+V665+V739+V813","v":0}]
["3.","Итого прочие",null,null,null,{"$f":"F148+F222+F296+F370+F444+F518+F592+F666+F740+F814","v":0},0,0,{"$f":"I148+I222+I296+I370+I444+I518+I592+I666+I740+I814","v":0},0,{"$f":"I74+J74","v":0},{"$f":"H74+K74","v":0},null,{"$f":"N148+N222+N296+N370+N444+N518+N592+N666+N740+N814","v":0},0,0,0,{"$f":"SUM(N74:Q74)","v":0},null,{"$f":"T148+T222+T296+T370+T444+T518+T592+T666+T740+T814","v":0},null,{"$f":"V148+V222+V296+V370+V444+V518+V592+V666+V740+V814","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F72:F74)","v":0},{"$f":"SUM(G72:G74)","v":0},{"$f":"SUM(H72:H74)","v":0},{"$f":"SUM(I72:I74)","v":0},{"$f":"SUM(J72:J74)","v":0},{"$f":"SUM(K72:K74)","v":0},{"$f":"SUM(L72:L74)","v":0},null,{"$f":"SUM(N72:N74)","v":0},{"$f":"SUM(O72:O74)","v":0},{"$f":"SUM(P72:P74)","v":0},{"$f":"SUM(Q72:Q74)","v":0},{"$f":"SUM(R72:R74)","v":0},null,{"$f":"SUM(T72:T74)","v":0},null,{"$f":"SUM(V72:V74)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F42+F75","v":0},{"$f":"G42+G75","v":0},0,0,0,0,0,null,0,0,0,0,0,null,{"$f":"T42+T75","v":0},null,{"$f":"V42+V75","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$14","v":1}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A12","v":"1.1."},{"$f":"B12","v":" хозяйственно-питьевые нужды"},{"$f":"C12","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F86+G86","v":0},null,null,{"$f":"I86+J86","v":0},{"$f":"H86+K86","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F86*$M$12","v":0},{"$f":"G86*$M$12","v":0},{"$f":"I86*$M$12","v":0},{"$f":"J86*$M$12","v":0},{"$f":"SUM(N86:Q86)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L86*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L86*$U$12","v":0}]
[{"$f":"A13","v":"1.2."},{"$f":"B13","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F87+G87","v":0},null,null,{"$f":"I87+J87","v":0},{"$f":"H87+K87","v":0},null,{"$f":"F87*$M$12","v":0},{"$f":"G87*$M$12","v":0},{"$f":"I87*$M$12","v":0},{"$f":"J87*$M$12","v":0},{"$f":"SUM(N87:Q87)","v":0},null,{"$f":"L87*$S$12","v":0},null,{"$f":"L87*$U$12","v":0}]
["1.3.",{"$f":"B14","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B15","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B16","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B17","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B18","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B19","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B20","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B21","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B22","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B23","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B24","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B25","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B26","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B27","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B28","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B29","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B30","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B31","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B32","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B33","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B34","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B35","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B36","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B37","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F86:F111)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N86:N111)","v":0},0,0,{"$f":"SUM(Q86:Q111)","v":0},{"$f":"SUM(R86:R112)","v":0},null,{"$f":"SUM(T86:T112)","v":0},null,{"$f":"SUM(V86:V112)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F114+G114","v":0},null,null,{"$f":"I114+J114","v":0},{"$f":"H114+K114","v":0},null,{"$f":"F114*$M$12","v":0},{"$f":"G114*$M$12","v":0},{"$f":"I114*$M$12","v":0},{"$f":"J114*$M$12","v":0},{"$f":"SUM(N114:Q114)","v":0},null,{"$f":"L114*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I115+J115","v":0},{"$f":"H115+K115","v":0},null,{"$f":"F115*$M$12","v":0},{"$f":"G115*$M$12","v":0},{"$f":"I115*$M$12","v":0},{"$f":"J115*$M$12","v":0},{"$f":"SUM(N115:Q115)","v":0},null,{"$f":"L115*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F113:F115)","v":0},{"$f":"SUM(G113:G115)","v":0},{"$f":"SUM(H113:H115)","v":0},{"$f":"SUM(I113:I115)","v":0},0,0,0,null,{"$f":"SUM(N113:N115)","v":0},0,0,0,0,null,{"$f":"SUM(T113:T115)","v":0},null,{"$f":"SUM(V113:V115)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A86","v":"1.1."},{"$f":"B45","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D86","v":0},{"$f":"E86","v":0},null,null,{"$f":"F119+G119","v":0},null,null,{"$f":"I119+J119","v":0},{"$f":"H119+K119","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F119*$M$45","v":0},{"$f":"G119*$M$45","v":0},{"$f":"I119*$M$45","v":0},{"$f":"J119*$M$45","v":0},{"$f":"SUM(N119:Q119)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L119*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L119*$U$45","v":0}]
[{"$f":"A87","v":"1.2."},{"$f":"B46","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",0,0,null,null,{"$f":"F120+G120","v":0},null,null,{"$f":"I120+J120","v":0},{"$f":"H120+K120","v":0},null,{"$f":"F120*$M$45","v":0},{"$f":"G120*$M$45","v":0},{"$f":"I120*$M$45","v":0},{"$f":"J120*$M$45","v":0},{"$f":"SUM(N120:Q120)","v":0},null,0,null,{"$f":"L120*$U$45","v":0}]
[{"$f":"A88","v":"1.3."},{"$f":"B47","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A89","v":"1.4."},{"$f":"B48","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A90","v":"1.5."},{"$f":"B49","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A91","v":"1.6."},{"$f":"B50","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A92","v":0},{"$f":"B51","v":0},0,0,0,null,null,0,null,null,{"$f":"I125+J125","v":0},{"$f":"H125+K125","v":0},null,0,0,0,0,0,null,{"$f":"L125*$S$45","v":0},null,0]
[{"$f":"A93","v":0},{"$f":"B52","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A94","v":0},{"$f":"B53","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A95","v":0},{"$f":"B54","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A96","v":0},{"$f":"B55","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A97","v":0},{"$f":"B56","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A98","v":0},{"$f":"B57","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A99","v":0},{"$f":"B58","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A100","v":0},{"$f":"B59","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A101","v":0},{"$f":"B60","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A102","v":0},{"$f":"B61","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A103","v":0},{"$f":"B62","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A104","v":0},{"$f":"B63","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A105","v":0},{"$f":"B64","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A106","v":0},{"$f":"B65","v":0},0,0,0,null,null,{"$f":"F139+G139","v":0},null,null,{"$f":"I139+J139","v":0},{"$f":"H139+K139","v":0},null,0,0,0,0,0,null,{"$f":"L139*$S$45","v":0},null,{"$f":"L139*$U$45","v":0}]
[{"$f":"A107","v":0},{"$f":"B66","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A108","v":0},{"$f":"B67","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A109","v":0},{"$f":"B68","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A110","v":0},{"$f":"B69","v":0},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A111","v":0},{"$f":"B70","v":"поливка  приусадебных участков"},0,0,0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F119:F144)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N119:N144)","v":0},0,0,{"$f":"SUM(Q119:Q144)","v":0},{"$f":"SUM(R119:R145)","v":0},null,{"$f":"SUM(T119:T145)","v":0},null,{"$f":"SUM(V119:V145)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F147+G147","v":0},null,null,{"$f":"I147+J147","v":0},{"$f":"H147+K147","v":0},null,{"$f":"F147*$M$45","v":0},{"$f":"G147*$M$45","v":0},{"$f":"I147*$M$45","v":0},{"$f":"J147*$M$45","v":0},{"$f":"SUM(N147:Q147)","v":0},null,{"$f":"L147*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I148+J148","v":0},{"$f":"H148+K148","v":0},null,{"$f":"F148*$M$45","v":0},{"$f":"G148*$M$45","v":0},{"$f":"I148*$M$45","v":0},{"$f":"J148*$M$45","v":0},{"$f":"SUM(N148:Q148)","v":0},null,{"$f":"L148*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F146:F148)","v":0},{"$f":"SUM(G146:G148)","v":0},{"$f":"SUM(H146:H148)","v":0},{"$f":"SUM(I146:I148)","v":0},0,0,0,null,{"$f":"SUM(N146:N148)","v":0},0,0,0,0,null,{"$f":"SUM(T146:T148)","v":0},null,{"$f":"SUM(V146:V148)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F116+F149","v":0},{"$f":"G116+G149","v":0},0,0,0,0,0,null,{"$f":"N116+N149","v":0},0,0,0,0,null,{"$f":"T116+T149","v":0},null,{"$f":"V116+V149","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$15","v":2}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A86","v":"1.1."},{"$f":"B86","v":" хозяйственно-питьевые нужды"},{"$f":"C86","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F160+G160","v":0},null,null,{"$f":"I160+J160","v":0},{"$f":"H160+K160","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F160*$M$12","v":0},{"$f":"G160*$M$12","v":0},{"$f":"I160*$M$12","v":0},{"$f":"J160*$M$12","v":0},{"$f":"SUM(N160:Q160)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L160*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L160*$U$12","v":0}]
[{"$f":"A87","v":"1.2."},{"$f":"B87","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F161+G161","v":0},null,null,{"$f":"I161+J161","v":0},{"$f":"H161+K161","v":0},null,{"$f":"F161*$M$12","v":0},{"$f":"G161*$M$12","v":0},{"$f":"I161*$M$12","v":0},{"$f":"J161*$M$12","v":0},{"$f":"SUM(N161:Q161)","v":0},null,{"$f":"L161*$S$12","v":0},null,{"$f":"L161*$U$12","v":0}]
["1.3.",{"$f":"B88","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B89","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B90","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B91","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B92","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B93","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B94","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B95","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B96","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B97","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B98","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B99","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B100","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B101","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B102","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B103","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B104","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B105","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B106","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B107","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B108","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B109","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B110","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B111","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F160:F185)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N160:N185)","v":0},0,0,{"$f":"SUM(Q160:Q185)","v":0},{"$f":"SUM(R160:R186)","v":0},null,{"$f":"SUM(T160:T186)","v":0},null,{"$f":"SUM(V160:V186)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F188+G188","v":0},null,null,{"$f":"I188+J188","v":0},{"$f":"H188+K188","v":0},null,{"$f":"F188*$M$12","v":0},{"$f":"G188*$M$12","v":0},{"$f":"I188*$M$12","v":0},{"$f":"J188*$M$12","v":0},{"$f":"SUM(N188:Q188)","v":0},null,{"$f":"L188*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I189+J189","v":0},{"$f":"H189+K189","v":0},null,{"$f":"F189*$M$12","v":0},{"$f":"G189*$M$12","v":0},{"$f":"I189*$M$12","v":0},{"$f":"J189*$M$12","v":0},{"$f":"SUM(N189:Q189)","v":0},null,{"$f":"L189*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F187:F189)","v":0},{"$f":"SUM(G187:G189)","v":0},{"$f":"SUM(H187:H189)","v":0},{"$f":"SUM(I187:I189)","v":0},0,0,0,null,{"$f":"SUM(N187:N189)","v":0},0,0,0,0,null,{"$f":"SUM(T187:T189)","v":0},null,{"$f":"SUM(V187:V189)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A160","v":"1.1."},{"$f":"B119","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D160","v":0},{"$f":"E160","v":0},null,null,{"$f":"F193+G193","v":0},null,null,{"$f":"I193+J193","v":0},{"$f":"H193+K193","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F193*$M$45","v":0},{"$f":"G193*$M$45","v":0},{"$f":"I193*$M$45","v":0},{"$f":"J193*$M$45","v":0},{"$f":"SUM(N193:Q193)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L193*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L193*$U$45","v":0}]
[{"$f":"A161","v":"1.2."},{"$f":"B120","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D161","v":0},0,null,null,{"$f":"F194+G194","v":0},null,null,{"$f":"I194+J194","v":0},{"$f":"H194+K194","v":0},null,{"$f":"F194*$M$45","v":0},{"$f":"G194*$M$45","v":0},{"$f":"I194*$M$45","v":0},{"$f":"J194*$M$45","v":0},{"$f":"SUM(N194:Q194)","v":0},null,0,null,{"$f":"L194*$U$45","v":0}]
[{"$f":"A162","v":"1.3."},{"$f":"B121","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D162","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A163","v":"1.4."},{"$f":"B122","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D163","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A164","v":"1.5."},{"$f":"B123","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D164","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A165","v":"1.6."},{"$f":"B124","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D165","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A166","v":0},{"$f":"B125","v":0},0,{"$f":"D166","v":0},0,null,null,0,null,null,{"$f":"I199+J199","v":0},{"$f":"H199+K199","v":0},null,0,0,0,0,{"$f":"SUM(N199:Q199)","v":0},null,{"$f":"L199*$S$45","v":0},null,0]
[{"$f":"A167","v":0},{"$f":"B126","v":0},0,{"$f":"D167","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A168","v":0},{"$f":"B127","v":0},0,{"$f":"D168","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A169","v":0},{"$f":"B128","v":0},0,{"$f":"D169","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A170","v":0},{"$f":"B129","v":0},0,{"$f":"D170","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A171","v":0},{"$f":"B130","v":0},0,{"$f":"D171","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A172","v":0},{"$f":"B131","v":0},0,{"$f":"D172","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A173","v":0},{"$f":"B132","v":0},0,{"$f":"D173","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A174","v":0},{"$f":"B133","v":0},0,{"$f":"D174","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A175","v":0},{"$f":"B134","v":0},0,{"$f":"D175","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A176","v":0},{"$f":"B135","v":0},0,{"$f":"D176","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A177","v":0},{"$f":"B136","v":0},0,{"$f":"D177","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A178","v":0},{"$f":"B137","v":0},0,{"$f":"D178","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A179","v":0},{"$f":"B138","v":0},0,{"$f":"D179","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A180","v":0},{"$f":"B139","v":0},0,{"$f":"D180","v":0},0,null,null,{"$f":"F213+G213","v":0},null,null,{"$f":"I213+J213","v":0},{"$f":"H213+K213","v":0},null,0,0,0,0,{"$f":"SUM(N213:Q213)","v":0},null,{"$f":"L213*$S$45","v":0},null,{"$f":"L213*$U$45","v":0}]
[{"$f":"A181","v":0},{"$f":"B140","v":0},0,{"$f":"D181","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A182","v":0},{"$f":"B141","v":0},0,{"$f":"D182","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A183","v":0},{"$f":"B142","v":0},0,{"$f":"D183","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A184","v":0},{"$f":"B143","v":0},0,{"$f":"D184","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A185","v":0},{"$f":"B144","v":"поливка  приусадебных участков"},0,{"$f":"D185","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F193:F218)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N193:N218)","v":0},0,0,{"$f":"SUM(Q193:Q218)","v":0},{"$f":"SUM(R193:R219)","v":0},null,{"$f":"SUM(T193:T219)","v":0},null,{"$f":"SUM(V193:V219)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F221+G221","v":0},null,null,{"$f":"I221+J221","v":0},{"$f":"H221+K221","v":0},null,{"$f":"F221*$M$45","v":0},{"$f":"G221*$M$45","v":0},{"$f":"I221*$M$45","v":0},{"$f":"J221*$M$45","v":0},{"$f":"SUM(N221:Q221)","v":0},null,{"$f":"L221*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I222+J222","v":0},{"$f":"H222+K222","v":0},null,{"$f":"F222*$M$45","v":0},{"$f":"G222*$M$45","v":0},{"$f":"I222*$M$45","v":0},{"$f":"J222*$M$45","v":0},{"$f":"SUM(N222:Q222)","v":0},null,{"$f":"L222*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F220:F222)","v":0},{"$f":"SUM(G220:G222)","v":0},{"$f":"SUM(H220:H222)","v":0},{"$f":"SUM(I220:I222)","v":0},0,0,0,null,{"$f":"SUM(N220:N222)","v":0},0,0,0,0,null,{"$f":"SUM(T220:T222)","v":0},null,{"$f":"SUM(V220:V222)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F190+F223","v":0},{"$f":"G190+G223","v":0},0,0,0,0,0,null,{"$f":"N190+N223","v":0},0,0,0,0,null,{"$f":"T190+T223","v":0},null,{"$f":"V190+V223","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$16","v":3}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A160","v":"1.1."},{"$f":"B160","v":" хозяйственно-питьевые нужды"},{"$f":"C160","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F234+G234","v":0},null,null,{"$f":"I234+J234","v":0},{"$f":"H234+K234","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F234*$M$12","v":0},{"$f":"G234*$M$12","v":0},{"$f":"I234*$M$12","v":0},{"$f":"J234*$M$12","v":0},{"$f":"SUM(N234:Q234)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L234*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L234*$U$12","v":0}]
[{"$f":"A161","v":"1.2."},{"$f":"B161","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F235+G235","v":0},null,null,{"$f":"I235+J235","v":0},{"$f":"H235+K235","v":0},null,{"$f":"F235*$M$12","v":0},{"$f":"G235*$M$12","v":0},{"$f":"I235*$M$12","v":0},{"$f":"J235*$M$12","v":0},{"$f":"SUM(N235:Q235)","v":0},null,{"$f":"L235*$S$12","v":0},null,{"$f":"L235*$U$12","v":0}]
["1.3.",{"$f":"B162","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B163","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B164","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B165","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B166","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B167","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B168","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B169","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B170","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B171","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B172","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B173","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B174","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B175","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B176","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B177","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B178","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B179","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B180","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B181","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B182","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B183","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B184","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B185","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F234:F259)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N234:N259)","v":0},0,0,{"$f":"SUM(Q234:Q259)","v":0},{"$f":"SUM(R234:R260)","v":0},null,{"$f":"SUM(T234:T260)","v":0},null,{"$f":"SUM(V234:V260)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F262+G262","v":0},null,null,{"$f":"I262+J262","v":0},{"$f":"H262+K262","v":0},null,{"$f":"F262*$M$12","v":0},{"$f":"G262*$M$12","v":0},{"$f":"I262*$M$12","v":0},{"$f":"J262*$M$12","v":0},{"$f":"SUM(N262:Q262)","v":0},null,{"$f":"L262*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I263+J263","v":0},{"$f":"H263+K263","v":0},null,{"$f":"F263*$M$12","v":0},{"$f":"G263*$M$12","v":0},{"$f":"I263*$M$12","v":0},{"$f":"J263*$M$12","v":0},{"$f":"SUM(N263:Q263)","v":0},null,{"$f":"L263*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F261:F263)","v":0},{"$f":"SUM(G261:G263)","v":0},{"$f":"SUM(H261:H263)","v":0},{"$f":"SUM(I261:I263)","v":0},0,0,0,null,{"$f":"SUM(N261:N263)","v":0},0,0,0,0,null,{"$f":"SUM(T261:T263)","v":0},null,{"$f":"SUM(V261:V263)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A234","v":"1.1."},{"$f":"B193","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D234","v":0},{"$f":"E234","v":0},null,null,{"$f":"F267+G267","v":0},null,null,{"$f":"I267+J267","v":0},{"$f":"H267+K267","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F267*$M$45","v":0},{"$f":"G267*$M$45","v":0},{"$f":"I267*$M$45","v":0},{"$f":"J267*$M$45","v":0},{"$f":"SUM(N267:Q267)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L267*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L267*$U$45","v":0}]
[{"$f":"A235","v":"1.2."},{"$f":"B194","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D235","v":0},0,null,null,{"$f":"F268+G268","v":0},null,null,{"$f":"I268+J268","v":0},{"$f":"H268+K268","v":0},null,{"$f":"F268*$M$45","v":0},{"$f":"G268*$M$45","v":0},{"$f":"I268*$M$45","v":0},{"$f":"J268*$M$45","v":0},{"$f":"SUM(N268:Q268)","v":0},null,0,null,{"$f":"L268*$U$45","v":0}]
[{"$f":"A236","v":"1.3."},{"$f":"B195","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D236","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A237","v":"1.4."},{"$f":"B196","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D237","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A238","v":"1.5."},{"$f":"B197","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D238","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A239","v":"1.6."},{"$f":"B198","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D239","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A240","v":0},{"$f":"B199","v":0},0,{"$f":"D240","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L273*$S$45","v":0},null,0]
[{"$f":"A241","v":0},{"$f":"B200","v":0},0,{"$f":"D241","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A242","v":0},{"$f":"B201","v":0},0,{"$f":"D242","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A243","v":0},{"$f":"B202","v":0},0,{"$f":"D243","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A244","v":0},{"$f":"B203","v":0},0,{"$f":"D244","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A245","v":0},{"$f":"B204","v":0},0,{"$f":"D245","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A246","v":0},{"$f":"B205","v":0},0,{"$f":"D246","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A247","v":0},{"$f":"B206","v":0},0,{"$f":"D247","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A248","v":0},{"$f":"B207","v":0},0,{"$f":"D248","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A249","v":0},{"$f":"B208","v":0},0,{"$f":"D249","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A250","v":0},{"$f":"B209","v":0},0,{"$f":"D250","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A251","v":0},{"$f":"B210","v":0},0,{"$f":"D251","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A252","v":0},{"$f":"B211","v":0},0,{"$f":"D252","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A253","v":0},{"$f":"B212","v":0},0,{"$f":"D253","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A254","v":0},{"$f":"B213","v":0},0,{"$f":"D254","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L287*$S$45","v":0},null,0]
[{"$f":"A255","v":0},{"$f":"B214","v":0},0,{"$f":"D255","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A256","v":0},{"$f":"B215","v":0},0,{"$f":"D256","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A257","v":0},{"$f":"B216","v":0},0,{"$f":"D257","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A258","v":0},{"$f":"B217","v":0},0,{"$f":"D258","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A259","v":0},{"$f":"B218","v":"поливка  приусадебных участков"},0,{"$f":"D259","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F267:F292)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N267:N292)","v":0},0,0,{"$f":"SUM(Q267:Q292)","v":0},{"$f":"SUM(R267:R293)","v":0},null,{"$f":"SUM(T267:T293)","v":0},null,{"$f":"SUM(V267:V293)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F295+G295","v":0},null,null,{"$f":"I295+J295","v":0},{"$f":"H295+K295","v":0},null,{"$f":"F295*$M$45","v":0},{"$f":"G295*$M$45","v":0},{"$f":"I295*$M$45","v":0},{"$f":"J295*$M$45","v":0},{"$f":"SUM(N295:Q295)","v":0},null,{"$f":"L295*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I296+J296","v":0},{"$f":"H296+K296","v":0},null,{"$f":"F296*$M$45","v":0},{"$f":"G296*$M$45","v":0},{"$f":"I296*$M$45","v":0},{"$f":"J296*$M$45","v":0},{"$f":"SUM(N296:Q296)","v":0},null,{"$f":"L296*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F294:F296)","v":0},{"$f":"SUM(G294:G296)","v":0},{"$f":"SUM(H294:H296)","v":0},{"$f":"SUM(I294:I296)","v":0},0,0,0,null,{"$f":"SUM(N294:N296)","v":0},0,0,0,0,null,{"$f":"SUM(T294:T296)","v":0},null,{"$f":"SUM(V294:V296)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F264+F297","v":0},{"$f":"G264+G297","v":0},0,0,0,0,0,null,{"$f":"N264+N297","v":0},0,0,0,0,null,{"$f":"T264+T297","v":0},null,{"$f":"V264+V297","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$17","v":4}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A234","v":"1.1."},{"$f":"B234","v":" хозяйственно-питьевые нужды"},{"$f":"C234","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F308+G308","v":0},null,null,{"$f":"I308+J308","v":0},{"$f":"H308+K308","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F308*$M$12","v":0},{"$f":"G308*$M$12","v":0},{"$f":"I308*$M$12","v":0},{"$f":"J308*$M$12","v":0},{"$f":"SUM(N308:Q308)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L308*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L308*$U$12","v":0}]
[{"$f":"A235","v":"1.2."},{"$f":"B235","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F309+G309","v":0},null,null,{"$f":"I309+J309","v":0},{"$f":"H309+K309","v":0},null,{"$f":"F309*$M$12","v":0},{"$f":"G309*$M$12","v":0},{"$f":"I309*$M$12","v":0},{"$f":"J309*$M$12","v":0},{"$f":"SUM(N309:Q309)","v":0},null,{"$f":"L309*$S$12","v":0},null,{"$f":"L309*$U$12","v":0}]
["1.3.",{"$f":"B236","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B237","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B238","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B239","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B240","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B241","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B242","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B243","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B244","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B245","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B246","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B247","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B248","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B249","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B250","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B251","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B252","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B253","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B254","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B255","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B256","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B257","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B258","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B259","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F308:F333)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N308:N333)","v":0},0,0,{"$f":"SUM(Q308:Q333)","v":0},{"$f":"SUM(R308:R334)","v":0},null,{"$f":"SUM(T308:T334)","v":0},null,{"$f":"SUM(V308:V334)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F336+G336","v":0},null,null,{"$f":"I336+J336","v":0},{"$f":"H336+K336","v":0},null,{"$f":"F336*$M$12","v":0},{"$f":"G336*$M$12","v":0},{"$f":"I336*$M$12","v":0},{"$f":"J336*$M$12","v":0},{"$f":"SUM(N336:Q336)","v":0},null,{"$f":"L336*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I337+J337","v":0},{"$f":"H337+K337","v":0},null,{"$f":"F337*$M$12","v":0},{"$f":"G337*$M$12","v":0},{"$f":"I337*$M$12","v":0},{"$f":"J337*$M$12","v":0},{"$f":"SUM(N337:Q337)","v":0},null,{"$f":"L337*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F335:F337)","v":0},{"$f":"SUM(G335:G337)","v":0},{"$f":"SUM(H335:H337)","v":0},{"$f":"SUM(I335:I337)","v":0},0,0,0,null,{"$f":"SUM(N335:N337)","v":0},0,0,0,0,null,{"$f":"SUM(T335:T337)","v":0},null,{"$f":"SUM(V335:V337)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A308","v":"1.1."},{"$f":"B267","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D308","v":0},{"$f":"E308","v":0},null,null,{"$f":"F341+G341","v":0},null,null,{"$f":"I341+J341","v":0},{"$f":"H341+K341","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F341*$M$45","v":0},{"$f":"G341*$M$45","v":0},{"$f":"I341*$M$45","v":0},{"$f":"J341*$M$45","v":0},{"$f":"SUM(N341:Q341)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L341*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L341*$U$45","v":0}]
[{"$f":"A309","v":"1.2."},{"$f":"B268","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D309","v":0},0,null,null,{"$f":"F342+G342","v":0},null,null,{"$f":"I342+J342","v":0},{"$f":"H342+K342","v":0},null,{"$f":"F342*$M$45","v":0},{"$f":"G342*$M$45","v":0},{"$f":"I342*$M$45","v":0},{"$f":"J342*$M$45","v":0},{"$f":"SUM(N342:Q342)","v":0},null,0,null,{"$f":"L342*$U$45","v":0}]
[{"$f":"A310","v":"1.3."},{"$f":"B269","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D310","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A311","v":"1.4."},{"$f":"B270","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D311","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A312","v":"1.5."},{"$f":"B271","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D312","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A313","v":"1.6."},{"$f":"B272","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D313","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A314","v":0},{"$f":"B273","v":0},0,{"$f":"D314","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L347*$S$45","v":0},null,0]
[{"$f":"A315","v":0},{"$f":"B274","v":0},0,{"$f":"D315","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A316","v":0},{"$f":"B275","v":0},0,{"$f":"D316","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A317","v":0},{"$f":"B276","v":0},0,{"$f":"D317","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A318","v":0},{"$f":"B277","v":0},0,{"$f":"D318","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A319","v":0},{"$f":"B278","v":0},0,{"$f":"D319","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A320","v":0},{"$f":"B279","v":0},0,{"$f":"D320","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A321","v":0},{"$f":"B280","v":0},0,{"$f":"D321","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A322","v":0},{"$f":"B281","v":0},0,{"$f":"D322","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A323","v":0},{"$f":"B282","v":0},0,{"$f":"D323","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A324","v":0},{"$f":"B283","v":0},0,{"$f":"D324","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A325","v":0},{"$f":"B284","v":0},0,{"$f":"D325","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A326","v":0},{"$f":"B285","v":0},0,{"$f":"D326","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A327","v":0},{"$f":"B286","v":0},0,{"$f":"D327","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A328","v":0},{"$f":"B287","v":0},0,{"$f":"D328","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L361*$S$45","v":0},null,0]
[{"$f":"A329","v":0},{"$f":"B288","v":0},0,{"$f":"D329","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A330","v":0},{"$f":"B289","v":0},0,{"$f":"D330","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A331","v":0},{"$f":"B290","v":0},0,{"$f":"D331","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A332","v":0},{"$f":"B291","v":0},0,{"$f":"D332","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A333","v":0},{"$f":"B292","v":"поливка  приусадебных участков"},0,{"$f":"D333","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F341:F366)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N341:N366)","v":0},0,0,{"$f":"SUM(Q341:Q366)","v":0},{"$f":"SUM(R341:R367)","v":0},null,{"$f":"SUM(T341:T367)","v":0},null,{"$f":"SUM(V341:V367)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F369+G369","v":0},null,null,{"$f":"I369+J369","v":0},{"$f":"H369+K369","v":0},null,{"$f":"F369*$M$45","v":0},{"$f":"G369*$M$45","v":0},{"$f":"I369*$M$45","v":0},{"$f":"J369*$M$45","v":0},{"$f":"SUM(N369:Q369)","v":0},null,{"$f":"L369*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I370+J370","v":0},{"$f":"H370+K370","v":0},null,{"$f":"F370*$M$45","v":0},{"$f":"G370*$M$45","v":0},{"$f":"I370*$M$45","v":0},{"$f":"J370*$M$45","v":0},{"$f":"SUM(N370:Q370)","v":0},null,{"$f":"L370*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F368:F370)","v":0},{"$f":"SUM(G368:G370)","v":0},{"$f":"SUM(H368:H370)","v":0},{"$f":"SUM(I368:I370)","v":0},0,0,0,null,{"$f":"SUM(N368:N370)","v":0},0,0,0,0,null,{"$f":"SUM(T368:T370)","v":0},null,{"$f":"SUM(V368:V370)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F338+F371","v":0},{"$f":"G338+G371","v":0},0,0,0,0,0,null,{"$f":"N338+N371","v":0},0,0,0,0,null,{"$f":"T338+T371","v":0},null,{"$f":"V338+V371","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$18","v":5}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A308","v":"1.1."},{"$f":"B308","v":" хозяйственно-питьевые нужды"},{"$f":"C308","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F382+G382","v":0},null,null,{"$f":"I382+J382","v":0},{"$f":"H382+K382","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F382*$M$12","v":0},{"$f":"G382*$M$12","v":0},{"$f":"I382*$M$12","v":0},{"$f":"J382*$M$12","v":0},{"$f":"SUM(N382:Q382)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L382*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L382*$U$12","v":0}]
[{"$f":"A309","v":"1.2."},{"$f":"B309","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F383+G383","v":0},null,null,{"$f":"I383+J383","v":0},{"$f":"H383+K383","v":0},null,{"$f":"F383*$M$12","v":0},{"$f":"G383*$M$12","v":0},{"$f":"I383*$M$12","v":0},{"$f":"J383*$M$12","v":0},{"$f":"SUM(N383:Q383)","v":0},null,{"$f":"L383*$S$12","v":0},null,{"$f":"L383*$U$12","v":0}]
["1.3.",{"$f":"B310","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B311","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B312","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B313","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B314","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B315","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B316","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B317","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B318","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B319","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B320","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B321","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B322","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B323","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B324","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B325","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B326","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B327","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B328","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B329","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B330","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B331","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B332","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B333","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F382:F407)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N382:N407)","v":0},0,0,{"$f":"SUM(Q382:Q407)","v":0},{"$f":"SUM(R382:R408)","v":0},null,{"$f":"SUM(T382:T408)","v":0},null,{"$f":"SUM(V382:V408)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F410+G410","v":0},null,null,{"$f":"I410+J410","v":0},{"$f":"H410+K410","v":0},null,{"$f":"F410*$M$12","v":0},{"$f":"G410*$M$12","v":0},{"$f":"I410*$M$12","v":0},{"$f":"J410*$M$12","v":0},{"$f":"SUM(N410:Q410)","v":0},null,{"$f":"L410*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I411+J411","v":0},{"$f":"H411+K411","v":0},null,{"$f":"F411*$M$12","v":0},{"$f":"G411*$M$12","v":0},{"$f":"I411*$M$12","v":0},{"$f":"J411*$M$12","v":0},{"$f":"SUM(N411:Q411)","v":0},null,{"$f":"L411*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F409:F411)","v":0},{"$f":"SUM(G409:G411)","v":0},{"$f":"SUM(H409:H411)","v":0},{"$f":"SUM(I409:I411)","v":0},0,0,0,null,{"$f":"SUM(N409:N411)","v":0},0,0,0,0,null,{"$f":"SUM(T409:T411)","v":0},null,{"$f":"SUM(V409:V411)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A382","v":"1.1."},{"$f":"B341","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D382","v":0},{"$f":"E382","v":0},null,null,{"$f":"F415+G415","v":0},null,null,{"$f":"I415+J415","v":0},{"$f":"H415+K415","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F415*$M$45","v":0},{"$f":"G415*$M$45","v":0},{"$f":"I415*$M$45","v":0},{"$f":"J415*$M$45","v":0},{"$f":"SUM(N415:Q415)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L415*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L415*$U$45","v":0}]
[{"$f":"A383","v":"1.2."},{"$f":"B342","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D383","v":0},0,null,null,{"$f":"F416+G416","v":0},null,null,{"$f":"I416+J416","v":0},{"$f":"H416+K416","v":0},null,{"$f":"F416*$M$45","v":0},{"$f":"G416*$M$45","v":0},{"$f":"I416*$M$45","v":0},{"$f":"J416*$M$45","v":0},{"$f":"SUM(N416:Q416)","v":0},null,0,null,{"$f":"L416*$U$45","v":0}]
[{"$f":"A384","v":"1.3."},{"$f":"B343","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D384","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A385","v":"1.4."},{"$f":"B344","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D385","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A386","v":"1.5."},{"$f":"B345","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D386","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A387","v":"1.6."},{"$f":"B346","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D387","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A388","v":0},{"$f":"B347","v":0},0,{"$f":"D388","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L421*$S$45","v":0},null,0]
[{"$f":"A389","v":0},{"$f":"B348","v":0},0,{"$f":"D389","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A390","v":0},{"$f":"B349","v":0},0,{"$f":"D390","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A391","v":0},{"$f":"B350","v":0},0,{"$f":"D391","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A392","v":0},{"$f":"B351","v":0},0,{"$f":"D392","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A393","v":0},{"$f":"B352","v":0},0,{"$f":"D393","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A394","v":0},{"$f":"B353","v":0},0,{"$f":"D394","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A395","v":0},{"$f":"B354","v":0},0,{"$f":"D395","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A396","v":0},{"$f":"B355","v":0},0,{"$f":"D396","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A397","v":0},{"$f":"B356","v":0},0,{"$f":"D397","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A398","v":0},{"$f":"B357","v":0},0,{"$f":"D398","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A399","v":0},{"$f":"B358","v":0},0,{"$f":"D399","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A400","v":0},{"$f":"B359","v":0},0,{"$f":"D400","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A401","v":0},{"$f":"B360","v":0},0,{"$f":"D401","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A402","v":0},{"$f":"B361","v":0},0,{"$f":"D402","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L435*$S$45","v":0},null,0]
[{"$f":"A403","v":0},{"$f":"B362","v":0},0,{"$f":"D403","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A404","v":0},{"$f":"B363","v":0},0,{"$f":"D404","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A405","v":0},{"$f":"B364","v":0},0,{"$f":"D405","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A406","v":0},{"$f":"B365","v":0},0,{"$f":"D406","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A407","v":0},{"$f":"B366","v":"поливка  приусадебных участков"},0,{"$f":"D407","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F415:F440)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N415:N440)","v":0},0,0,{"$f":"SUM(Q415:Q440)","v":0},{"$f":"SUM(R415:R441)","v":0},null,{"$f":"SUM(T415:T441)","v":0},null,{"$f":"SUM(V415:V441)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F443+G443","v":0},null,null,{"$f":"I443+J443","v":0},{"$f":"H443+K443","v":0},null,{"$f":"F443*$M$45","v":0},{"$f":"G443*$M$45","v":0},{"$f":"I443*$M$45","v":0},{"$f":"J443*$M$45","v":0},{"$f":"SUM(N443:Q443)","v":0},null,{"$f":"L443*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I444+J444","v":0},{"$f":"H444+K444","v":0},null,{"$f":"F444*$M$45","v":0},{"$f":"G444*$M$45","v":0},{"$f":"I444*$M$45","v":0},{"$f":"J444*$M$45","v":0},{"$f":"SUM(N444:Q444)","v":0},null,{"$f":"L444*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F442:F444)","v":0},{"$f":"SUM(G442:G444)","v":0},{"$f":"SUM(H442:H444)","v":0},{"$f":"SUM(I442:I444)","v":0},0,0,0,null,{"$f":"SUM(N442:N444)","v":0},0,0,0,0,null,{"$f":"SUM(T442:T444)","v":0},null,{"$f":"SUM(V442:V444)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F412+F445","v":0},{"$f":"G412+G445","v":0},0,0,0,0,0,null,{"$f":"N412+N445","v":0},0,0,0,0,null,{"$f":"T412+T445","v":0},null,{"$f":"V412+V445","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$19","v":6}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A382","v":"1.1."},{"$f":"B382","v":" хозяйственно-питьевые нужды"},{"$f":"C382","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F456+G456","v":0},null,null,{"$f":"I456+J456","v":0},{"$f":"H456+K456","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F456*$M$12","v":0},{"$f":"G456*$M$12","v":0},{"$f":"I456*$M$12","v":0},{"$f":"J456*$M$12","v":0},{"$f":"SUM(N456:Q456)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L456*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L456*$U$12","v":0}]
[{"$f":"A383","v":"1.2."},{"$f":"B383","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F457+G457","v":0},null,null,{"$f":"I457+J457","v":0},{"$f":"H457+K457","v":0},null,{"$f":"F457*$M$12","v":0},{"$f":"G457*$M$12","v":0},{"$f":"I457*$M$12","v":0},{"$f":"J457*$M$12","v":0},{"$f":"SUM(N457:Q457)","v":0},null,{"$f":"L457*$S$12","v":0},null,{"$f":"L457*$U$12","v":0}]
["1.3.",{"$f":"B384","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B385","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B386","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B387","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B388","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B389","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B390","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B391","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B392","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B393","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B394","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B395","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B396","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B397","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B398","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B399","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B400","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B401","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B402","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B403","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B404","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B405","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B406","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B407","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F456:F481)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N456:N481)","v":0},0,0,{"$f":"SUM(Q456:Q481)","v":0},{"$f":"SUM(R456:R482)","v":0},null,{"$f":"SUM(T456:T482)","v":0},null,{"$f":"SUM(V456:V482)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F484+G484","v":0},null,null,{"$f":"I484+J484","v":0},{"$f":"H484+K484","v":0},null,{"$f":"F484*$M$12","v":0},{"$f":"G484*$M$12","v":0},{"$f":"I484*$M$12","v":0},{"$f":"J484*$M$12","v":0},{"$f":"SUM(N484:Q484)","v":0},null,{"$f":"L484*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I485+J485","v":0},{"$f":"H485+K485","v":0},null,{"$f":"F485*$M$12","v":0},{"$f":"G485*$M$12","v":0},{"$f":"I485*$M$12","v":0},{"$f":"J485*$M$12","v":0},{"$f":"SUM(N485:Q485)","v":0},null,{"$f":"L485*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F483:F485)","v":0},{"$f":"SUM(G483:G485)","v":0},{"$f":"SUM(H483:H485)","v":0},{"$f":"SUM(I483:I485)","v":0},0,0,0,null,{"$f":"SUM(N483:N485)","v":0},0,0,0,0,null,{"$f":"SUM(T483:T485)","v":0},null,{"$f":"SUM(V483:V485)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A456","v":"1.1."},{"$f":"B415","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D456","v":0},{"$f":"E456","v":0},null,null,{"$f":"F489+G489","v":0},null,null,{"$f":"I489+J489","v":0},{"$f":"H489+K489","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F489*$M$45","v":0},{"$f":"G489*$M$45","v":0},{"$f":"I489*$M$45","v":0},{"$f":"J489*$M$45","v":0},{"$f":"SUM(N489:Q489)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L489*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L489*$U$45","v":0}]
[{"$f":"A457","v":"1.2."},{"$f":"B416","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D457","v":0},0,null,null,{"$f":"F490+G490","v":0},null,null,{"$f":"I490+J490","v":0},{"$f":"H490+K490","v":0},null,{"$f":"F490*$M$45","v":0},{"$f":"G490*$M$45","v":0},{"$f":"I490*$M$45","v":0},{"$f":"J490*$M$45","v":0},{"$f":"SUM(N490:Q490)","v":0},null,0,null,{"$f":"L490*$U$45","v":0}]
[{"$f":"A458","v":"1.3."},{"$f":"B417","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D458","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A459","v":"1.4."},{"$f":"B418","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D459","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A460","v":"1.5."},{"$f":"B419","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D460","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A461","v":"1.6."},{"$f":"B420","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D461","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A462","v":0},{"$f":"B421","v":0},0,{"$f":"D462","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L495*$S$45","v":0},null,0]
[{"$f":"A463","v":0},{"$f":"B422","v":0},0,{"$f":"D463","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A464","v":0},{"$f":"B423","v":0},0,{"$f":"D464","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A465","v":0},{"$f":"B424","v":0},0,{"$f":"D465","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A466","v":0},{"$f":"B425","v":0},0,{"$f":"D466","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A467","v":0},{"$f":"B426","v":0},0,{"$f":"D467","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A468","v":0},{"$f":"B427","v":0},0,{"$f":"D468","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A469","v":0},{"$f":"B428","v":0},0,{"$f":"D469","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A470","v":0},{"$f":"B429","v":0},0,{"$f":"D470","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A471","v":0},{"$f":"B430","v":0},0,{"$f":"D471","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A472","v":0},{"$f":"B431","v":0},0,{"$f":"D472","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A473","v":0},{"$f":"B432","v":0},0,{"$f":"D473","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A474","v":0},{"$f":"B433","v":0},0,{"$f":"D474","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A475","v":0},{"$f":"B434","v":0},0,{"$f":"D475","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A476","v":0},{"$f":"B435","v":0},0,{"$f":"D476","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L509*$S$45","v":0},null,0]
[{"$f":"A477","v":0},{"$f":"B436","v":0},0,{"$f":"D477","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A478","v":0},{"$f":"B437","v":0},0,{"$f":"D478","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A479","v":0},{"$f":"B438","v":0},0,{"$f":"D479","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A480","v":0},{"$f":"B439","v":0},0,{"$f":"D480","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A481","v":0},{"$f":"B440","v":"поливка  приусадебных участков"},0,{"$f":"D481","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F489:F514)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N489:N514)","v":0},0,0,{"$f":"SUM(Q489:Q514)","v":0},{"$f":"SUM(R489:R515)","v":0},null,{"$f":"SUM(T489:T515)","v":0},null,{"$f":"SUM(V489:V515)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F517+G517","v":0},null,null,{"$f":"I517+J517","v":0},{"$f":"H517+K517","v":0},null,{"$f":"F517*$M$45","v":0},{"$f":"G517*$M$45","v":0},{"$f":"I517*$M$45","v":0},{"$f":"J517*$M$45","v":0},{"$f":"SUM(N517:Q517)","v":0},null,{"$f":"L517*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I518+J518","v":0},{"$f":"H518+K518","v":0},null,{"$f":"F518*$M$45","v":0},{"$f":"G518*$M$45","v":0},{"$f":"I518*$M$45","v":0},{"$f":"J518*$M$45","v":0},{"$f":"SUM(N518:Q518)","v":0},null,{"$f":"L518*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F516:F518)","v":0},{"$f":"SUM(G516:G518)","v":0},{"$f":"SUM(H516:H518)","v":0},{"$f":"SUM(I516:I518)","v":0},0,0,0,null,{"$f":"SUM(N516:N518)","v":0},0,0,0,0,null,{"$f":"SUM(T516:T518)","v":0},null,{"$f":"SUM(V516:V518)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F486+F519","v":0},{"$f":"G486+G519","v":0},0,0,0,0,0,null,{"$f":"N486+N519","v":0},0,0,0,0,null,{"$f":"T486+T519","v":0},null,{"$f":"V486+V519","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$20","v":7}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A456","v":"1.1."},{"$f":"B456","v":" хозяйственно-питьевые нужды"},{"$f":"C456","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F530+G530","v":0},null,null,{"$f":"I530+J530","v":0},{"$f":"H530+K530","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F530*$M$12","v":0},{"$f":"G530*$M$12","v":0},{"$f":"I530*$M$12","v":0},{"$f":"J530*$M$12","v":0},{"$f":"SUM(N530:Q530)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L530*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L530*$U$12","v":0}]
[{"$f":"A457","v":"1.2."},{"$f":"B457","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F531+G531","v":0},null,null,{"$f":"I531+J531","v":0},{"$f":"H531+K531","v":0},null,{"$f":"F531*$M$12","v":0},{"$f":"G531*$M$12","v":0},{"$f":"I531*$M$12","v":0},{"$f":"J531*$M$12","v":0},{"$f":"SUM(N531:Q531)","v":0},null,{"$f":"L531*$S$12","v":0},null,{"$f":"L531*$U$12","v":0}]
["1.3.",{"$f":"B458","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B459","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B460","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B461","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B462","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B463","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B464","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B465","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B466","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B467","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B468","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B469","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B470","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B471","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B472","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B473","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B474","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B475","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B476","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B477","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B478","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B479","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B480","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B481","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F530:F555)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N530:N555)","v":0},0,0,{"$f":"SUM(Q530:Q555)","v":0},{"$f":"SUM(R530:R556)","v":0},null,{"$f":"SUM(T530:T556)","v":0},null,{"$f":"SUM(V530:V556)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F558+G558","v":0},null,null,{"$f":"I558+J558","v":0},{"$f":"H558+K558","v":0},null,{"$f":"F558*$M$12","v":0},{"$f":"G558*$M$12","v":0},{"$f":"I558*$M$12","v":0},{"$f":"J558*$M$12","v":0},{"$f":"SUM(N558:Q558)","v":0},null,{"$f":"L558*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I559+J559","v":0},{"$f":"H559+K559","v":0},null,{"$f":"F559*$M$12","v":0},{"$f":"G559*$M$12","v":0},{"$f":"I559*$M$12","v":0},{"$f":"J559*$M$12","v":0},{"$f":"SUM(N559:Q559)","v":0},null,{"$f":"L559*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F557:F559)","v":0},{"$f":"SUM(G557:G559)","v":0},{"$f":"SUM(H557:H559)","v":0},{"$f":"SUM(I557:I559)","v":0},0,0,0,null,{"$f":"SUM(N557:N559)","v":0},0,0,0,0,null,{"$f":"SUM(T557:T559)","v":0},null,{"$f":"SUM(V557:V559)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A530","v":"1.1."},{"$f":"B489","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D530","v":0},{"$f":"E530","v":0},null,null,{"$f":"F563+G563","v":0},null,null,{"$f":"I563+J563","v":0},{"$f":"H563+K563","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F563*$M$45","v":0},{"$f":"G563*$M$45","v":0},{"$f":"I563*$M$45","v":0},{"$f":"J563*$M$45","v":0},{"$f":"SUM(N563:Q563)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L563*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L563*$U$45","v":0}]
[{"$f":"A531","v":"1.2."},{"$f":"B490","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D531","v":0},0,null,null,{"$f":"F564+G564","v":0},null,null,{"$f":"I564+J564","v":0},{"$f":"H564+K564","v":0},null,{"$f":"F564*$M$45","v":0},{"$f":"G564*$M$45","v":0},{"$f":"I564*$M$45","v":0},{"$f":"J564*$M$45","v":0},{"$f":"SUM(N564:Q564)","v":0},null,0,null,{"$f":"L564*$U$45","v":0}]
[{"$f":"A532","v":"1.3."},{"$f":"B491","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D532","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A533","v":"1.4."},{"$f":"B492","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D533","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A534","v":"1.5."},{"$f":"B493","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D534","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A535","v":"1.6."},{"$f":"B494","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D535","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A536","v":0},{"$f":"B495","v":0},0,{"$f":"D536","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L569*$S$45","v":0},null,0]
[{"$f":"A537","v":0},{"$f":"B496","v":0},0,{"$f":"D537","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A538","v":0},{"$f":"B497","v":0},0,{"$f":"D538","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A539","v":0},{"$f":"B498","v":0},0,{"$f":"D539","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A540","v":0},{"$f":"B499","v":0},0,{"$f":"D540","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A541","v":0},{"$f":"B500","v":0},0,{"$f":"D541","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A542","v":0},{"$f":"B501","v":0},0,{"$f":"D542","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A543","v":0},{"$f":"B502","v":0},0,{"$f":"D543","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A544","v":0},{"$f":"B503","v":0},0,{"$f":"D544","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A545","v":0},{"$f":"B504","v":0},0,{"$f":"D545","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A546","v":0},{"$f":"B505","v":0},0,{"$f":"D546","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A547","v":0},{"$f":"B506","v":0},0,{"$f":"D547","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A548","v":0},{"$f":"B507","v":0},0,{"$f":"D548","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A549","v":0},{"$f":"B508","v":0},0,{"$f":"D549","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A550","v":0},{"$f":"B509","v":0},0,{"$f":"D550","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L583*$S$45","v":0},null,0]
[{"$f":"A551","v":0},{"$f":"B510","v":0},0,{"$f":"D551","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A552","v":0},{"$f":"B511","v":0},0,{"$f":"D552","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A553","v":0},{"$f":"B512","v":0},0,{"$f":"D553","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A554","v":0},{"$f":"B513","v":0},0,{"$f":"D554","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A555","v":0},{"$f":"B514","v":"поливка  приусадебных участков"},0,{"$f":"D555","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F563:F588)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N563:N588)","v":0},0,0,{"$f":"SUM(Q563:Q588)","v":0},{"$f":"SUM(R563:R589)","v":0},null,{"$f":"SUM(T563:T589)","v":0},null,{"$f":"SUM(V563:V589)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F591+G591","v":0},null,null,{"$f":"I591+J591","v":0},{"$f":"H591+K591","v":0},null,{"$f":"F591*$M$45","v":0},{"$f":"G591*$M$45","v":0},{"$f":"I591*$M$45","v":0},{"$f":"J591*$M$45","v":0},{"$f":"SUM(N591:Q591)","v":0},null,{"$f":"L591*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I592+J592","v":0},{"$f":"H592+K592","v":0},null,{"$f":"F592*$M$45","v":0},{"$f":"G592*$M$45","v":0},{"$f":"I592*$M$45","v":0},{"$f":"J592*$M$45","v":0},{"$f":"SUM(N592:Q592)","v":0},null,{"$f":"L592*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F590:F592)","v":0},{"$f":"SUM(G590:G592)","v":0},{"$f":"SUM(H590:H592)","v":0},{"$f":"SUM(I590:I592)","v":0},0,0,0,null,{"$f":"SUM(N590:N592)","v":0},0,0,0,0,null,{"$f":"SUM(T590:T592)","v":0},null,{"$f":"SUM(V590:V592)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F560+F593","v":0},{"$f":"G560+G593","v":0},0,0,0,0,0,null,{"$f":"N560+N593","v":0},0,0,0,0,null,{"$f":"T560+T593","v":0},null,{"$f":"V560+V593","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$21","v":8}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A530","v":"1.1."},{"$f":"B530","v":" хозяйственно-питьевые нужды"},{"$f":"C530","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F604+G604","v":0},null,null,{"$f":"I604+J604","v":0},{"$f":"H604+K604","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F604*$M$12","v":0},{"$f":"G604*$M$12","v":0},{"$f":"I604*$M$12","v":0},{"$f":"J604*$M$12","v":0},{"$f":"SUM(N604:Q604)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L604*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L604*$U$12","v":0}]
[{"$f":"A531","v":"1.2."},{"$f":"B531","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F605+G605","v":0},null,null,{"$f":"I605+J605","v":0},{"$f":"H605+K605","v":0},null,{"$f":"F605*$M$12","v":0},{"$f":"G605*$M$12","v":0},{"$f":"I605*$M$12","v":0},{"$f":"J605*$M$12","v":0},{"$f":"SUM(N605:Q605)","v":0},null,{"$f":"L605*$S$12","v":0},null,{"$f":"L605*$U$12","v":0}]
["1.3.",{"$f":"B532","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B533","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B534","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B535","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B536","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B537","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B538","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B539","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B540","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B541","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B542","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B543","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B544","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B545","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B546","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B547","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B548","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B549","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B550","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B551","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B552","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B553","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B554","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B555","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F604:F629)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N604:N629)","v":0},0,0,{"$f":"SUM(Q604:Q629)","v":0},{"$f":"SUM(R604:R630)","v":0},null,{"$f":"SUM(T604:T630)","v":0},null,{"$f":"SUM(V604:V630)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F632+G632","v":0},null,null,{"$f":"I632+J632","v":0},{"$f":"H632+K632","v":0},null,{"$f":"F632*$M$12","v":0},{"$f":"G632*$M$12","v":0},{"$f":"I632*$M$12","v":0},{"$f":"J632*$M$12","v":0},{"$f":"SUM(N632:Q632)","v":0},null,{"$f":"L632*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I633+J633","v":0},{"$f":"H633+K633","v":0},null,{"$f":"F633*$M$12","v":0},{"$f":"G633*$M$12","v":0},{"$f":"I633*$M$12","v":0},{"$f":"J633*$M$12","v":0},{"$f":"SUM(N633:Q633)","v":0},null,{"$f":"L633*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F631:F633)","v":0},{"$f":"SUM(G631:G633)","v":0},{"$f":"SUM(H631:H633)","v":0},{"$f":"SUM(I631:I633)","v":0},0,0,0,null,{"$f":"SUM(N631:N633)","v":0},0,0,0,0,null,{"$f":"SUM(T631:T633)","v":0},null,{"$f":"SUM(V631:V633)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A604","v":"1.1."},{"$f":"B563","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D604","v":0},{"$f":"E604","v":0},null,null,{"$f":"F637+G637","v":0},null,null,{"$f":"I637+J637","v":0},{"$f":"H637+K637","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F637*$M$45","v":0},{"$f":"G637*$M$45","v":0},{"$f":"I637*$M$45","v":0},{"$f":"J637*$M$45","v":0},{"$f":"SUM(N637:Q637)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L637*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L637*$U$45","v":0}]
[{"$f":"A605","v":"1.2."},{"$f":"B564","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D605","v":0},0,null,null,{"$f":"F638+G638","v":0},null,null,{"$f":"I638+J638","v":0},{"$f":"H638+K638","v":0},null,{"$f":"F638*$M$45","v":0},{"$f":"G638*$M$45","v":0},{"$f":"I638*$M$45","v":0},{"$f":"J638*$M$45","v":0},{"$f":"SUM(N638:Q638)","v":0},null,0,null,{"$f":"L638*$U$45","v":0}]
[{"$f":"A606","v":"1.3."},{"$f":"B565","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D606","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A607","v":"1.4."},{"$f":"B566","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D607","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A608","v":"1.5."},{"$f":"B567","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D608","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A609","v":"1.6."},{"$f":"B568","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D609","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A610","v":0},{"$f":"B569","v":0},0,{"$f":"D610","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L643*$S$45","v":0},null,0]
[{"$f":"A611","v":0},{"$f":"B570","v":0},0,{"$f":"D611","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A612","v":0},{"$f":"B571","v":0},0,{"$f":"D612","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A613","v":0},{"$f":"B572","v":0},0,{"$f":"D613","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A614","v":0},{"$f":"B573","v":0},0,{"$f":"D614","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A615","v":0},{"$f":"B574","v":0},0,{"$f":"D615","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A616","v":0},{"$f":"B575","v":0},0,{"$f":"D616","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A617","v":0},{"$f":"B576","v":0},0,{"$f":"D617","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A618","v":0},{"$f":"B577","v":0},0,{"$f":"D618","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A619","v":0},{"$f":"B578","v":0},0,{"$f":"D619","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A620","v":0},{"$f":"B579","v":0},0,{"$f":"D620","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A621","v":0},{"$f":"B580","v":0},0,{"$f":"D621","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A622","v":0},{"$f":"B581","v":0},0,{"$f":"D622","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A623","v":0},{"$f":"B582","v":0},0,{"$f":"D623","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A624","v":0},{"$f":"B583","v":0},0,{"$f":"D624","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L657*$S$45","v":0},null,0]
[{"$f":"A625","v":0},{"$f":"B584","v":0},0,{"$f":"D625","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A626","v":0},{"$f":"B585","v":0},0,{"$f":"D626","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A627","v":0},{"$f":"B586","v":0},0,{"$f":"D627","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A628","v":0},{"$f":"B587","v":0},0,{"$f":"D628","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A629","v":0},{"$f":"B588","v":"поливка  приусадебных участков"},0,{"$f":"D629","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F637:F662)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N637:N662)","v":0},0,0,{"$f":"SUM(Q637:Q662)","v":0},{"$f":"SUM(R637:R663)","v":0},null,{"$f":"SUM(T637:T663)","v":0},null,{"$f":"SUM(V637:V663)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F665+G665","v":0},null,null,{"$f":"I665+J665","v":0},{"$f":"H665+K665","v":0},null,{"$f":"F665*$M$45","v":0},{"$f":"G665*$M$45","v":0},{"$f":"I665*$M$45","v":0},{"$f":"J665*$M$45","v":0},{"$f":"SUM(N665:Q665)","v":0},null,{"$f":"L665*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I666+J666","v":0},{"$f":"H666+K666","v":0},null,{"$f":"F666*$M$45","v":0},{"$f":"G666*$M$45","v":0},{"$f":"I666*$M$45","v":0},{"$f":"J666*$M$45","v":0},{"$f":"SUM(N666:Q666)","v":0},null,{"$f":"L666*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F664:F666)","v":0},{"$f":"SUM(G664:G666)","v":0},{"$f":"SUM(H664:H666)","v":0},{"$f":"SUM(I664:I666)","v":0},0,0,0,null,{"$f":"SUM(N664:N666)","v":0},0,0,0,0,null,{"$f":"SUM(T664:T666)","v":0},null,{"$f":"SUM(V664:V666)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F634+F667","v":0},{"$f":"G634+G667","v":0},0,0,0,0,0,null,{"$f":"N634+N667","v":0},0,0,0,0,null,{"$f":"T634+T667","v":0},null,{"$f":"V634+V667","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$22","v":9}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A604","v":"1.1."},{"$f":"B604","v":" хозяйственно-питьевые нужды"},{"$f":"C604","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F678+G678","v":0},null,null,{"$f":"I678+J678","v":0},{"$f":"H678+K678","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F678*$M$12","v":0},{"$f":"G678*$M$12","v":0},{"$f":"I678*$M$12","v":0},{"$f":"J678*$M$12","v":0},{"$f":"SUM(N678:Q678)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L678*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L678*$U$12","v":0}]
[{"$f":"A605","v":"1.2."},{"$f":"B605","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F679+G679","v":0},null,null,{"$f":"I679+J679","v":0},{"$f":"H679+K679","v":0},null,{"$f":"F679*$M$12","v":0},{"$f":"G679*$M$12","v":0},{"$f":"I679*$M$12","v":0},{"$f":"J679*$M$12","v":0},{"$f":"SUM(N679:Q679)","v":0},null,{"$f":"L679*$S$12","v":0},null,{"$f":"L679*$U$12","v":0}]
["1.3.",{"$f":"B606","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B607","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B608","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B609","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B610","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B611","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B612","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B613","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B614","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B615","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B616","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B617","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B618","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B619","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B620","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B621","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B622","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B623","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B624","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B625","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B626","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B627","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B628","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B629","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F678:F703)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N678:N703)","v":0},0,0,{"$f":"SUM(Q678:Q703)","v":0},{"$f":"SUM(R678:R704)","v":0},null,{"$f":"SUM(T678:T704)","v":0},null,{"$f":"SUM(V678:V704)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F706+G706","v":0},null,null,{"$f":"I706+J706","v":0},{"$f":"H706+K706","v":0},null,{"$f":"F706*$M$12","v":0},{"$f":"G706*$M$12","v":0},{"$f":"I706*$M$12","v":0},{"$f":"J706*$M$12","v":0},{"$f":"SUM(N706:Q706)","v":0},null,{"$f":"L706*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I707+J707","v":0},{"$f":"H707+K707","v":0},null,{"$f":"F707*$M$12","v":0},{"$f":"G707*$M$12","v":0},{"$f":"I707*$M$12","v":0},{"$f":"J707*$M$12","v":0},{"$f":"SUM(N707:Q707)","v":0},null,{"$f":"L707*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F705:F707)","v":0},{"$f":"SUM(G705:G707)","v":0},{"$f":"SUM(H705:H707)","v":0},{"$f":"SUM(I705:I707)","v":0},0,0,0,null,{"$f":"SUM(N705:N707)","v":0},0,0,0,0,null,{"$f":"SUM(T705:T707)","v":0},null,{"$f":"SUM(V705:V707)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A678","v":"1.1."},{"$f":"B637","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D678","v":0},{"$f":"E678","v":0},null,null,{"$f":"F711+G711","v":0},null,null,{"$f":"I711+J711","v":0},{"$f":"H711+K711","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F711*$M$45","v":0},{"$f":"G711*$M$45","v":0},{"$f":"I711*$M$45","v":0},{"$f":"J711*$M$45","v":0},{"$f":"SUM(N711:Q711)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L711*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L711*$U$45","v":0}]
[{"$f":"A679","v":"1.2."},{"$f":"B638","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D679","v":0},0,null,null,{"$f":"F712+G712","v":0},null,null,{"$f":"I712+J712","v":0},{"$f":"H712+K712","v":0},null,{"$f":"F712*$M$45","v":0},{"$f":"G712*$M$45","v":0},{"$f":"I712*$M$45","v":0},{"$f":"J712*$M$45","v":0},{"$f":"SUM(N712:Q712)","v":0},null,0,null,{"$f":"L712*$U$45","v":0}]
[{"$f":"A680","v":"1.3."},{"$f":"B639","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D680","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A681","v":"1.4."},{"$f":"B640","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D681","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A682","v":"1.5."},{"$f":"B641","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D682","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A683","v":"1.6."},{"$f":"B642","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D683","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A684","v":0},{"$f":"B643","v":0},0,{"$f":"D684","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L717*$S$45","v":0},null,0]
[{"$f":"A685","v":0},{"$f":"B644","v":0},0,{"$f":"D685","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A686","v":0},{"$f":"B645","v":0},0,{"$f":"D686","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A687","v":0},{"$f":"B646","v":0},0,{"$f":"D687","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A688","v":0},{"$f":"B647","v":0},0,{"$f":"D688","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A689","v":0},{"$f":"B648","v":0},0,{"$f":"D689","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A690","v":0},{"$f":"B649","v":0},0,{"$f":"D690","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A691","v":0},{"$f":"B650","v":0},0,{"$f":"D691","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A692","v":0},{"$f":"B651","v":0},0,{"$f":"D692","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A693","v":0},{"$f":"B652","v":0},0,{"$f":"D693","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A694","v":0},{"$f":"B653","v":0},0,{"$f":"D694","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A695","v":0},{"$f":"B654","v":0},0,{"$f":"D695","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A696","v":0},{"$f":"B655","v":0},0,{"$f":"D696","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A697","v":0},{"$f":"B656","v":0},0,{"$f":"D697","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A698","v":0},{"$f":"B657","v":0},0,{"$f":"D698","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L731*$S$45","v":0},null,0]
[{"$f":"A699","v":0},{"$f":"B658","v":0},0,{"$f":"D699","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A700","v":0},{"$f":"B659","v":0},0,{"$f":"D700","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A701","v":0},{"$f":"B660","v":0},0,{"$f":"D701","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A702","v":0},{"$f":"B661","v":0},0,{"$f":"D702","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A703","v":0},{"$f":"B662","v":"поливка  приусадебных участков"},0,{"$f":"D703","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F711:F736)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N711:N736)","v":0},0,0,{"$f":"SUM(Q711:Q736)","v":0},{"$f":"SUM(R711:R737)","v":0},null,{"$f":"SUM(T711:T737)","v":0},null,{"$f":"SUM(V711:V737)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F739+G739","v":0},null,null,{"$f":"I739+J739","v":0},{"$f":"H739+K739","v":0},null,{"$f":"F739*$M$45","v":0},{"$f":"G739*$M$45","v":0},{"$f":"I739*$M$45","v":0},{"$f":"J739*$M$45","v":0},{"$f":"SUM(N739:Q739)","v":0},null,{"$f":"L739*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I740+J740","v":0},{"$f":"H740+K740","v":0},null,{"$f":"F740*$M$45","v":0},{"$f":"G740*$M$45","v":0},{"$f":"I740*$M$45","v":0},{"$f":"J740*$M$45","v":0},{"$f":"SUM(N740:Q740)","v":0},null,{"$f":"L740*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F738:F740)","v":0},{"$f":"SUM(G738:G740)","v":0},{"$f":"SUM(H738:H740)","v":0},{"$f":"SUM(I738:I740)","v":0},0,0,0,null,{"$f":"SUM(N738:N740)","v":0},0,0,0,0,null,{"$f":"SUM(T738:T740)","v":0},null,{"$f":"SUM(V738:V740)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F708+F741","v":0},{"$f":"G708+G741","v":0},0,0,0,0,0,null,{"$f":"N708+N741","v":0},0,0,0,0,null,{"$f":"T708+T741","v":0},null,{"$f":"V708+V741","v":0}]
[]
[null,null,null,{"$f":"'данные об организации'!$F$23","v":10}]
[null,null,null,"(наименование населенного пункта)"]
["№","Вид потребителя","Степень благоустройства, наименование скота","Нормы потребления холодного и горячего водоснабжения, куб.м. в месяц(на 1 чел, на 1 голову скота и тд)",null,"Фактический годовой объем реализации воды,  куб.м.",null,null,null,null,null,null,"тариф на холодную воду, руб/куб.м.","Сумма, руб",null,null,null,null,"инвестиционная надбавка",null,"компенсация до установленного тарифа"]
[null,null,null,null,null,"холодной воды",null,null,"для нужд ГВС",null,null,"ВСЕГО",null,"холодной воды",null,"для нужд ГВС",null,"ИТОГО"]
[null,null,null,"холодной воды","ГВС","норматив","прибор учета","Итого","норматив","прибор учета","Итого",null,null,"норматив","прибор учета","норматив","прибор учета",null,"размер, руб/куб.м.","Сумма, руб","размер, руб/куб.м.","Сумма, руб"]
[null,"1-е полугодие 2015года"]
["1.","Население "]
[{"$f":"A678","v":"1.1."},{"$f":"B678","v":" хозяйственно-питьевые нужды"},{"$f":"C678","v":"с водопроводом без канализации"},null,null,null,null,{"$f":"F752+G752","v":0},null,null,{"$f":"I752+J752","v":0},{"$f":"H752+K752","v":0},{"$f":"'данные об организации'!$I$30","v":0},{"$f":"F752*$M$12","v":0},{"$f":"G752*$M$12","v":0},{"$f":"I752*$M$12","v":0},{"$f":"J752*$M$12","v":0},{"$f":"SUM(N752:Q752)","v":0},{"$f":"'данные об организации'!$H$37","v":0},{"$f":"L752*$S$12","v":0},{"$f":"'данные об организации'!$H$44","v":0},{"$f":"L752*$U$12","v":0}]
[{"$f":"A679","v":"1.2."},{"$f":"B679","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",null,null,null,null,{"$f":"F753+G753","v":0},null,null,{"$f":"I753+J753","v":0},{"$f":"H753+K753","v":0},null,{"$f":"F753*$M$12","v":0},{"$f":"G753*$M$12","v":0},{"$f":"I753*$M$12","v":0},{"$f":"J753*$M$12","v":0},{"$f":"SUM(N753:Q753)","v":0},null,{"$f":"L753*$S$12","v":0},null,{"$f":"L753*$U$12","v":0}]
["1.3.",{"$f":"B680","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.4.",{"$f":"B681","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.5.",{"$f":"B682","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
["1.6.",{"$f":"B683","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B684","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B685","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B686","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B687","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B688","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B689","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B690","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B691","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B692","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B693","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B694","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B695","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B696","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B697","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B698","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B699","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B700","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B701","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B702","v":0},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[0,{"$f":"B703","v":"поливка  приусадебных участков"},0,null,null,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F752:F777)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N752:N777)","v":0},0,0,{"$f":"SUM(Q752:Q777)","v":0},{"$f":"SUM(R752:R778)","v":0},null,{"$f":"SUM(T752:T778)","v":0},null,{"$f":"SUM(V752:V778)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F780+G780","v":0},null,null,{"$f":"I780+J780","v":0},{"$f":"H780+K780","v":0},null,{"$f":"F780*$M$12","v":0},{"$f":"G780*$M$12","v":0},{"$f":"I780*$M$12","v":0},{"$f":"J780*$M$12","v":0},{"$f":"SUM(N780:Q780)","v":0},null,{"$f":"L780*$S$12","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I781+J781","v":0},{"$f":"H781+K781","v":0},null,{"$f":"F781*$M$12","v":0},{"$f":"G781*$M$12","v":0},{"$f":"I781*$M$12","v":0},{"$f":"J781*$M$12","v":0},{"$f":"SUM(N781:Q781)","v":0},null,{"$f":"L781*$S$12","v":0}]
["4.","ВСЕГО 1-е полугодие",null,null,null,{"$f":"SUM(F779:F781)","v":0},{"$f":"SUM(G779:G781)","v":0},{"$f":"SUM(H779:H781)","v":0},{"$f":"SUM(I779:I781)","v":0},0,0,0,null,{"$f":"SUM(N779:N781)","v":0},0,0,0,0,null,{"$f":"SUM(T779:T781)","v":0},null,{"$f":"SUM(V779:V781)","v":0}]
[null,"2-е полугодие 2015 года"]
["1.","Население "]
[{"$f":"A752","v":"1.1."},{"$f":"B711","v":" хозяйственно-питьевые нужды"},"с водопроводом без канализации",{"$f":"D752","v":0},{"$f":"E752","v":0},null,null,{"$f":"F785+G785","v":0},null,null,{"$f":"I785+J785","v":0},{"$f":"H785+K785","v":0},{"$f":"'данные об организации'!$I$31","v":0},{"$f":"F785*$M$45","v":0},{"$f":"G785*$M$45","v":0},{"$f":"I785*$M$45","v":0},{"$f":"J785*$M$45","v":0},{"$f":"SUM(N785:Q785)","v":0},{"$f":"'данные об организации'!$H$38","v":0},{"$f":"L785*$S$45","v":0},{"$f":"'данные об организации'!$H$45","v":0},{"$f":"L785*$U$45","v":0}]
[{"$f":"A753","v":"1.2."},{"$f":"B712","v":" хозяйственно-питьевые нужды"},"с уличных водозаборных калонок",{"$f":"D753","v":0},0,null,null,{"$f":"F786+G786","v":0},null,null,{"$f":"I786+J786","v":0},{"$f":"H786+K786","v":0},null,{"$f":"F786*$M$45","v":0},{"$f":"G786*$M$45","v":0},{"$f":"I786*$M$45","v":0},{"$f":"J786*$M$45","v":0},{"$f":"SUM(N786:Q786)","v":0},null,0,null,{"$f":"L786*$U$45","v":0}]
[{"$f":"A754","v":"1.3."},{"$f":"B713","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами длиной от 1500 до 1700 мм, оборудованными душами",{"$f":"D754","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A755","v":"1.4."},{"$f":"B714","v":" хозяйственно-питьевые нужды"},"водопровод, ванны без ГВС",{"$f":"D755","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A756","v":"1.5."},{"$f":"B715","v":" хозяйственно-питьевые нужды"},"водопровод, канализация, ванны без ГВС",{"$f":"D756","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A757","v":"1.6."},{"$f":"B716","v":" хозяйственно-питьевые нужды"},"Квартиры с ваннами сидячими, оборудованными душами",{"$f":"D757","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A758","v":0},{"$f":"B717","v":0},0,{"$f":"D758","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L791*$S$45","v":0},null,0]
[{"$f":"A759","v":0},{"$f":"B718","v":0},0,{"$f":"D759","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A760","v":0},{"$f":"B719","v":0},0,{"$f":"D760","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A761","v":0},{"$f":"B720","v":0},0,{"$f":"D761","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A762","v":0},{"$f":"B721","v":0},0,{"$f":"D762","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A763","v":0},{"$f":"B722","v":0},0,{"$f":"D763","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A764","v":0},{"$f":"B723","v":0},0,{"$f":"D764","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A765","v":0},{"$f":"B724","v":0},0,{"$f":"D765","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A766","v":0},{"$f":"B725","v":0},0,{"$f":"D766","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A767","v":0},{"$f":"B726","v":0},0,{"$f":"D767","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A768","v":0},{"$f":"B727","v":0},0,{"$f":"D768","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A769","v":0},{"$f":"B728","v":0},0,{"$f":"D769","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A770","v":0},{"$f":"B729","v":0},0,{"$f":"D770","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A771","v":0},{"$f":"B730","v":0},0,{"$f":"D771","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A772","v":0},{"$f":"B731","v":0},0,{"$f":"D772","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,{"$f":"L805*$S$45","v":0},null,0]
[{"$f":"A773","v":0},{"$f":"B732","v":0},0,{"$f":"D773","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A774","v":0},{"$f":"B733","v":0},0,{"$f":"D774","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A775","v":0},{"$f":"B734","v":0},0,{"$f":"D775","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A776","v":0},{"$f":"B735","v":0},0,{"$f":"D776","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[{"$f":"A777","v":0},{"$f":"B736","v":"поливка  приусадебных участков"},0,{"$f":"D777","v":0},0,null,null,0,null,null,0,0,null,0,0,0,0,0,null,0,null,0]
[null,"перерасчеты",null,"х","х","х","х","х","х","х","х","х",null,"х","х","х","х"]
[null,"Итого население",null,null,null,{"$f":"SUM(F785:F810)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(N785:N810)","v":0},0,0,{"$f":"SUM(Q785:Q810)","v":0},{"$f":"SUM(R785:R811)","v":0},null,{"$f":"SUM(T785:T811)","v":0},null,{"$f":"SUM(V785:V811)","v":0}]
["2.","Итого бюджет",null,null,null,null,null,{"$f":"F813+G813","v":0},null,null,{"$f":"I813+J813","v":0},{"$f":"H813+K813","v":0},null,{"$f":"F813*$M$45","v":0},{"$f":"G813*$M$45","v":0},{"$f":"I813*$M$45","v":0},{"$f":"J813*$M$45","v":0},{"$f":"SUM(N813:Q813)","v":0},null,{"$f":"L813*$S$45","v":0}]
["3.","Итого прочие",null,null,null,null,null,0,null,null,{"$f":"I814+J814","v":0},{"$f":"H814+K814","v":0},null,{"$f":"F814*$M$45","v":0},{"$f":"G814*$M$45","v":0},{"$f":"I814*$M$45","v":0},{"$f":"J814*$M$45","v":0},{"$f":"SUM(N814:Q814)","v":0},null,{"$f":"L814*$S$45","v":0}]
["4.","ВСЕГО 2-е полугодие",null,null,null,{"$f":"SUM(F812:F814)","v":0},{"$f":"SUM(G812:G814)","v":0},{"$f":"SUM(H812:H814)","v":0},{"$f":"SUM(I812:I814)","v":0},0,0,0,null,{"$f":"SUM(N812:N814)","v":0},0,0,0,0,null,{"$f":"SUM(T812:T814)","v":0},null,{"$f":"SUM(V812:V814)","v":0}]
[]
["5.","ГОД ВСЕГО",null,null,null,{"$f":"F782+F815","v":0},{"$f":"G782+G815","v":0},0,0,0,0,0,null,{"$f":"N782+N815","v":0},0,0,0,0,null,{"$f":"T782+T815","v":0},null,{"$f":"V782+V815","v":0}]

{"sheet":"отчет по электроэнергии","index":10,"n_rows":37,"n_cols":68,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,0,36,1],[35,0,35,1],[0,0,0,12],[1,0,1,12],[2,0,2,12],[5,0,5,9],[6,2,9,2],[7,3,7,7],[4,2,4,4],[6,3,6,67],[3,2,3,7],[8,3,9,3],[8,4,8,7],[7,8,7,12],[8,8,9,8],[8,9,8,12],[6,1,9,1],[6,0,9,0],[7,13,7,17],[8,13,9,13],[8,14,8,17],[7,18,7,22],[7,23,7,27],[8,18,9,18],[8,19,8,22],[8,23,9,23],[8,24,8,27],[7,28,7,32],[7,33,7,37],[7,38,7,42],[7,43,7,47],[8,28,9,28],[8,29,8,32],[8,33,9,33],[8,34,8,37],[8,38,9,38],[8,39,8,42],[8,43,9,43],[8,44,8,47],[7,48,7,52],[8,48,9,48],[8,49,8,52],[7,53,7,57],[7,58,7,62],[7,63,7,67],[8,53,9,53],[8,54,8,57],[8,58,9,58],[8,59,8,62],[8,63,9,63],[8,64,8,67]]}
["Отчет по стоимости и объему потребленной электроэнергии и мощности"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
[null,null,"имущество, переданное по договору аренды или принадлежащее на праве собственности"]
[null,"Район",{"$f":"Титульный!C6","v":""},null,null,null,"МО",{"$f":"Титульный!C7","v":""}]
[]
["№ п/п","Наименование направления расхода электрической энергии","Ед.изм","ВСЕГО по тарифу"]
[null,null,null,"2015 год всего",null,null,null,null,"январь",null,null,null,null,"февраль",null,null,null,null,"март",null,null,null,null,"апрель",null,null,null,null,"май",null,null,null,null,"июнь",null,null,null,null,"июль",null,null,null,null,"август",null,null,null,null,"сентябрь",null,null,null,null,"октябрь",null,null,null,null,"ноябрь",null,null,null,null,"декабрь"]
[null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения"]
[null,null,null,null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН"]
[null,"ВСЕГО стоимость покупной электроэнергии и мощности","руб",{"$f":"SUM(E11:H11)","v":0},{"$f":"E12+E20","v":0},{"$f":"F12+F20","v":0},{"$f":"G12+G20","v":0},{"$f":"H12+H20","v":0},{"$f":"SUM(J11:M11)","v":0},{"$f":"J12+J20","v":0},{"$f":"K12+K20","v":0},{"$f":"L12+L20","v":0},{"$f":"M12+M20","v":0},{"$f":"SUM(O11:R11)","v":0},{"$f":"O12+O20","v":0},{"$f":"P12+P20","v":0},{"$f":"Q12+Q20","v":0},{"$f":"R12+R20","v":0},{"$f":"SUM(T11:W11)","v":0},{"$f":"T12+T20","v":0},{"$f":"U12+U20","v":0},{"$f":"V12+V20","v":0},{"$f":"W12+W20","v":0},{"$f":"SUM(Y11:AB11)","v":0},{"$f":"Y12+Y20","v":0},{"$f":"Z12+Z20","v":0},{"$f":"AA12+AA20","v":0},{"$f":"AB12+AB20","v":0},{"$f":"SUM(AD11:AG11)","v":0},{"$f":"AD12+AD20","v":0},{"$f":"AE12+AE20","v":0},{"$f":"AF12+AF20","v":0},{"$f":"AG12+AG20","v":0},{"$f":"SUM(AI11:AL11)","v":0},{"$f":"AI12+AI20","v":0},{"$f":"AJ12+AJ20","v":0},{"$f":"AK12+AK20","v":0},{"$f":"AL12+AL20","v":0},{"$f":"SUM(AN11:AQ11)","v":0},{"$f":"AN12+AN20","v":0},{"$f":"AO12+AO20","v":0},{"$f":"AP12+AP20","v":0},{"$f":"AQ12+AQ20","v":0},{"$f":"SUM(AS11:AV11)","v":0},{"$f":"AS12+AS20","v":0},{"$f":"AT12+AT20","v":0},{"$f":"AU12+AU20","v":0},{"$f":"AV12+AV20","v":0},{"$f":"SUM(AX11:BA11)","v":0},{"$f":"AX12+AX20","v":0},{"$f":"AY12+AY20","v":0},{"$f":"AZ12+AZ20","v":0},{"$f":"BA12+BA20","v":0},{"$f":"SUM(BC11:BF11)","v":0},{"$f":"BC12+BC20","v":0},{"$f":"BD12+BD20","v":0},{"$f":"BE12+BE20","v":0},{"$f":"BF12+BF20","v":0},{"$f":"SUM(BH11:BK11)","v":0},{"$f":"BH12+BH20","v":0},{"$f":"BI12+BI20","v":0},{"$f":"BJ12+BJ20","v":0},{"$f":"BK12+BK20","v":0},{"$f":"SUM(BM11:BP11)","v":0},{"$f":"BM12+BM20","v":0},{"$f":"BN12+BN20","v":0},{"$f":"BO12+BO20","v":0},{"$f":"BP12+BP20","v":0}]
["I.","Покупная электроэнергия по одноставочному тарифу","руб",{"$f":"SUM(E12:H12)","v":0},{"$f":"J12+O12+T12+Y12+AD12+AI12+AN12+AS12+AX12+BC12+BH12+BM12","v":0},{"$f":"K12+P12+U12+Z12+AE12+AJ12+AO12+AT12+AY12+BD12+BI12+BN12","v":0},0,0,{"$f":"SUM(J12:M12)","v":0},{"$f":"J13*J14","v":0},{"$f":"K13*K14","v":0},0,0,{"$f":"SUM(O12:R12)","v":0},{"$f":"O13*O14","v":0},{"$f":"P13*P14","v":0},{"$f":"Q13*Q14","v":0},{"$f":"R13*R14","v":0},{"$f":"SUM(T12:W12)","v":0},{"$f":"T13*T14","v":0},{"$f":"U13*U14","v":0},{"$f":"V13*V14","v":0},{"$f":"W13*W14","v":0},{"$f":"SUM(Y12:AB12)","v":0},{"$f":"Y13*Y14","v":0},{"$f":"Z13*Z14","v":0},{"$f":"AA13*AA14","v":0},{"$f":"AB13*AB14","v":0},{"$f":"SUM(AD12:AG12)","v":0},{"$f":"AD13*AD14","v":0},{"$f":"AE13*AE14","v":0},{"$f":"AF13*AF14","v":0},{"$f":"AG13*AG14","v":0},{"$f":"SUM(AI12:AL12)","v":0},{"$f":"AI13*AI14","v":0},{"$f":"AJ13*AJ14","v":0},{"$f":"AK13*AK14","v":0},{"$f":"AL13*AL14","v":0},{"$f":"SUM(AN12:AQ12)","v":0},{"$f":"AN13*AN14","v":0},{"$f":"AO13*AO14","v":0},{"$f":"AP13*AP14","v":0},{"$f":"AQ13*AQ14","v":0},{"$f":"SUM(AS12:AV12)","v":0},{"$f":"AS13*AS14","v":0},{"$f":"AT13*AT14","v":0},{"$f":"AU13*AU14","v":0},{"$f":"AV13*AV14","v":0},{"$f":"SUM(AX12:BA12)","v":0},{"$f":"AX13*AX14","v":0},{"$f":"AY13*AY14","v":0},{"$f":"AZ13*AZ14","v":0},{"$f":"BA13*BA14","v":0},{"$f":"SUM(BC12:BF12)","v":0},{"$f":"BC13*BC14","v":0},{"$f":"BD13*BD14","v":0},{"$f":"BE13*BE14","v":0},{"$f":"BF13*BF14","v":0},{"$f":"SUM(BH12:BK12)","v":0},{"$f":"BH13*BH14","v":0},{"$f":"BI13*BI14","v":0},{"$f":"BJ13*BJ14","v":0},{"$f":"BK13*BK14","v":0},{"$f":"SUM(BM12:BP12)","v":0},{"$f":"BM13*BM14","v":0},{"$f":"BN13*BN14","v":0},{"$f":"BO13*BO14","v":0},{"$f":"BP13*BP14","v":0}]
["1.","Тариф на электроэнергию","руб./кВт.ч",{"$f":"IF(D14=0,0,D12/D14)","v":0},0,0,0,0,{"$f":"IF(I14=0,0,I12/I14)","v":0},null,null,null,null,{"$f":"IF(N14=0,0,N12/N14)","v":0},null,null,null,null,{"$f":"IF(S14=0,0,S12/S14)","v":0},null,null,null,null,{"$f":"IF(X14=0,0,X12/X14)","v":0},null,null,null,null,{"$f":"IF(AC14=0,0,AC12/AC14)","v":0},null,null,null,null,{"$f":"IF(AH14=0,0,AH12/AH14)","v":0},null,null,null,null,{"$f":"IF(AM14=0,0,AM12/AM14)","v":0},null,null,null,null,{"$f":"IF(AR14=0,0,AR12/AR14)","v":0},null,null,null,null,{"$f":"IF(AW14=0,0,AW12/AW14)","v":0},null,null,null,null,{"$f":"IF(BB14=0,0,BB12/BB14)","v":0},null,null,null,null,{"$f":"IF(BG14=0,0,BG12/BG14)","v":0},null,null,null,null,{"$f":"IF(BL14=0,0,BL12/BL14)","v":0}]
["2.","Объем электроэнергии всего","кВт.ч",{"$f":"SUM(D16:D18)","v":0},{"$f":"SUM(E16:E18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в том числе:","кВт.ч"]
["2.1.","Подъем воды"," кВт.ч",{"$f":"E16+F16+G16+H16","v":0},{"$f":"J16+O16+T16+Y16+AD16+AI16+AN16+AS16+AX16+BC16+BH16+BM16","v":0},{"$f":"K16+P16+U16+Z16+AE16+AJ16+AO16+AT16+AY16+BD16+BI16+BN16","v":0},{"$f":"L16+Q16+V16+AA16+AF16+AK16+AP16+AU16+AZ16+BE16+BJ16+BO16","v":0},{"$f":"M16+R16+W16+AB16+AG16+AL16+AQ16+AV16+BA16+BF16+BK16+BP16","v":0},{"$f":"J16+K16+L16+M16","v":0},null,null,null,null,{"$f":"O16+P16+Q16+R16","v":0},null,null,null,null,{"$f":"T16+U16+V16+W16","v":0},null,null,null,null,{"$f":"Y16+Z16+AA16+AB16","v":0},null,null,null,null,{"$f":"AD16+AE16+AF16+AG16","v":0},null,null,null,null,{"$f":"AI16+AJ16+AK16+AL16","v":0},null,null,null,null,{"$f":"AN16+AO16+AP16+AQ16","v":0},null,null,null,null,{"$f":"AS16+AT16+AU16+AV16","v":0},null,null,null,null,{"$f":"AX16+AY16+AZ16+BA16","v":0},null,null,null,null,{"$f":"BC16+BD16+BE16+BF16","v":0},null,null,null,null,{"$f":"BH16+BI16+BJ16+BK16","v":0},null,null,null,null,{"$f":"BM16+BN16+BO16+BP16","v":0}]
["2.2.","Очистка воды"," кВт.ч",{"$f":"E17+F17+G17+H17","v":0},0,0,0,0,{"$f":"J17+K17+L17+M17","v":0},null,null,null,null,{"$f":"O17+P17+Q17+R17","v":0},null,null,null,null,{"$f":"T17+U17+V17+W17","v":0},null,null,null,null,{"$f":"Y17+Z17+AA17+AB17","v":0},null,null,null,null,{"$f":"AD17+AE17+AF17+AG17","v":0},null,null,null,null,{"$f":"AI17+AJ17+AK17+AL17","v":0},null,null,null,null,{"$f":"AN17+AO17+AP17+AQ17","v":0},null,null,null,null,{"$f":"AS17+AT17+AU17+AV17","v":0},null,null,null,null,{"$f":"AX17+AY17+AZ17+BA17","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.3.","Транспортировка воды"," кВт.ч",0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["II.","Покупная электроэнергия по двухставочному тарифу","руб",{"$f":"SUM(E20:H20)","v":0},{"$f":"E21+E28","v":0},{"$f":"F21+F28","v":0},{"$f":"G21+G28","v":0},{"$f":"H21+H28","v":0},{"$f":"SUM(J20:M20)","v":0},{"$f":"J21+J28","v":0},{"$f":"K21+K28","v":0},{"$f":"L21+L28","v":0},{"$f":"M21+M28","v":0},{"$f":"SUM(O20:R20)","v":0},{"$f":"O21+O28","v":0},{"$f":"P21+P28","v":0},{"$f":"Q21+Q28","v":0},{"$f":"R21+R28","v":0},{"$f":"SUM(T20:W20)","v":0},{"$f":"T21+T28","v":0},{"$f":"U21+U28","v":0},{"$f":"V21+V28","v":0},{"$f":"W21+W28","v":0},{"$f":"SUM(Y20:AB20)","v":0},{"$f":"Y21+Y28","v":0},{"$f":"Z21+Z28","v":0},{"$f":"AA21+AA28","v":0},{"$f":"AB21+AB28","v":0},{"$f":"SUM(AD20:AG20)","v":0},{"$f":"AD21+AD28","v":0},{"$f":"AE21+AE28","v":0},{"$f":"AF21+AF28","v":0},{"$f":"AG21+AG28","v":0},{"$f":"SUM(AI20:AL20)","v":0},{"$f":"AI21+AI28","v":0},{"$f":"AJ21+AJ28","v":0},{"$f":"AK21+AK28","v":0},{"$f":"AL21+AL28","v":0},{"$f":"SUM(AN20:AQ20)","v":0},{"$f":"AN21+AN28","v":0},{"$f":"AO21+AO28","v":0},{"$f":"AP21+AP28","v":0},{"$f":"AQ21+AQ28","v":0},{"$f":"SUM(AS20:AV20)","v":0},{"$f":"AS21+AS28","v":0},{"$f":"AT21+AT28","v":0},{"$f":"AU21+AU28","v":0},{"$f":"AV21+AV28","v":0},{"$f":"SUM(AX20:BA20)","v":0},{"$f":"AX21+AX28","v":0},{"$f":"AY21+AY28","v":0},{"$f":"AZ21+AZ28","v":0},{"$f":"BA21+BA28","v":0},{"$f":"SUM(BC20:BF20)","v":0},{"$f":"BC21+BC28","v":0},{"$f":"BD21+BD28","v":0},{"$f":"BE21+BE28","v":0},{"$f":"BF21+BF28","v":0},{"$f":"SUM(BH20:BK20)","v":0},{"$f":"BH21+BH28","v":0},{"$f":"BI21+BI28","v":0},{"$f":"BJ21+BJ28","v":0},{"$f":"BK21+BK28","v":0},{"$f":"SUM(BM20:BP20)","v":0},{"$f":"BM21+BM28","v":0},{"$f":"BN21+BN28","v":0},{"$f":"BO21+BO28","v":0},{"$f":"BP21+BP28","v":0}]
["1.","Мощность","руб",{"$f":"E21+F21+G21+H21","v":0},{"$f":"J21+O21+T21+Y21+AD21+AI21+AN21+AS21+AX21+BC21+BH21+BM21","v":0},{"$f":"K21+P21+U21+Z21+AE21+AJ21+AO21+AT21+AY21+BD21+BI21+BN21","v":0},{"$f":"L21+Q21+V21+AA21+AF21+AK21+AP21+AU21+AZ21+BE21+BJ21+BO21","v":0},{"$f":"M21+R21+W21+AB21+AG21+AL21+AQ21+AV21+BA21+BF21+BK21+BP21","v":0},{"$f":"SUM(J21:M21)","v":0},{"$f":"J22*J23","v":0},{"$f":"K22*K23","v":0},0,0,{"$f":"SUM(O21:R21)","v":0},{"$f":"O22*O23","v":0},{"$f":"P22*P23","v":0},{"$f":"Q22*Q23","v":0},{"$f":"R22*R23","v":0},{"$f":"SUM(T21:W21)","v":0},{"$f":"T22*T23","v":0},{"$f":"U22*U23","v":0},{"$f":"V22*V23","v":0},{"$f":"W22*W23","v":0},{"$f":"SUM(Y21:AB21)","v":0},{"$f":"Y22*Y23","v":0},{"$f":"Z22*Z23","v":0},{"$f":"AA22*AA23","v":0},{"$f":"AB22*AB23","v":0},{"$f":"SUM(AD21:AG21)","v":0},{"$f":"AD22*AD23","v":0},{"$f":"AE22*AE23","v":0},{"$f":"AF22*AF23","v":0},{"$f":"AG22*AG23","v":0},{"$f":"SUM(AI21:AL21)","v":0},{"$f":"AI22*AI23","v":0},{"$f":"AJ22*AJ23","v":0},{"$f":"AK22*AK23","v":0},{"$f":"AL22*AL23","v":0},{"$f":"SUM(AN21:AQ21)","v":0},{"$f":"AN22*AN23","v":0},{"$f":"AO22*AO23","v":0},{"$f":"AP22*AP23","v":0},{"$f":"AQ22*AQ23","v":0},{"$f":"SUM(AS21:AV21)","v":0},{"$f":"AS22*AS23","v":0},{"$f":"AT22*AT23","v":0},{"$f":"AU22*AU23","v":0},{"$f":"AV22*AV23","v":0},{"$f":"SUM(AX21:BA21)","v":0},{"$f":"AX22*AX23","v":0},{"$f":"AY22*AY23","v":0},{"$f":"AZ22*AZ23","v":0},{"$f":"BA22*BA23","v":0},{"$f":"SUM(BC21:BF21)","v":0},{"$f":"BC22*BC23","v":0},{"$f":"BD22*BD23","v":0},{"$f":"BE22*BE23","v":0},{"$f":"BF22*BF23","v":0},{"$f":"SUM(BH21:BK21)","v":0},{"$f":"BH22*BH23","v":0},{"$f":"BI22*BI23","v":0},{"$f":"BJ22*BJ23","v":0},{"$f":"BK22*BK23","v":0},{"$f":"SUM(BM21:BP21)","v":0},{"$f":"BM22*BM23","v":0},{"$f":"BN22*BN23","v":0},{"$f":"BO22*BO23","v":0},{"$f":"BP22*BP23","v":0}]
["1.1.","Тариф на мощность","руб/кВт",{"$f":"IF(D23=0,0,D21/D23)","v":0},{"$f":"IF(E23=0,0,E21/E23)","v":0},{"$f":"IF(F23=0,0,F21/F23)","v":0},{"$f":"IF(G23=0,0,G21/G23)","v":0},{"$f":"IF(H23=0,0,H21/H23)","v":0},{"$f":"IF(I23=0,0,I21/I23)","v":0},null,null,null,null,{"$f":"IF(N23=0,0,N21/N23)","v":0},null,null,null,null,{"$f":"IF(S23=0,0,S21/S23)","v":0},null,null,null,null,{"$f":"IF(X23=0,0,X21/X23)","v":0},null,null,null,null,{"$f":"IF(AC23=0,0,AC21/AC23)","v":0},null,null,null,null,{"$f":"IF(AH23=0,0,AH21/AH23)","v":0},null,null,null,null,{"$f":"IF(AM23=0,0,AM21/AM23)","v":0},null,null,null,null,{"$f":"IF(AR23=0,0,AR21/AR23)","v":0},null,null,null,null,{"$f":"IF(AW23=0,0,AW21/AW23)","v":0},null,null,null,null,{"$f":"IF(BB23=0,0,BB21/BB23)","v":0},null,null,null,null,{"$f":"IF(BG23=0,0,BG21/BG23)","v":0},null,null,null,null,{"$f":"IF(BL23=0,0,BL21/BL23)","v":0}]
["1.2.","Объем мощности всего","кВт",{"$f":"SUM(D25:D27)","v":0},{"$f":"SUM(E25:E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в том числе:","кВт "]
["1.2.1","Подъем воды","кВт ",{"$f":"E25+F25+G25+H25","v":0},{"$f":"J25+O25+T25+Y25+AD25+AI25+AN25+AS25+AX25+BC25+BH25+BM25","v":0},{"$f":"K25+P25+U25+Z25+AE25+AJ25+AO25+AT25+AY25+BD25+BI25+BN25","v":0},{"$f":"L25+Q25+V25+AA25+AF25+AK25+AP25+AU25+AZ25+BE25+BJ25+BO25","v":0},{"$f":"M25+R25+W25+AB25+AG25+AL25+AQ25+AV25+BA25+BF25+BK25+BP25","v":0},{"$f":"J25+K25+L25+M25","v":0},null,null,null,null,{"$f":"O25+P25+Q25+R25","v":0},null,null,null,null,{"$f":"T25+U25+V25+W25","v":0},null,null,null,null,{"$f":"Y25+Z25+AA25+AB25","v":0},null,null,null,null,{"$f":"AD25+AE25+AF25+AG25","v":0},null,null,null,null,{"$f":"AI25+AJ25+AK25+AL25","v":0},null,null,null,null,{"$f":"AN25+AO25+AP25+AQ25","v":0},null,null,null,null,{"$f":"AS25+AT25+AU25+AV25","v":0},null,null,null,null,{"$f":"AX25+AY25+AZ25+BA25","v":0},null,null,null,null,{"$f":"BC25+BD25+BE25+BF25","v":0},null,null,null,null,{"$f":"BH25+BI25+BJ25+BK25","v":0},null,null,null,null,{"$f":"BM25+BN25+BO25+BP25","v":0}]
["1.2.2","Очистка воды","кВт ",{"$f":"E26+F26+G26+H26","v":0},0,0,0,0,{"$f":"J26+K26+L26+M26","v":0},null,null,null,null,{"$f":"O26+P26+Q26+R26","v":0},null,null,null,null,{"$f":"T26+U26+V26+W26","v":0},null,null,null,null,{"$f":"Y26+Z26+AA26+AB26","v":0},null,null,null,null,{"$f":"AD26+AE26+AF26+AG26","v":0},null,null,null,null,{"$f":"AI26+AJ26+AK26+AL26","v":0},null,null,null,null,{"$f":"AN26+AO26+AP26+AQ26","v":0},null,null,null,null,{"$f":"AS26+AT26+AU26+AV26","v":0},null,null,null,null,{"$f":"AX26+AY26+AZ26+BA26","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["1.2.3","Транспортировка воды","кВт ",0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.","Активная электроэнергия","руб",{"$f":"E28+F28+G28+H28","v":0},{"$f":"J28+O28+T28+Y28+AD28+AI28+AN28+AS28+AX28+BC28+BH28+BM28","v":0},{"$f":"K28+P28+U28+Z28+AE28+AJ28+AO28+AT28+AY28+BD28+BI28+BN28","v":0},{"$f":"L28+Q28+V28+AA28+AF28+AK28+AP28+AU28+AZ28+BE28+BJ28+BO28","v":0},{"$f":"M28+R28+W28+AB28+AG28+AL28+AQ28+AV28+BA28+BF28+BK28+BP28","v":0},{"$f":"SUM(J28:M28)","v":0},{"$f":"J29*J30","v":0},{"$f":"K29*K30","v":0},0,0,{"$f":"SUM(O28:R28)","v":0},{"$f":"O29*O30","v":0},{"$f":"P29*P30","v":0},{"$f":"Q29*Q30","v":0},{"$f":"R29*R30","v":0},{"$f":"SUM(T28:W28)","v":0},{"$f":"T29*T30","v":0},{"$f":"U29*U30","v":0},{"$f":"V29*V30","v":0},{"$f":"W29*W30","v":0},{"$f":"SUM(Y28:AB28)","v":0},{"$f":"Y29*Y30","v":0},{"$f":"Z29*Z30","v":0},{"$f":"AA29*AA30","v":0},{"$f":"AB29*AB30","v":0},{"$f":"SUM(AD28:AG28)","v":0},{"$f":"AD29*AD30","v":0},{"$f":"AE29*AE30","v":0},{"$f":"AF29*AF30","v":0},{"$f":"AG29*AG30","v":0},{"$f":"SUM(AI28:AL28)","v":0},{"$f":"AI29*AI30","v":0},{"$f":"AJ29*AJ30","v":0},{"$f":"AK29*AK30","v":0},{"$f":"AL29*AL30","v":0},{"$f":"SUM(AN28:AQ28)","v":0},{"$f":"AN29*AN30","v":0},{"$f":"AO29*AO30","v":0},{"$f":"AP29*AP30","v":0},{"$f":"AQ29*AQ30","v":0},{"$f":"SUM(AS28:AV28)","v":0},{"$f":"AS29*AS30","v":0},{"$f":"AT29*AT30","v":0},{"$f":"AU29*AU30","v":0},{"$f":"AV29*AV30","v":0},{"$f":"SUM(AX28:BA28)","v":0},{"$f":"AX29*AX30","v":0},{"$f":"AY29*AY30","v":0},{"$f":"AZ29*AZ30","v":0},{"$f":"BA29*BA30","v":0},{"$f":"SUM(BC28:BF28)","v":0},{"$f":"BC29*BC30","v":0},{"$f":"BD29*BD30","v":0},{"$f":"BE29*BE30","v":0},{"$f":"BF29*BF30","v":0},{"$f":"SUM(BH28:BK28)","v":0},{"$f":"BH29*BH30","v":0},{"$f":"BI29*BI30","v":0},{"$f":"BJ29*BJ30","v":0},{"$f":"BK29*BK30","v":0},{"$f":"SUM(BM28:BP28)","v":0},{"$f":"BM29*BM30","v":0},{"$f":"BN29*BN30","v":0},{"$f":"BO29*BO30","v":0},{"$f":"BP29*BP30","v":0}]
["2.1.","Тариф на электроэнергию","руб/кВт.ч",{"$f":"IF(D30=0,0,D28/D30)","v":0},{"$f":"IF(E30=0,0,E28/E30)","v":0},{"$f":"IF(F30=0,0,F28/F30)","v":0},{"$f":"IF(G30=0,0,G28/G30)","v":0},{"$f":"IF(H30=0,0,H28/H30)","v":0},{"$f":"IF(I30=0,0,I28/I30)","v":0},null,null,null,null,{"$f":"IF(N30=0,0,N28/N30)","v":0},null,null,null,null,{"$f":"IF(S30=0,0,S28/S30)","v":0},null,null,null,null,{"$f":"IF(X30=0,0,X28/X30)","v":0},null,null,null,null,{"$f":"IF(AC30=0,0,AC28/AC30)","v":0},null,null,null,null,{"$f":"IF(AH30=0,0,AH28/AH30)","v":0},null,null,null,null,{"$f":"IF(AM30=0,0,AM28/AM30)","v":0},null,null,null,null,{"$f":"IF(AR30=0,0,AR28/AR30)","v":0},null,null,null,null,{"$f":"IF(AW30=0,0,AW28/AW30)","v":0},null,null,null,null,{"$f":"IF(BB30=0,0,BB28/BB30)","v":0},null,null,null,null,{"$f":"IF(BG30=0,0,BG28/BG30)","v":0},null,null,null,null,{"$f":"IF(BL30=0,0,BL28/BL30)","v":0}]
["2.2.","Объем электроэнергии всего","кВт.ч",{"$f":"SUM(D32:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в том числе:","кВт.ч"]
["2.2.1","Подъем воды"," кВт.ч",{"$f":"E32+F32+G32+H32","v":0},{"$f":"J32+O32+T32+Y32+AD32+AI32+AN32+AS32+AX32+BC32+BH32+BM32","v":0},{"$f":"K32+P32+U32+Z32+AE32+AJ32+AO32+AT32+AY32+BD32+BI32+BN32","v":0},{"$f":"L32+Q32+V32+AA32+AF32+AK32+AP32+AU32+AZ32+BE32+BJ32+BO32","v":0},{"$f":"M32+R32+W32+AB32+AG32+AL32+AQ32+AV32+BA32+BF32+BK32+BP32","v":0},{"$f":"J32+K32+L32+M32","v":0},null,null,null,null,{"$f":"O32+P32+Q32+R32","v":0},null,null,null,null,{"$f":"T32+U32+V32+W32","v":0},null,null,null,null,{"$f":"Y32+Z32+AA32+AB32","v":0},null,null,null,null,{"$f":"AD32+AE32+AF32+AG32","v":0},null,null,null,null,{"$f":"AI32+AJ32+AK32+AL32","v":0},null,null,null,null,{"$f":"AN32+AO32+AP32+AQ32","v":0},null,null,null,null,{"$f":"AS32+AT32+AU32+AV32","v":0},null,null,null,null,{"$f":"AX32+AY32+AZ32+BA32","v":0},null,null,null,null,{"$f":"BC32+BD32+BE32+BF32","v":0},null,null,null,null,{"$f":"BH32+BI32+BJ32+BK32","v":0},null,null,null,null,{"$f":"BM32+BN32+BO32+BP32","v":0}]
["2.2.2","Очистка воды"," кВт.ч",{"$f":"E33+F33+G33+H33","v":0},0,0,0,0,{"$f":"J33+K33+L33+M33","v":0},null,null,null,null,{"$f":"O33+P33+Q33+R33","v":0},null,null,null,null,{"$f":"T33+U33+V33+W33","v":0},null,null,null,null,{"$f":"Y33+Z33+AA33+AB33","v":0},null,null,null,null,{"$f":"AD33+AE33+AF33+AG33","v":0},null,null,null,null,{"$f":"AI33+AJ33+AK33+AL33","v":0},null,null,null,null,{"$f":"AN33+AO33+AP33+AQ33","v":0},null,null,null,null,{"$f":"AS33+AT33+AU33+AV33","v":0},null,null,null,null,{"$f":"AX33+AY33+AZ33+BA33","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.2.3","Транспортировка воды"," кВт.ч",0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["расход электроэнергии на подготовку воды",null,"кВт.ч",{"$f":"D16+D17+D32+D33","v":0},{"$f":"E16+E17+E32+E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["расход электроэнергии на транспортировку воды",null,"кВт.ч",{"$f":"D34+D18","v":0},{"$f":"E34+E18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"отчет по электроэнергии (бсх)","index":11,"n_rows":37,"n_cols":68,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,0,9,0],[6,1,9,1],[6,2,9,2],[6,3,6,67],[7,3,7,7],[7,58,7,62],[7,63,7,67],[7,8,7,12],[7,13,7,17],[7,18,7,22],[7,23,7,27],[7,28,7,32],[7,33,7,37],[8,14,8,17],[7,38,7,42],[7,43,7,47],[0,0,0,12],[1,0,1,12],[2,0,2,12],[4,2,4,4],[5,0,5,9],[7,48,7,52],[7,53,7,57],[8,3,9,3],[8,4,8,7],[8,8,9,8],[8,9,8,12],[8,13,9,13],[8,44,8,47],[8,18,9,18],[8,19,8,22],[8,23,9,23],[8,24,8,27],[8,28,9,28],[8,29,8,32],[8,63,9,63],[8,64,8,67],[35,0,35,1],[36,0,36,1],[3,2,3,7],[8,48,9,48],[8,49,8,52],[8,53,9,53],[8,54,8,57],[8,58,9,58],[8,59,8,62],[8,33,9,33],[8,34,8,37],[8,38,9,38],[8,39,8,42],[8,43,9,43]]}
["Отчет по объему потребленной электроэнергии и мощности"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
[null,null,"бесхозяйное имущество"]
[null,"Район",{"$f":"Титульный!C6","v":""},null,null,null,"МО",{"$f":"Титульный!C7","v":""}]
[]
["№ п/п","Наименование направления расхода электрической энергии","Ед.изм","ВСЕГО по тарифу"]
[null,null,null,"2015 год всего",null,null,null,null,"январь",null,null,null,null,"февраль",null,null,null,null,"март",null,null,null,null,"апрель",null,null,null,null,"май",null,null,null,null,"июнь",null,null,null,null,"июль",null,null,null,null,"август",null,null,null,null,"сентябрь",null,null,null,null,"октябрь",null,null,null,null,"ноябрь",null,null,null,null,"декабрь"]
[null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения",null,null,null,"всего","в том числе по уровням напряжения"]
[null,null,null,null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН",null,"ВН","СН1","СН2","НН"]
[null,"ВСЕГО стоимость покупной электроэнергии и мощности","руб",{"$f":"SUM(E11:H11)","v":0},{"$f":"E12+E20","v":0},{"$f":"F12+F20","v":0},{"$f":"G12+G20","v":0},{"$f":"H12+H20","v":0},{"$f":"SUM(J11:M11)","v":0},{"$f":"J12+J20","v":0},{"$f":"K12+K20","v":0},{"$f":"L12+L20","v":0},{"$f":"M12+M20","v":0},{"$f":"SUM(O11:R11)","v":0},{"$f":"O12+O20","v":0},{"$f":"P12+P20","v":0},{"$f":"Q12+Q20","v":0},{"$f":"R12+R20","v":0},{"$f":"SUM(T11:W11)","v":0},{"$f":"T12+T20","v":0},{"$f":"U12+U20","v":0},{"$f":"V12+V20","v":0},{"$f":"W12+W20","v":0},{"$f":"SUM(Y11:AB11)","v":0},{"$f":"Y12+Y20","v":0},{"$f":"Z12+Z20","v":0},{"$f":"AA12+AA20","v":0},{"$f":"AB12+AB20","v":0},{"$f":"SUM(AD11:AG11)","v":0},{"$f":"AD12+AD20","v":0},{"$f":"AE12+AE20","v":0},{"$f":"AF12+AF20","v":0},{"$f":"AG12+AG20","v":0},{"$f":"SUM(AI11:AL11)","v":0},{"$f":"AI12+AI20","v":0},{"$f":"AJ12+AJ20","v":0},{"$f":"AK12+AK20","v":0},{"$f":"AL12+AL20","v":0},{"$f":"SUM(AN11:AQ11)","v":0},{"$f":"AN12+AN20","v":0},{"$f":"AO12+AO20","v":0},{"$f":"AP12+AP20","v":0},{"$f":"AQ12+AQ20","v":0},{"$f":"SUM(AS11:AV11)","v":0},{"$f":"AS12+AS20","v":0},{"$f":"AT12+AT20","v":0},{"$f":"AU12+AU20","v":0},{"$f":"AV12+AV20","v":0},{"$f":"SUM(AX11:BA11)","v":0},{"$f":"AX12+AX20","v":0},{"$f":"AY12+AY20","v":0},{"$f":"AZ12+AZ20","v":0},{"$f":"BA12+BA20","v":0},{"$f":"SUM(BC11:BF11)","v":0},{"$f":"BC12+BC20","v":0},{"$f":"BD12+BD20","v":0},{"$f":"BE12+BE20","v":0},{"$f":"BF12+BF20","v":0},{"$f":"SUM(BH11:BK11)","v":0},{"$f":"BH12+BH20","v":0},{"$f":"BI12+BI20","v":0},{"$f":"BJ12+BJ20","v":0},{"$f":"BK12+BK20","v":0},{"$f":"SUM(BM11:BP11)","v":0},{"$f":"BM12+BM20","v":0},{"$f":"BN12+BN20","v":0},{"$f":"BO12+BO20","v":0},{"$f":"BP12+BP20","v":0}]
["I.","Покупная электроэнергия по одноставочному тарифу","руб",{"$f":"SUM(E12:H12)","v":0},{"$f":"J12+O12+T12+Y12+AD12+AI12+AN12+AS12+AX12+BC12+BH12+BM12","v":0},{"$f":"K12+P12+U12+Z12+AE12+AJ12+AO12+AT12+AY12+BD12+BI12+BN12","v":0},0,0,{"$f":"SUM(J12:M12)","v":0},{"$f":"J13*J14","v":0},{"$f":"K13*K14","v":0},0,0,{"$f":"SUM(O12:R12)","v":0},{"$f":"O13*O14","v":0},{"$f":"P13*P14","v":0},0,0,{"$f":"SUM(T12:W12)","v":0},{"$f":"T13*T14","v":0},{"$f":"U13*U14","v":0},0,0,{"$f":"SUM(Y12:AB12)","v":0},{"$f":"Y13*Y14","v":0},{"$f":"Z13*Z14","v":0},0,0,{"$f":"SUM(AD12:AG12)","v":0},{"$f":"AD13*AD14","v":0},{"$f":"AE13*AE14","v":0},0,0,{"$f":"SUM(AI12:AL12)","v":0},{"$f":"AI13*AI14","v":0},{"$f":"AJ13*AJ14","v":0},0,0,{"$f":"SUM(AN12:AQ12)","v":0},{"$f":"AN13*AN14","v":0},{"$f":"AO13*AO14","v":0},0,0,{"$f":"SUM(AS12:AV12)","v":0},{"$f":"AS13*AS14","v":0},{"$f":"AT13*AT14","v":0},0,0,{"$f":"SUM(AX12:BA12)","v":0},{"$f":"AX13*AX14","v":0},{"$f":"AY13*AY14","v":0},0,0,{"$f":"SUM(BC12:BF12)","v":0},{"$f":"BC13*BC14","v":0},0,0,0,{"$f":"SUM(BH12:BK12)","v":0},{"$f":"BH13*BH14","v":0},0,0,0,{"$f":"SUM(BM12:BP12)","v":0},{"$f":"BM13*BM14","v":0},0,0,0]
["1.","Тариф на электроэнергию","руб./кВт.ч",{"$f":"IF(D14=0,0,D12/D14)","v":0},0,0,0,0,{"$f":"IF(I14=0,0,I12/I14)","v":0},null,null,null,null,{"$f":"IF(N14=0,0,N12/N14)","v":0},null,null,null,null,{"$f":"IF(S14=0,0,S12/S14)","v":0},null,null,null,null,{"$f":"IF(X14=0,0,X12/X14)","v":0},null,null,null,null,{"$f":"IF(AC14=0,0,AC12/AC14)","v":0},null,null,null,null,{"$f":"IF(AH14=0,0,AH12/AH14)","v":0},null,null,null,null,{"$f":"IF(AM14=0,0,AM12/AM14)","v":0},null,null,null,null,{"$f":"IF(AR14=0,0,AR12/AR14)","v":0},null,null,null,null,{"$f":"IF(AW14=0,0,AW12/AW14)","v":0},null,null,null,null,{"$f":"IF(BB14=0,0,BB12/BB14)","v":0},null,null,null,null,{"$f":"IF(BG14=0,0,BG12/BG14)","v":0},null,null,null,null,{"$f":"IF(BL14=0,0,BL12/BL14)","v":0}]
["2.","Объем электроэнергии всего","кВт.ч",{"$f":"SUM(D16:D18)","v":0},{"$f":"SUM(E16:E18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в том числе:","кВт.ч"]
["2.1.","Подъем воды"," кВт.ч",{"$f":"E16+F16+G16+H16","v":0},{"$f":"J16+O16+T16+Y16+AD16+AI16+AN16+AS16+AX16+BC16+BH16+BM16","v":0},0,0,0,{"$f":"J16+K16+L16+M16","v":0},null,null,null,null,{"$f":"O16+P16+Q16+R16","v":0},null,null,null,null,{"$f":"T16+U16+V16+W16","v":0},null,null,null,null,{"$f":"Y16+Z16+AA16+AB16","v":0},null,null,null,null,{"$f":"AD16+AE16+AF16+AG16","v":0},null,null,null,null,{"$f":"AI16+AJ16+AK16+AL16","v":0},null,null,null,null,{"$f":"AN16+AO16+AP16+AQ16","v":0},null,null,null,null,{"$f":"AS16+AT16+AU16+AV16","v":0},null,null,null,null,{"$f":"AX16+AY16+AZ16+BA16","v":0},null,null,null,null,{"$f":"BC16+BD16+BE16+BF16","v":0},null,null,null,null,{"$f":"BH16+BI16+BJ16+BK16","v":0},null,null,null,null,{"$f":"BM16+BN16+BO16+BP16","v":0}]
["2.2.","Очистка воды"," кВт.ч",{"$f":"E17+F17+G17+H17","v":0},0,0,0,0,{"$f":"J17+K17+L17+M17","v":0},null,null,null,null,{"$f":"O17+P17+Q17+R17","v":0},null,null,null,null,{"$f":"T17+U17+V17+W17","v":0},null,null,null,null,{"$f":"Y17+Z17+AA17+AB17","v":0},null,null,null,null,{"$f":"AD17+AE17+AF17+AG17","v":0},null,null,null,null,{"$f":"AI17+AJ17+AK17+AL17","v":0},null,null,null,null,{"$f":"AN17+AO17+AP17+AQ17","v":0},null,null,null,null,{"$f":"AS17+AT17+AU17+AV17","v":0},null,null,null,null,{"$f":"AX17+AY17+AZ17+BA17","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.3.","Транспортировка воды"," кВт.ч",0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["II.","Покупная электроэнергия по двухставочному тарифу","руб",{"$f":"SUM(E20:H20)","v":0},{"$f":"E21+E28","v":0},{"$f":"F21+F28","v":0},{"$f":"G21+G28","v":0},{"$f":"H21+H28","v":0},{"$f":"SUM(J20:M20)","v":0},{"$f":"J21+J28","v":0},{"$f":"K21+K28","v":0},{"$f":"L21+L28","v":0},{"$f":"M21+M28","v":0},{"$f":"SUM(O20:R20)","v":0},{"$f":"O21+O28","v":0},{"$f":"P21+P28","v":0},{"$f":"Q21+Q28","v":0},{"$f":"R21+R28","v":0},{"$f":"SUM(T20:W20)","v":0},{"$f":"T21+T28","v":0},{"$f":"U21+U28","v":0},{"$f":"V21+V28","v":0},{"$f":"W21+W28","v":0},{"$f":"SUM(Y20:AB20)","v":0},{"$f":"Y21+Y28","v":0},{"$f":"Z21+Z28","v":0},{"$f":"AA21+AA28","v":0},{"$f":"AB21+AB28","v":0},{"$f":"SUM(AD20:AG20)","v":0},{"$f":"AD21+AD28","v":0},{"$f":"AE21+AE28","v":0},{"$f":"AF21+AF28","v":0},{"$f":"AG21+AG28","v":0},{"$f":"SUM(AI20:AL20)","v":0},{"$f":"AI21+AI28","v":0},{"$f":"AJ21+AJ28","v":0},{"$f":"AK21+AK28","v":0},{"$f":"AL21+AL28","v":0},{"$f":"SUM(AN20:AQ20)","v":0},{"$f":"AN21+AN28","v":0},{"$f":"AO21+AO28","v":0},{"$f":"AP21+AP28","v":0},{"$f":"AQ21+AQ28","v":0},{"$f":"SUM(AS20:AV20)","v":0},{"$f":"AS21+AS28","v":0},{"$f":"AT21+AT28","v":0},{"$f":"AU21+AU28","v":0},{"$f":"AV21+AV28","v":0},{"$f":"SUM(AX20:BA20)","v":0},{"$f":"AX21+AX28","v":0},{"$f":"AY21+AY28","v":0},{"$f":"AZ21+AZ28","v":0},{"$f":"BA21+BA28","v":0},{"$f":"SUM(BC20:BF20)","v":0},{"$f":"BC21+BC28","v":0},{"$f":"BD21+BD28","v":0},{"$f":"BE21+BE28","v":0},{"$f":"BF21+BF28","v":0},{"$f":"SUM(BH20:BK20)","v":0},{"$f":"BH21+BH28","v":0},{"$f":"BI21+BI28","v":0},{"$f":"BJ21+BJ28","v":0},{"$f":"BK21+BK28","v":0},{"$f":"SUM(BM20:BP20)","v":0},{"$f":"BM21+BM28","v":0},{"$f":"BN21+BN28","v":0},{"$f":"BO21+BO28","v":0},{"$f":"BP21+BP28","v":0}]
["1.","Мощность","руб",{"$f":"E21+F21+G21+H21","v":0},{"$f":"J21+O21+T21+Y21+AD21+AI21+AN21+AS21+AX21+BC21+BH21+BM21","v":0},0,0,0,{"$f":"SUM(J21:M21)","v":0},{"$f":"J22*J23","v":0},{"$f":"K22*K23","v":0},0,0,{"$f":"SUM(O21:R21)","v":0},{"$f":"O22*O23","v":0},{"$f":"P22*P23","v":0},0,0,{"$f":"SUM(T21:W21)","v":0},{"$f":"T22*T23","v":0},{"$f":"U22*U23","v":0},0,0,{"$f":"SUM(Y21:AB21)","v":0},{"$f":"Y22*Y23","v":0},{"$f":"Z22*Z23","v":0},0,0,{"$f":"SUM(AD21:AG21)","v":0},{"$f":"AD22*AD23","v":0},{"$f":"AE22*AE23","v":0},0,0,{"$f":"SUM(AI21:AL21)","v":0},{"$f":"AI22*AI23","v":0},{"$f":"AJ22*AJ23","v":0},0,0,{"$f":"SUM(AN21:AQ21)","v":0},{"$f":"AN22*AN23","v":0},{"$f":"AO22*AO23","v":0},0,0,{"$f":"SUM(AS21:AV21)","v":0},{"$f":"AS22*AS23","v":0},{"$f":"AT22*AT23","v":0},0,0,{"$f":"SUM(AX21:BA21)","v":0},{"$f":"AX22*AX23","v":0},{"$f":"AY22*AY23","v":0},0,0,{"$f":"SUM(BC21:BF21)","v":0},{"$f":"BC22*BC23","v":0},{"$f":"BD22*BD23","v":0},0,0,{"$f":"SUM(BH21:BK21)","v":0},{"$f":"BH22*BH23","v":0},{"$f":"BI22*BI23","v":0},0,0,{"$f":"SUM(BM21:BP21)","v":0},{"$f":"BM22*BM23","v":0},{"$f":"BN22*BN23","v":0},0,0]
["1.1.","Тариф на мощность","руб/кВт",{"$f":"IF(D23=0,0,D21/D23)","v":0},0,0,0,0,{"$f":"IF(I23=0,0,I21/I23)","v":0},null,null,null,null,{"$f":"IF(N23=0,0,N21/N23)","v":0},null,null,null,null,{"$f":"IF(S23=0,0,S21/S23)","v":0},null,null,null,null,{"$f":"IF(X23=0,0,X21/X23)","v":0},null,null,null,null,{"$f":"IF(AC23=0,0,AC21/AC23)","v":0},null,null,null,null,{"$f":"IF(AH23=0,0,AH21/AH23)","v":0},null,null,null,null,{"$f":"IF(AM23=0,0,AM21/AM23)","v":0},null,null,null,null,{"$f":"IF(AR23=0,0,AR21/AR23)","v":0},null,null,null,null,{"$f":"IF(AW23=0,0,AW21/AW23)","v":0},null,null,null,null,{"$f":"IF(BB23=0,0,BB21/BB23)","v":0},null,null,null,null,{"$f":"IF(BG23=0,0,BG21/BG23)","v":0},null,null,null,null,{"$f":"IF(BL23=0,0,BL21/BL23)","v":0}]
["1.2.","Объем мощности всего","кВт",{"$f":"SUM(D25:D27)","v":0},{"$f":"SUM(E25:E27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в том числе:","кВт "]
["1.2.1","Подъем воды","кВт ",{"$f":"E25+F25+G25+H25","v":0},{"$f":"J25+O25+T25+Y25+AD25+AI25+AN25+AS25+AX25+BC25+BH25+BM25","v":0},0,0,0,{"$f":"J25+K25+L25+M25","v":0},null,null,null,null,{"$f":"O25+P25+Q25+R25","v":0},null,null,null,null,{"$f":"T25+U25+V25+W25","v":0},null,null,null,null,{"$f":"Y25+Z25+AA25+AB25","v":0},null,null,null,null,{"$f":"AD25+AE25+AF25+AG25","v":0},null,null,null,null,{"$f":"AI25+AJ25+AK25+AL25","v":0},null,null,null,null,{"$f":"AN25+AO25+AP25+AQ25","v":0},null,null,null,null,{"$f":"AS25+AT25+AU25+AV25","v":0},null,null,null,null,{"$f":"AX25+AY25+AZ25+BA25","v":0},null,null,null,null,{"$f":"BC25+BD25+BE25+BF25","v":0},null,null,null,null,{"$f":"BH25+BI25+BJ25+BK25","v":0},null,null,null,null,{"$f":"BM25+BN25+BO25+BP25","v":0}]
["1.2.2","Очистка воды","кВт ",{"$f":"E26+F26+G26+H26","v":0},0,0,0,0,{"$f":"J26+K26+L26+M26","v":0},null,null,null,null,{"$f":"O26+P26+Q26+R26","v":0},null,null,null,null,{"$f":"T26+U26+V26+W26","v":0},null,null,null,null,{"$f":"Y26+Z26+AA26+AB26","v":0},null,null,null,null,{"$f":"AD26+AE26+AF26+AG26","v":0},null,null,null,null,{"$f":"AI26+AJ26+AK26+AL26","v":0},null,null,null,null,{"$f":"AN26+AO26+AP26+AQ26","v":0},null,null,null,null,{"$f":"AS26+AT26+AU26+AV26","v":0},null,null,null,null,{"$f":"AX26+AY26+AZ26+BA26","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["1.2.3","Транспортировка воды","кВт ",0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.","Активная электроэнергия","руб",{"$f":"E28+F28+G28+H28","v":0},{"$f":"J28+O28+T28+Y28+AD28+AI28+AN28+AS28+AX28+BC28+BH28+BM28","v":0},0,0,0,{"$f":"SUM(J28:M28)","v":0},{"$f":"J29*J30","v":0},{"$f":"K29*K30","v":0},0,0,{"$f":"SUM(O28:R28)","v":0},{"$f":"O29*O30","v":0},{"$f":"P29*P30","v":0},0,0,{"$f":"SUM(T28:W28)","v":0},{"$f":"T29*T30","v":0},{"$f":"U29*U30","v":0},0,0,{"$f":"SUM(Y28:AB28)","v":0},{"$f":"Y29*Y30","v":0},{"$f":"Z29*Z30","v":0},0,0,{"$f":"SUM(AD28:AG28)","v":0},{"$f":"AD29*AD30","v":0},{"$f":"AE29*AE30","v":0},0,0,{"$f":"SUM(AI28:AL28)","v":0},{"$f":"AI29*AI30","v":0},{"$f":"AJ29*AJ30","v":0},0,0,{"$f":"SUM(AN28:AQ28)","v":0},{"$f":"AN29*AN30","v":0},{"$f":"AO29*AO30","v":0},0,0,{"$f":"SUM(AS28:AV28)","v":0},{"$f":"AS29*AS30","v":0},{"$f":"AT29*AT30","v":0},0,0,{"$f":"SUM(AX28:BA28)","v":0},{"$f":"AX29*AX30","v":0},{"$f":"AY29*AY30","v":0},0,0,{"$f":"SUM(BC28:BF28)","v":0},{"$f":"BC29*BC30","v":0},{"$f":"BD29*BD30","v":0},0,0,{"$f":"SUM(BH28:BK28)","v":0},{"$f":"BH29*BH30","v":0},{"$f":"BI29*BI30","v":0},0,0,{"$f":"SUM(BM28:BP28)","v":0},{"$f":"BM29*BM30","v":0},{"$f":"BN29*BN30","v":0},0,0]
["2.1.","Тариф на электроэнергию","руб/кВт.ч",{"$f":"IF(D30=0,0,D28/D30)","v":0},0,0,0,0,{"$f":"IF(I30=0,0,I28/I30)","v":0},null,null,null,null,{"$f":"IF(N30=0,0,N28/N30)","v":0},null,null,null,null,{"$f":"IF(S30=0,0,S28/S30)","v":0},null,null,null,null,{"$f":"IF(X30=0,0,X28/X30)","v":0},null,null,null,null,{"$f":"IF(AC30=0,0,AC28/AC30)","v":0},null,null,null,null,{"$f":"IF(AH30=0,0,AH28/AH30)","v":0},null,null,null,null,{"$f":"IF(AM30=0,0,AM28/AM30)","v":0},null,null,null,null,{"$f":"IF(AR30=0,0,AR28/AR30)","v":0},null,null,null,null,{"$f":"IF(AW30=0,0,AW28/AW30)","v":0},null,null,null,null,{"$f":"IF(BB30=0,0,BB28/BB30)","v":0},null,null,null,null,{"$f":"IF(BG30=0,0,BG28/BG30)","v":0},null,null,null,null,{"$f":"IF(BL30=0,0,BL28/BL30)","v":0}]
["2.2.","Объем электроэнергии всего","кВт.ч",{"$f":"SUM(D32:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в том числе:","кВт.ч"]
["2.2.1","Подъем воды"," кВт.ч",{"$f":"E32+F32+G32+H32","v":0},{"$f":"J32+O32+T32+Y32+AD32+AI32+AN32+AS32+AX32+BC32+BH32+BM32","v":0},0,0,0,{"$f":"J32+K32+L32+M32","v":0},null,null,null,null,{"$f":"O32+P32+Q32+R32","v":0},null,null,null,null,{"$f":"T32+U32+V32+W32","v":0},null,null,null,null,{"$f":"Y32+Z32+AA32+AB32","v":0},null,null,null,null,{"$f":"AD32+AE32+AF32+AG32","v":0},null,null,null,null,{"$f":"AI32+AJ32+AK32+AL32","v":0},null,null,null,null,{"$f":"AN32+AO32+AP32+AQ32","v":0},null,null,null,null,{"$f":"AS32+AT32+AU32+AV32","v":0},null,null,null,null,{"$f":"AX32+AY32+AZ32+BA32","v":0},null,null,null,null,{"$f":"BC32+BD32+BE32+BF32","v":0},null,null,null,null,{"$f":"BH32+BI32+BJ32+BK32","v":0},null,null,null,null,{"$f":"BM32+BN32+BO32+BP32","v":0}]
["2.2.2","Очистка воды"," кВт.ч",{"$f":"E33+F33+G33+H33","v":0},0,0,0,0,{"$f":"J33+K33+L33+M33","v":0},null,null,null,null,{"$f":"O33+P33+Q33+R33","v":0},null,null,null,null,{"$f":"T33+U33+V33+W33","v":0},null,null,null,null,{"$f":"Y33+Z33+AA33+AB33","v":0},null,null,null,null,{"$f":"AD33+AE33+AF33+AG33","v":0},null,null,null,null,{"$f":"AI33+AJ33+AK33+AL33","v":0},null,null,null,null,{"$f":"AN33+AO33+AP33+AQ33","v":0},null,null,null,null,{"$f":"AS33+AT33+AU33+AV33","v":0},null,null,null,null,{"$f":"AX33+AY33+AZ33+BA33","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["2.2.3","Транспортировка воды"," кВт.ч",0,0,0,0,0,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["расход электроэнергии на подготовку воды",null,"кВт.ч",{"$f":"D16+D17+D32+D33","v":0},{"$f":"E16+E17+E32+E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["расход электроэнергии на транспортировку воды",null,"кВт.ч",{"$f":"D18+D34","v":0},{"$f":"E18+E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ремонт хозспособ","index":12,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[31,0,35,0],[8,2,8,3],[8,4,10,4],[9,2,10,2],[9,3,10,3],[32,1,35,1],[31,1,31,8],[33,2,33,3],[32,2,32,8],[33,7,35,7],[33,4,35,4],[33,5,35,5],[33,6,35,6],[33,8,35,8],[34,2,35,2],[34,3,35,3],[0,0,0,8],[1,0,1,8],[2,0,2,8],[6,0,10,0],[6,1,6,8],[7,1,10,1],[8,7,10,7],[8,5,10,5],[7,2,7,8],[8,6,10,6],[8,8,10,8],[3,0,3,8]]}
["Отчет о выполнении текущего и капитального ремонтов хозспособом "]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
["имущество, переданное по договору аренды или принадлежащее на праве собственности"]
["район",{"$f":"Титульный!C6","v":""},null,null,"МО",{"$f":"Титульный!C7","v":""}]
["Текущий ремонт"]
["Наименование работ","Расходы на преведение текущего ремонта в 2015 году, руб"]
[null,"всего","в том числе"]
[null,null,"расходы на оплату труда ремонтного персонала ",null,"материалы","транспортные расходы","услуги вспомогательных производств","цеховые (общепроизводственные) расходы","Общехозяйственные расходы"]
[null,null,"заработная плата","отчисления от ФОТ"]
[]
[null,{"$f":"SUM(C12:I12)","v":0}]
[null,{"$f":"SUM(C13:I13)","v":0}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0,null,null,null,null,null,null,null,"строки вставлять здесь"]
[null,0]
[null,0]
[null,0]
["ВСЕГО",{"$f":"SUM(B12:B24)","v":0},{"$f":"SUM(C12:C24)","v":0},{"$f":"SUM(D12:D24)","v":0},0,0,0,0,0]
["в том числе"]
["подъем воды",{"$f":"SUM(C27:I27)","v":0}]
["очистка воды",{"$f":"SUM(C28:I28)","v":0}]
["транспортировка воды",{"$f":"SUM(C29:I29)","v":0},{"$f":"C25-C27-C28","v":0},{"$f":"D25-D27-D28","v":0},0,0,0,0,0]
[]
["Капитальный ремонт"]
["Наименование работ","Расходы на преведение капитального ремонта в 2015 году, руб"]
[null,"всего","в том числе"]
[null,null,"расходы на оплату труда ремонтного персонала ",null,"материалы","транспортные расходы","услуги вспомогательных производств",{"$f":"H9","v":"цеховые (общепроизводственные) расходы"},"Общехозяйственные расходы"]
[null,null,"заработная плата","отчисления от ФОТ"]
[]
[null,{"$f":"SUM(C37:I37)","v":0}]
[null,{"$f":"SUM(C38:I38)","v":0}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0,null,null,null,null,null,null,null,"строки вставлять здесь"]
[null,0]
[null,0]
[null,0]
["ВСЕГО",{"$f":"SUM(B37:B49)","v":0},{"$f":"SUM(C37:C49)","v":0},{"$f":"SUM(D37:D49)","v":0},{"$f":"SUM(E37:E49)","v":0},{"$f":"SUM(F37:F49)","v":0},{"$f":"SUM(G37:G49)","v":0},0,{"$f":"SUM(I37:I49)","v":0}]
["в том числе"]
["подъем воды",{"$f":"SUM(C52:I52)","v":0}]
["очистка воды",{"$f":"SUM(C53:I53)","v":0}]
["транспортировка воды",{"$f":"SUM(C54:I54)","v":0},{"$f":"C50-C52-C53","v":0},{"$f":"D50-D52-D53","v":0},{"$f":"E50-E52-E53","v":0},{"$f":"F50-F52-F53","v":0},{"$f":"G50-G52-G53","v":0},{"$f":"H50-H52-H53","v":0},{"$f":"I50-I52-I53","v":0}]

{"sheet":"ремонт хозспособ (бсх)","index":13,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,0,3,8],[0,0,0,8],[1,0,1,8],[2,0,2,8],[6,0,10,0],[6,1,6,8],[7,1,10,1],[7,2,7,8],[8,2,8,3],[8,4,10,4],[8,5,10,5],[8,6,10,6],[8,7,10,7],[8,8,10,8],[9,2,10,2],[9,3,10,3],[31,0,35,0],[31,1,31,8],[32,1,35,1],[32,2,32,8],[33,2,33,3],[33,8,35,8],[34,2,35,2],[34,3,35,3],[33,7,35,7],[33,4,35,4],[33,5,35,5],[33,6,35,6]]}
["Отчет о выполнении текущего и капитального ремонтов хозспособом "]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
["бесхозяйное имущество"]
["район",{"$f":"Титульный!C6","v":""},null,null,"МО",{"$f":"Титульный!C7","v":""}]
["Текущий ремонт"]
["Наименование работ","Расходы на преведение текущего ремонта в 2015 году, руб"]
[null,"всего","в том числе"]
[null,null,"расходы на оплату труда ремонтного персонала ",null,"материалы","транспортные расходы","услуги вспомогательных производств","цеховые (общепроизводственные) расходы","Общехозяйственные расходы"]
[null,null,"заработная плата","отчисления от ФОТ"]
[]
[null,{"$f":"SUM(C12:I12)","v":0}]
[null,{"$f":"SUM(C13:I13)","v":0}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0,null,null,null,null,null,null,null,"строки вставлять здесь"]
[null,0]
[null,0]
[null,0]
["ВСЕГО",{"$f":"SUM(B12:B24)","v":0},{"$f":"SUM(C12:C24)","v":0},{"$f":"SUM(D12:D24)","v":0},0,0,0,0,0]
["в том числе"]
["подъем воды",{"$f":"SUM(C27:I27)","v":0}]
["очистка воды",{"$f":"SUM(C28:I28)","v":0}]
["транспортировка воды",{"$f":"SUM(C29:I29)","v":0},{"$f":"C25-C27-C28","v":0},{"$f":"D25-D27-D28","v":0},0,0,0,0,0]
[]
["Капитальный ремонт"]
["Наименование работ","Расходы на преведение капитального ремонта в 2015 году, руб"]
[null,"всего","в том числе"]
[null,null,"расходы на оплату труда ремонтного персонала ",null,"материалы","транспортные расходы","услуги вспомогательных производств",{"$f":"H9","v":"цеховые (общепроизводственные) расходы"},"Общехозяйственные расходы"]
[null,null,"заработная плата","отчисления от ФОТ"]
[]
[null,{"$f":"SUM(C37:I37)","v":0}]
[null,{"$f":"SUM(C38:I38)","v":0}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0,null,null,null,null,null,null,null,"строки вставлять здесь"]
[null,0]
[null,0]
[null,0]
["ВСЕГО",{"$f":"SUM(B37:B49)","v":0},{"$f":"SUM(C37:C49)","v":0},{"$f":"SUM(D37:D49)","v":0},0,0,0,0,{"$f":"SUM(I37:I49)","v":0}]
["в том числе"]
["подъем воды",{"$f":"SUM(C52:I52)","v":0}]
["очистка воды",{"$f":"SUM(C53:I53)","v":0}]
["транспортировка воды",{"$f":"SUM(C54:I54)","v":0},{"$f":"C50-C52-C53","v":0},{"$f":"D50-D52-D53","v":0},0,0,0,0,0]

{"sheet":"ремонт подряд","index":14,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3],[6,0,6,3]]}
["Отчет о выполнении текущего и капитального ремонтов подрядным способом"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
[]
["район",null,{"$f":"Титульный!C6","v":""}]
["МО",null,{"$f":"Титульный!C7","v":""}]
["имущество, переданное по договору аренды или принадлежащее на праве собственности"]
["Текущий ремонт"]
["Наименование работ","Наименование организации- подрядчика","№ договора","Сумма в 2015 году, руб","итого принято ДТР ТО"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"строки вставлять здесь"]
[]
[]
["ВСЕГО","х","х",{"$f":"SUM(D10:D19)","v":0},{"$f":"SUM(E16:E19)","v":0}]
["в том числе"]
["подъем воды"]
["очистка воды"]
["транспортировка воды",null,null,{"$f":"D20-D22-D23","v":0}]
[]
["Капитальный ремонт"]
["Наименование работ","Наименование организации- подрядчика","№ договора","Сумма в 2015 году, руб","итого принято ДТР ТО"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"строки вставлять здесь"]
[]
[]
[]
["ВСЕГО","х","х",{"$f":"SUM(D28:E39)","v":0},{"$f":"SUM(E36:E39)","v":0}]
["в том числе"]
["подъем воды"]
["очистка воды"]
["транспортировка воды",null,null,{"$f":"D40-D42-D43","v":0}]

{"sheet":"ремонт подряд (бсх)","index":15,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3],[6,0,6,3]]}
["Отчет о выполнении текущего и капитального ремонтов подрядным способом"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
[]
["район",null,{"$f":"Титульный!C6","v":""}]
["МО",null,{"$f":"Титульный!C7","v":""}]
["Бесхозяйное имущество"]
["Текущий ремонт"]
["Наименование работ","Наименование организации- подрядчика","№ договора","Сумма в 2015 году, руб","итого принято ДТР ТО"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"строки вставлять здесь"]
[]
[]
["ВСЕГО","х","х",{"$f":"SUM(D10:D19)","v":0},{"$f":"SUM(E16:E19)","v":0}]
["в том числе"]
["подъем воды"]
["очистка воды"]
["транспортировка воды",null,null,{"$f":"D20-D22-D23","v":0}]
[]
[]
["Капитальный ремонт"]
["Наименование работ","Наименование организации- подрядчика","№ договора","Сумма в 2015 году, руб","итого принято ДТР ТО"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"строки вставлять здесь"]
[]
[]
[]
["ВСЕГО","х","х",{"$f":"SUM(D29:E40)","v":0},{"$f":"SUM(E37:E40)","v":0}]
["в том числе"]
["подъем воды"]
["очистка воды"]
["транспортировка воды",null,null,{"$f":"D41-D43-D44","v":0}]

{"sheet":"Смета факт","index":16,"n_rows":181,"n_cols":11,"rows_kept":181,"cut":false,"hidden":false,"merged":[[8,0,8,2],[5,0,7,0],[5,1,7,1],[0,0,0,10],[1,0,1,10],[2,0,2,10],[5,2,5,10],[6,2,7,2],[6,7,6,10],[6,3,6,6]]}
["Фактическая смета расходов и НВВ по установленному тарифу в сфере водоснабжения за 2015 год"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
["район",{"$f":"Титульный!C6","v":""},"МО",null,{"$f":"Титульный!C7","v":""}]
[]
["№ п/п","Наименование статьи","Сумма, руб"]
[null,null,"ВСЕГО","в том числе имущество по договору аренды или находящееся в собственности",null,null,null,"в том числе бесхозяйное имущество"]
[null,null,null,"Итого","подъем воды","очистка воды","транспортировка воды","Итого","подъем воды","очистка воды","транспортировка воды"]
["номер бухгалтерского счета (субсчета) учета затрат",null,null,null,"20.1.","20.2.","20.3.",null,"20.6.","20.6.","20.6."]
["I","ПРОИЗВОДСТВЕННЫЕ РАСХОДЫ",{"$f":"D10+H10","v":0},{"$f":"D11+D19+D32+D38+D45","v":0},{"$f":"E11+E19+E32+E38+E45","v":0},{"$f":"F11+F19+F32+F38+F45","v":0},0,{"$f":"H11+H19+H32+H38+H45","v":0},0,0,{"$f":"K11+K19+K32+K38+K45","v":0}]
["1.","Расходы на приобретение сырья и материалов и их хранения",{"$f":"D11+H11","v":0},{"$f":"D12+D13+D14+D15","v":0},{"$f":"E12+E13+E14+E15","v":0},{"$f":"F12+F13+F14+F15","v":0},0,{"$f":"H12+H13+H14+H15","v":0},0,0,{"$f":"K12+K13+K14+K15","v":0}]
["1.1.","реагенты",0,{"$f":"SUM(E12:G12)","v":0},null,null,null,{"$f":"SUM(I12:K12)","v":0}]
["1.2.","заполнители фильтров (песок, гравий и пр.)",0,{"$f":"SUM(E13:G13)","v":0},null,null,null,{"$f":"SUM(I13:K13)","v":0}]
["1.3.","горюче-смазочные материалы",0,0,null,null,null,0]
["1.4.","материалы и малоценные основные средства, в т.ч.",0,{"$f":"D16+D17+D18","v":0},{"$f":"E16+E17+E18","v":0},{"$f":"F16+F17+F18","v":0},0,{"$f":"H16+H17+H18","v":0},0,0,{"$f":"K16+K17+K18","v":0}]
["1.4.1.","материалы на техническое обслуживание",0,0,null,null,null,0]
["1.4.2.","специальная одежда",0,0,null,null,null,0]
["1.4.3.","хозяйственный инвентарь и другие  вспомогательные материалы",0,0,null,null,null,0]
["2.","Расходы на энергетические ресурсы и холодную воду",0,{"$f":"D20+D23+D24+D25+D26+D27","v":0},{"$f":"E20+E23+E24+E25+E26+E27","v":0},{"$f":"F20+F23+F24+F25+F26+F27","v":0},0,{"$f":"H20+H23+H24+H25+H26+H27","v":0},0,0,{"$f":"K20+K23+K24+K25+K26+K27","v":0}]
["2.1.","Электроэнергия, в том числе",0,{"$f":"D21+D22","v":0},{"$f":"E21+E22","v":0},{"$f":"F21+F22","v":0},0,{"$f":"H21+H22","v":0},0,0,{"$f":"K21+K22","v":0}]
["2.1.1.","активная",0,{"$f":"SUM(E21:G21)","v":0},{"$f":"('отчет по электроэнергии'!D16*'отчет по электроэнергии'!D13+'отчет по электроэнергии'!D32*'отчет по электроэнергии'!D29)","v":0},{"$f":"('отчет по электроэнергии'!D17*'отчет по электроэнергии'!D13+'отчет по электроэнергии'!D33*'отчет по электроэнергии'!D29)","v":0},{"$f":"('отчет по электроэнергии'!D18*'отчет по электроэнергии'!D13+'отчет по электроэнергии'!D34*'отчет по электроэнергии'!D29)","v":0},{"$f":"SUM(I21:K21)","v":0},{"$f":"('отчет по электроэнергии (бсх)'!D16*'отчет по электроэнергии (бсх)'!D13+'отчет по электроэнергии (бсх)'!D32*'отчет по электроэнергии (бсх)'!D29)","v":0},{"$f":"('отчет по электроэнергии (бсх)'!D17*'отчет по электроэнергии (бсх)'!D13+'отчет по электроэнергии (бсх)'!D33*'отчет по электроэнергии (бсх)'!D29)","v":0},{"$f":"('отчет по электроэнергии (бсх)'!D34*'отчет по электроэнергии (бсх)'!D29+'отчет по электроэнергии (бсх)'!D18*'отчет по электроэнергии (бсх)'!D13)","v":0}]
["2.1.2.","мощность",0,0,{"$f":"'отчет по электроэнергии'!D25*'отчет по электроэнергии'!D21","v":0},{"$f":"'отчет по электроэнергии'!D26*'отчет по электроэнергии'!D22","v":0},{"$f":"'отчет по электроэнергии'!D27*'отчет по электроэнергии'!D22","v":0},0,{"$f":"'отчет по электроэнергии (бсх)'!D25*'отчет по электроэнергии (бсх)'!D22","v":0},{"$f":"'отчет по электроэнергии (бсх)'!D26*'отчет по электроэнергии (бсх)'!D22","v":0},{"$f":"'отчет по электроэнергии (бсх)'!D27*'отчет по электроэнергии (бсх)'!D22","v":0}]
["2.2.","Тепловая энергия",0,0,null,null,null,0]
["2.3.","Вода на собственные нужды",0,0,null,null,null,0]
["2.4.","Водоотведение на собственные нужды",0,0,null,null,null,0]
["2.5.","Прочие энергоресурсы",0,0,null,null,null,0]
["2.6.","Расходы на покупку холодной воды, в том числе:",0,{"$f":"D28+D30","v":0},{"$f":"E28+E30","v":0},{"$f":"F28+F30","v":0},0,{"$f":"H28+H30","v":0},0,0,{"$f":"K28+K30","v":0}]
["2.6.1.","технического качества",0,{"$f":"SUM(E28:G28)","v":0},null,null,null,{"$f":"SUM(I28:K28)","v":0}]
["2.6.2.","в том числе: покупка потерь",0,0,null,null,null,0]
["2.6.3.","питьевого качества ",0,0,null,null,null,0]
["2.6.4.","в том числе: покупка потерь",0,0,null,null,null,0]
["3.","Расходы на оплат уработ и услуг, выполняемых сторонними организациями,  связанные с эксплуатацией централизованных систем либо объектов в составе таких систем, по регулируемым тарифам",0,{"$f":"D33+D34+D35","v":0},{"$f":"E33+E34+E35","v":0},{"$f":"F33+F34+F35","v":0},0,{"$f":"H33+H34+H35","v":0},0,0,{"$f":"K33+K34+K35","v":0}]
["3.1.","Услуги по подъему воды",0,{"$f":"SUM(E33:G33)","v":0},null,null,null,{"$f":"SUM(I33:K33)","v":0}]
["3.2.","Услуги по очистке воды",0,0,null,null,null,0]
["3.3.","Услуги  по транспортировке воды, в том числе",0,{"$f":"D36+D37","v":0},{"$f":"E36+E37","v":0},{"$f":"F36+F37","v":0},0,{"$f":"H36+H37","v":0},0,0,{"$f":"K36+K37","v":0}]
["3.3.1.","транспортировка технической воды",0,{"$f":"SUM(E36:G36)","v":0},null,null,null,{"$f":"SUM(I36:K36)","v":0}]
["3.3.2.","транспортировка питьевой воды     ",0,0,null,null,null,0]
["4.","Расходы на оплату труда и отчисления на социальные нужды",0,{"$f":"D39+D42","v":0},{"$f":"E39+E42","v":0},{"$f":"F39+F42","v":0},0,{"$f":"H39+H42","v":0},0,0,{"$f":"K39+K42","v":0}]
["4.1.","Расходы на оплату труда основного персонала",0,{"$f":"SUM(E39:G39)","v":0},null,null,null,{"$f":"SUM(I39:K39)","v":0}]
["4.2.","Численность основного персонала, относимого на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["4.2.1.","Ставка рабочего 1-го разряда (с учетом отраслевого коэффициента)",0,{"$f":"E41","v":0},null,null,null,{"$f":"I41","v":0}]
["4.3.","Отчисления на социальные нужды от расходов на оплату труда",0,{"$f":"SUM(E42:G42)","v":0},null,null,null,{"$f":"SUM(I42:K42)","v":0}]
["4.3.1."," % расходов на уплату страховых взносов в ПФ, ФСС, ОМС",0]
["4.3.2.","% платежей в фонд социального страхования от несчастных случаев",0]
["5.","Прочие производственные расходы",0,{"$f":"D46+D67+D73+D74+D75","v":0},{"$f":"E46+E67+E73+E74+E75","v":0},{"$f":"F46+F67+F73+F74+F75","v":0},0,{"$f":"H46+H67+H73+H74+H75","v":0},0,0,{"$f":"K46+K67+K73+K74+K75","v":0}]
["5.1.","Услуги собственных подразделений",0,{"$f":"D47+D52+D57+D62","v":0},{"$f":"E47+E52+E57+E62","v":0},{"$f":"F47+F52+F57+F62","v":0},0,{"$f":"H47+H52+H57+H62","v":0},0,0,{"$f":"K47+K52+K57+K62","v":0}]
["5.1.1.","Услуги вспомогательных производств",0,{"$f":"D48+D50+D51","v":0},{"$f":"E48+E50+E51","v":0},{"$f":"F48+F50+F51","v":0},0,{"$f":"H48+H50+H51","v":0},0,0,{"$f":"K48+K50+K51","v":0}]
["5.1.1.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",0,{"$f":"SUM(E48:G48)","v":0},null,null,null,{"$f":"SUM(I48:K48)","v":0}]
["5.1.1.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["5.1.1.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,null,null,null,0]
["5.1.1.3.","Прочие расходы",0,0,null,null,null,0]
["5.1.2.","Транспортные расходы",0,{"$f":"D53+D55+D56","v":0},{"$f":"E53+E55+E56","v":0},{"$f":"F53+F55+F56","v":0},0,{"$f":"H53+H55+H56","v":0},0,0,{"$f":"K53+K55+K56","v":0}]
["5.1.2.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",0,{"$f":"SUM(E53:G53)","v":0},null,null,null,{"$f":"SUM(I53:K53)","v":0}]
["5.1.2.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["5.1.2.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,null,null,null,0]
["5.1.2.3.","Прочие расходы",0,0,null,null,null,0]
["5.1.3.","Цеховые расходы",0,{"$f":"D58+D60+D61","v":0},{"$f":"E58+E60+E61","v":0},{"$f":"F58+F60+F61","v":0},0,{"$f":"H58+H60+H61","v":0},0,0,{"$f":"K58+K60+K61","v":0}]
["5.1.3.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",0,{"$f":"SUM(E58:G58)","v":0},null,null,null,{"$f":"SUM(I58:K58)","v":0}]
["5.1.3.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["5.1.3.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,null,null,null,0]
["5.1.3.3.","Прочие расходы",0,0,null,null,null,0]
["5.1.4.","Общепроизводственные расходы",0,{"$f":"D63+D65+D66","v":0},{"$f":"E63+E65+E66","v":0},{"$f":"F63+F65+F66","v":0},0,{"$f":"H63+H65+H66","v":0},0,0,{"$f":"K63+K65+K66","v":0}]
["5.1.4.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",0,{"$f":"SUM(E63:G63)","v":0},null,null,null,{"$f":"SUM(I63:K63)","v":0}]
["5.1.4.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["5.1.4.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,null,null,null,0]
["5.1.4.3.","Прочие расходы",0,0,null,null,null,0]
["5.2.","Охрана труда всего, в том числе:",0,{"$f":"SUM(D68:D72)","v":0},{"$f":"SUM(E68:E72)","v":0},{"$f":"SUM(F68:F72)","v":0},0,{"$f":"SUM(H68:H72)","v":0},0,0,{"$f":"SUM(K68:K72)","v":0}]
["5.2.1.","моющие средства",0,{"$f":"SUM(E68:G68)","v":0},null,null,null,{"$f":"SUM(I68:K68)","v":0}]
["5.2.2.","специальное питание",0,0,null,null,null,0]
["5.2.3.","страхование персонала (кроме ДМС)",0,0,null,null,null,0]
["5.2.4.","аттестация",0,0,null,null,null,0]
["5.2.5.","медицинский осмотр",0,0,null,null,null,0]
["5.3.","Расходы на льготный проезд",0,0,null,null,null,0]
["5.4.","Расходы на содержание зданий (вывоз ТБО, дератизация, дезинсекция)",0,0,null,null,null,0]
["5.5.","Производственный контроль качества воды",{"$f":"D75+H75","v":0},{"$f":"SUM(D76:D77)","v":0},{"$f":"SUM(E76:E77)","v":0},{"$f":"SUM(F76:F77)","v":0},0,{"$f":"SUM(H76:H77)","v":0},0,0,{"$f":"SUM(K76:K77)","v":0}]
["5.5.1."," контроль качества воды",0,{"$f":"SUM(E76:G76)","v":0},null,null,null,{"$f":"SUM(I76:K76)","v":0}]
["5.5.2.","оборудование  лаборатории",0,0,null,null,null,0]
["II","РЕМОНТНЫЕ РАСХОДЫ",0,{"$f":"D79+D90","v":0},{"$f":"E79+E90","v":0},{"$f":"F79+F90","v":0},0,{"$f":"H79+H90","v":0},0,0,{"$f":"K79+K90","v":0}]
["6.1.","Текущий ремонт централизованных систем водоснабжения, объектов, входящих в состав таких систем, в том числе:",0,{"$f":"D80+D89","v":0},{"$f":"E80+E89","v":0},{"$f":"F80+F89","v":0},0,{"$f":"H80+H89","v":0},0,0,{"$f":"K80+K89","v":0}]
["6.1.1.","затраты на ремонт хоз. способом:",0,{"$f":"SUM(D83:D88,D81)","v":0},{"$f":"SUM(E83:E88,E81)","v":0},0,0,{"$f":"SUM(H83:H88,H81)","v":0},{"$f":"SUM(I83:I88,I81)","v":0},{"$f":"SUM(J83:J88,J81)","v":0},{"$f":"SUM(K83:K88,K81)","v":0}]
["6.1.1.1.","заработная плата ремонтного персонала",0,{"$f":"SUM(E81:G81)","v":0},{"$f":"'ремонт хозспособ'!C27","v":0},{"$f":"'ремонт хозспособ'!C28","v":0},{"$f":"'ремонт хозспособ'!C29","v":0},{"$f":"SUM(I81:K81)","v":0},{"$f":"'ремонт хозспособ (бсх)'!C27","v":0},{"$f":"'ремонт хозспособ (бсх)'!C28","v":0},{"$f":"'ремонт хозспособ (бсх)'!C29","v":0}]
["6.1.1.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["6.1.1.2.","отчисления на социальные нужды от расходов на оплату труда",0,0,{"$f":"'ремонт хозспособ'!D27","v":0},{"$f":"'ремонт хозспособ'!D28","v":0},{"$f":"'ремонт хозспособ'!D29","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!D27","v":0},{"$f":"'ремонт хозспособ (бсх)'!D28","v":0},{"$f":"'ремонт хозспособ (бсх)'!D29","v":0}]
["6.1.1.3.","материалы",0,0,{"$f":"'ремонт хозспособ'!E27","v":0},{"$f":"'ремонт хозспособ'!E28","v":0},{"$f":"'ремонт хозспособ'!E29","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!E27","v":0},{"$f":"'ремонт хозспособ (бсх)'!E28","v":0},{"$f":"'ремонт хозспособ (бсх)'!E29","v":0}]
["6.1.1.4.","услуги вспомогательных производств",0,0,{"$f":"'ремонт хозспособ'!G27","v":0},{"$f":"'ремонт хозспособ'!G28","v":0},{"$f":"'ремонт хозспособ'!G29","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!G27","v":0},{"$f":"'ремонт хозспособ (бсх)'!G28","v":0},{"$f":"'ремонт хозспособ (бсх)'!G29","v":0}]
["6.1.1.5.","транспортные расходы",0,0,{"$f":"'ремонт хозспособ'!F27","v":0},{"$f":"'ремонт хозспособ'!F28","v":0},{"$f":"'ремонт хозспособ'!F29","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!F27","v":0},{"$f":"'ремонт хозспособ (бсх)'!F28","v":0},{"$f":"'ремонт хозспособ (бсх)'!F29","v":0}]
["6.1.1.6.","цеховые расходы",0,0,{"$f":"'ремонт хозспособ'!H27","v":0},{"$f":"'ремонт хозспособ'!H28","v":0},{"$f":"'ремонт хозспособ'!H29","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!H27","v":0},{"$f":"'ремонт хозспособ (бсх)'!H28","v":0},{"$f":"'ремонт хозспособ (бсх)'!H29","v":0}]
["6.1.1.7.","общехозяйственные расходы",0,0,{"$f":"'ремонт хозспособ'!I27","v":0},{"$f":"'ремонт хозспособ'!I28","v":0},{"$f":"'ремонт хозспособ'!I29","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!I27","v":0},{"$f":"'ремонт хозспособ (бсх)'!I28","v":0},{"$f":"'ремонт хозспособ (бсх)'!I29","v":0}]
["6.1.2.","затраты на ремонт подрядным способом",0,0,{"$f":"'ремонт подряд'!D22","v":0},{"$f":"'ремонт подряд'!D23","v":0},{"$f":"'ремонт подряд'!D24","v":0},0,{"$f":"'ремонт подряд (бсх)'!D22","v":0},{"$f":"'ремонт подряд (бсх)'!D23","v":0},{"$f":"'ремонт подряд (бсх)'!D24","v":0}]
["6.2.","Капитальный ремонт централизованных систем водоснабжения, объектов, входящих в состав таких систем, в том числе:",0,{"$f":"D91+D100","v":0},{"$f":"E91+E100","v":0},{"$f":"F91+F100","v":0},0,{"$f":"H91+H100","v":0},0,0,{"$f":"K91+K100","v":0}]
["6.2.1."," затраты на ремонт хоз.способом:",0,{"$f":"SUM(D94:D99,D92)","v":0},{"$f":"SUM(E94:E99,E92)","v":0},0,0,0,0,0,0]
["6.2.1.1.","заработная плата ремонтного персонала",0,{"$f":"SUM(E92:G92)","v":0},{"$f":"'ремонт хозспособ'!C52","v":0},{"$f":"'ремонт хозспособ'!C53","v":0},{"$f":"'ремонт хозспособ'!C54","v":0},{"$f":"SUM(I92:K92)","v":0},{"$f":"'ремонт хозспособ (бсх)'!C52","v":0},{"$f":"'ремонт хозспособ (бсх)'!C53","v":0},{"$f":"'ремонт хозспособ (бсх)'!C54","v":0}]
[null,"Численность, относимая на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["6.2.1.2.","отчисления на социальные нужды от расходов на оплату труда",0,0,{"$f":"'ремонт хозспособ'!D52","v":0},{"$f":"'ремонт хозспособ'!D53","v":0},{"$f":"'ремонт хозспособ'!D54","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!D52","v":0},{"$f":"'ремонт хозспособ (бсх)'!D53","v":0},{"$f":"'ремонт хозспособ (бсх)'!D54","v":0}]
["6.2.1.3.","материалы",0,0,{"$f":"'ремонт хозспособ'!E52","v":0},{"$f":"'ремонт хозспособ'!E53","v":0},{"$f":"'ремонт хозспособ'!E54","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!E52","v":0},{"$f":"'ремонт хозспособ (бсх)'!E53","v":0},{"$f":"'ремонт хозспособ (бсх)'!E54","v":0}]
["6.2.1.4.","услуги вспомогательных производств",0,0,{"$f":"'ремонт хозспособ'!G52","v":0},{"$f":"'ремонт хозспособ'!G53","v":0},{"$f":"'ремонт хозспособ'!G54","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!G52","v":0},{"$f":"'ремонт хозспособ (бсх)'!G53","v":0},{"$f":"'ремонт хозспособ (бсх)'!G54","v":0}]
["6.2.1.5.","транспортные расходы",0,0,{"$f":"'ремонт хозспособ'!F52","v":0},{"$f":"'ремонт хозспособ'!F53","v":0},{"$f":"'ремонт хозспособ'!F54","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!F52","v":0},{"$f":"'ремонт хозспособ (бсх)'!F53","v":0},{"$f":"'ремонт хозспособ (бсх)'!F54","v":0}]
["6.2.1.6.","цеховые расходы",0,0,{"$f":"'ремонт хозспособ'!H52","v":0},{"$f":"'ремонт хозспособ'!H53","v":0},{"$f":"'ремонт хозспособ'!H54","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!H52","v":0},{"$f":"'ремонт хозспособ (бсх)'!H53","v":0},{"$f":"'ремонт хозспособ (бсх)'!H54","v":0}]
["6.2.1.7.","общехозяйственные расходы",0,0,{"$f":"'ремонт хозспособ'!I52","v":0},{"$f":"'ремонт хозспособ'!I53","v":0},{"$f":"'ремонт хозспособ'!I54","v":0},0,{"$f":"'ремонт хозспособ (бсх)'!I52","v":0},{"$f":"'ремонт хозспособ (бсх)'!I53","v":0},{"$f":"'ремонт хозспособ (бсх)'!I54","v":0}]
["6.2.2.","затраты на ремонт подрядным способом",0,0,{"$f":"'ремонт подряд'!D42","v":0},{"$f":"'ремонт подряд'!D43","v":0},{"$f":"'ремонт подряд'!D44","v":0},0,{"$f":"'ремонт подряд (бсх)'!D43","v":0},{"$f":"'ремонт подряд (бсх)'!D44","v":0},{"$f":"'ремонт подряд (бсх)'!D45","v":0}]
["III","ПРОЧИЕ РАСХОДЫ",0,{"$f":"SUM(D102:D108)","v":0},0,0,0,0,0,0,0]
["7.1.","Расходы на услуги связи",0,{"$f":"SUM(E102:G102)","v":0},null,null,null,{"$f":"SUM(I102:K102)","v":0}]
["7.2.","Вневедомственная охрана объектов и территории",0,0,null,null,null,0]
["7.3.","Расходы на обучение персонала",0,0,null,null,null,0]
["7.4.","Расходы на служебные командировки",0,0,null,null,null,0]
["7.5.","Расходы на страхование производственных объектов",0,0,null,null,null,0]
["7.6.","Лицензирование",0,0,null,null,null,0]
["7.7.","Прочие расходы",0,{"$f":"SUM(D109:D128)","v":0},{"$f":"SUM(E109:E128)","v":0},{"$f":"SUM(F109:F128)","v":0},0,{"$f":"SUM(H109:H128)","v":0},0,0,{"$f":"SUM(K109:K128)","v":0}]
[null,null,0,{"$f":"SUM(E109:G109)","v":0},null,null,null,{"$f":"SUM(I109:K109)","v":0}]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
["IV","ОБЩЕХОЗЯЙСТВЕННЫЕ РАСХОДЫ",0,{"$f":"D130+D132+D133","v":0},{"$f":"E130+E132+E133","v":0},{"$f":"F130+F132+F133","v":0},0,{"$f":"H130+H132+H133","v":0},0,0,{"$f":"K130+K132+K133","v":0}]
["8.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",0,{"$f":"SUM(E130:G130)","v":0},null,null,null,{"$f":"SUM(I130:K130)","v":0}]
["8.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,null,null,null,0]
["8.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,null,null,null,0]
["8.3.","Прочие расходы",0,{"$f":"SUM(D134:D148)","v":0},{"$f":"SUM(E134:E148)","v":0},{"$f":"SUM(F134:F148)","v":0},0,{"$f":"SUM(H134:H148)","v":0},0,0,{"$f":"SUM(K134:K148)","v":0}]
[null,null,0,{"$f":"SUM(E134:G134)","v":0},null,null,null,{"$f":"SUM(I134:K134)","v":0}]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,{"$f":"D138+H138","v":0},0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
[null,null,0,0,null,null,null,0]
["IV","СБЫТОВЫЕ РАСХОДЫ",0,{"$f":"SUM(D150:D151)","v":0},{"$f":"SUM(E150:E151)","v":0},{"$f":"SUM(F150:F151)","v":0},0,{"$f":"SUM(H150:H151)","v":0},0,0,{"$f":"SUM(K150:K151)","v":0}]
["9.1.","Расходы по сомнительным долгам",0,{"$f":"SUM(E150:G150)","v":0},null,null,null,{"$f":"SUM(I150:K150)","v":0}]
["9.2.","Прочие сбытовые расходы",0,0,null,null,null,0]
["V","РАСХОДЫ НА АМОРТИЗАЦИЮ ОСНОВНЫХ СРЕДСТВ И НЕМАТЕРИАЛЬНЫХ АКТИВОВ",0,{"$f":"SUM(D153:D154)","v":0},{"$f":"SUM(E153:E154)","v":0},{"$f":"SUM(F153:F154)","v":0},0,{"$f":"SUM(H153:H154)","v":0},0,0,{"$f":"SUM(K153:K154)","v":0}]
["10.1.","Амортизация основных средств,относимых к объектам централизованной системы водоснабжения",0,0,null,null,null,0]
["10.2.","Амортизация нематериальных активов,относимых к объектам централизованной системы водоснабжения",0,0,null,null,null,0]
["VI","РАСХОДЫ НА АРЕНДНУЮ ПЛАТУ, ЛИЗИНГОВЫЕ ПЛАТЕЖИ, КОНЦЕССИОННУЮ ПЛАТУ",0,{"$f":"SUM(D156:D159)","v":0},{"$f":"SUM(E156:E159)","v":0},{"$f":"SUM(F156:F159)","v":0},0,0,0,0,0]
["11.1.","лизинговые платежи",0,0,null,null,null,0]
["11.2.","концессионная плата",0,0,null,null,null,0]
["11.3.","аренда имущества",0,0,null,null,null,0]
["11.4.","аренда земельных участков",0,0,null,null,null,0]
["VII","РАСХОДЫ, СВЯЗАННЫЕ С ОПЛАТОЙ НАЛОГОВ И СБОРОВ",0,{"$f":"SUM(D161:D166)","v":0},{"$f":"SUM(E161:E166)","v":0},{"$f":"SUM(F161:F166)","v":0},0,{"$f":"SUM(H161:H166)","v":0},0,0,{"$f":"SUM(K161:K166)","v":0}]
["11.5.","водный налог",0,0,null,null,null,0]
["11.6.","налог на землю",0,0,null,null,null,0]
["11.7.","налог на имущество",0,0,null,null,null,0]
["11.8.","плата за загрязнение окружающей среды",0,0,null,null,null,0]
["11.9.","транспортный налог",0,0,null,null,null,0]
["11.10.","прочие налоги и сборы",0,0,null,null,null,0]
["VIII","Финансовый результат от реализации",0,{"$f":"D169+D170+D171+D172+D173+D174","v":0},null,null,null,{"$f":"H169+H170+H171+H172+H173+H174","v":0}]
["12.1.","то же в %",{"$f":"IF(SUM(C10,C78,C101,C129,C149,C152,C155,C160,C173:C174)=0,0,SUM(C169:C172)/SUM(C10,C78,C101,C129,C149,C152,C155,C160,C173:C174)*100)","v":0},{"$f":"IF(SUM(D10,D78,D101,D129,D149,D152,D155,D160,D173:D174)=0,0,SUM(D169:D172)/SUM(D10,D78,D101,D129,D149,D152,D155,D160,D173:D174)*100)","v":0},null,null,null,{"$f":"IF(SUM(H10,H78,H101,H129,H149,H152,H155,H160,H173:H174)=0,0,SUM(H169:H172)/SUM(H10,H78,H101,H129,H149,H152,H155,H160,H173:H174)*100)","v":0}]
["12.2.","средства на возврат займов и кредитов и процентов по ним",0]
["12.3.","расходы на капитальные вложения (инвестиции)",0]
["12.4.","денежные выплаты социального характера (по коллективному договору)",0]
["12.5.","прибыль, обеспечивающая финансирование других расходов, не учитываемых  при определении налоговой бызы налога на прибыль (остающаяся в распоряжении организации)",0]
["13.1.","налог на прибыль",0]
["13.2."," (или)единый налог при УСН ",0]
["IХ","НЕОБХОДИМАЯ ВАЛОВАЯ ВЫРУЧКА",{"$f":"C167+C160+C155+C152+C149+C129+C101+C78+C10","v":0},0,0,0,0,0,0,0,0]
["16.","Товарная продукция",{"$f":"C175-C177","v":0},{"$f":"D175-D177","v":0}]
["17.","Затраты на собственное потребление",{"$f":"C181*C179","v":0},{"$f":"D181*D179","v":0}]
["18.","Отпущено воды всего, м3, в том числе: ",{"$f":"'полезный отпуск'!B26","v":0},{"$f":"C178","v":0},null,null,null,{"$f":"D178","v":0}]
["18.1.","на собственное потребление",{"$f":"'полезный отпуск'!C26","v":0},{"$f":"C179","v":0},null,null,null,{"$f":"D179","v":0}]
["18.2.","сторонним потребителям",{"$f":"C178-C179","v":0},{"$f":"C180","v":0},null,null,null,{"$f":"D180","v":0}]
["X","Цена (тариф) на холодную воду, руб./м3",{"$f":"IF(C178=0,0,C175/C178)","v":0},{"$f":"IF(D178=0,0,D175/D178)","v":0},null,null,null,{"$f":"IF(H178=0,0,H175/H178)","v":0}]

{"sheet":"выручка по форме №2","index":17,"n_rows":109,"n_cols":3,"rows_kept":109,"cut":false,"hidden":false,"merged":[[1,0,1,2],[0,0,0,2],[3,0,4,0],[3,1,4,1],[3,2,4,2]]}
["Отчёт по бухгалтерской форме №2 за 2015 год  с детализацией по видам деятельности"]
[{"$f":"Титульный!C10","v":" "}]
[]
["№ п/п","Наименование показателя","Сумма, руб"]
[]
["I","Доходы и расходы по обычным видам деятельности"]
["1.1","Выручка (нетто) от продажи товаров, продукции, работ, услуг (за минусом налога на добавленную стоимость, акцизов и аналогичных обязательных платежей)",{"$f":"SUM(C8:C17)","v":0}]
["1.1.1","Поставка тепловой энергии"]
["1.1.2","Производство электроэнергии"]
["1.1.3","Поставка горячей воды"]
["1.1.4","Поставка питьевой воды",{"$f":"'отчет по реализации'!R77+'отчет по реализации'!V77","v":0}]
["1.1.5","Водоотведение"]
["1.1.6","Очистка сточных вод"]
["1.1.7","Поставка технической воды"]
["1.1.8","Очистка воды"]
["1.1.9"]
["1.1.10","Прочие (нерегулируемые) виды деятельности"]
["1.2","Себестоимость проданных товаров, продукции, работ, услуг",{"$f":"SUM(C19:C28)","v":0}]
["1.2.1","Поставка тепловой энергии"]
["1.2.2","Производство электроэнергии"]
["1.2.3","Поставка горячей воды"]
["1.2.4","Поставка холодной воды"]
["1.2.5","Водоотведение"]
["1.2.6","Очистка сточных вод"]
["1.2.7"]
["1.2.8"]
["1.2.9"]
["1.2.10","Прочие (нерегулируемые) виды деятельности"]
["1.3","Валовая прибыль",{"$f":"SUM(C30:C39)","v":0}]
["1.3.1","Поставка тепловой энергии",{"$f":"C8-C19","v":0}]
["1.3.2","Производство электроэнергии",{"$f":"C9-C20","v":0}]
["1.3.3","Поставка горячей воды",0]
["1.3.4","Поставка холодной воды",0]
["1.3.5","Водоотведение",0]
["1.3.6","Очистка сточных вод",0]
["1.3.7",null,0]
["1.3.8",null,0]
["1.3.9",null,0]
["1.3.10","Прочие (нерегулируемые) виды деятельности",0]
["1.4","Коммерческие расходы",{"$f":"SUM(C41:C50)","v":0}]
["1.4.1","Поставка тепловой энергии"]
["1.4.2","Производство электроэнергии"]
["1.4.3","Поставка горячей воды"]
["1.4.4","Поставка холодной воды"]
["1.4.5","Водоотведение"]
["1.4.6","Очистка сточных вод"]
["1.4.7"]
["1.4.8"]
["1.4.9"]
["1.4.10","Прочие (нерегулируемые) виды деятельности"]
["1.5","Управленческие расходы",{"$f":"SUM(C52:C61)","v":0}]
["1.5.1","Поставка тепловой энергии"]
["1.5.2","Производство электроэнергии"]
["1.5.3","Поставка горячей воды"]
["1.5.4","Поставка холодной воды"]
["1.5.5","Водоотведение"]
["1.5.6","Очистка сточных вод"]
["1.5.7"]
["1.5.8"]
["1.5.9"]
["1.5.10","Прочие (нерегулируемые) виды деятельности"]
["1.6","Прибыль (убыток) от продаж ",{"$f":"SUM(C63:C72)","v":0}]
["1.6.1","Поставка тепловой энергии",{"$f":"C30-C41-C52","v":0}]
["1.6.2","Производство электроэнергии",{"$f":"C31-C42-C53","v":0}]
["1.6.3","Поставка горячей воды",0]
["1.6.4","Поставка холодной воды",0]
["1.6.5","Водоотведение",0]
["1.6.6","Очистка сточных вод",0]
["1.6.7",null,0]
["1.6.8",null,0]
["1.6.9",null,0]
["1.6.10","Прочие (нерегулируемые) виды деятельности",0]
["II","Прочие доходы и расходы",{"$f":"C74-C85","v":0}]
["2.3","Прочие доходы",{"$f":"SUM(C75:C84)","v":0}]
["2.3.1","Поставка тепловой энергии"]
["2.3.2","Производство электроэнергии"]
["2.3.3","Поставка горячей воды"]
["2.3.4","Поставка холодной воды"]
["2.3.5","Водоотведение"]
["2.3.6","Очистка сточных вод"]
["2.3.7"]
["2.3.8"]
["2.3.9"]
["2.3.10","Прочие (нерегулируемые) виды деятельности"]
["2.4","Прочие расходы",{"$f":"SUM(C86:C95)","v":0}]
["2.4.1","Поставка тепловой энергии"]
["2.4.2","Производство электроэнергии"]
["2.4.3","Поставка горячей воды"]
["2.4.4","Поставка холодной воды"]
["2.4.5","Водоотведение"]
["2.4.6","Очистка сточных вод"]
["2.4.7"]
["2.4.8"]
["2.4.9"]
["2.4.10","Прочие (нерегулируемые) виды деятельности"]
["3","Прибыль (убыток) до налогообложения ",{"$f":"SUM(C97:C106)","v":0}]
["3.1.1","Поставка тепловой энергии",{"$f":"C63+C75-C86","v":0}]
["3.1.2","Производство электроэнергии",{"$f":"C64+C76-C87","v":0}]
["3.1.3","Поставка горячей воды",0]
["3.1.4","Поставка холодной воды",0]
["3.1.5","Водоотведение",0]
["3.1.6","Очистка сточных вод",0]
["3.1.7",null,0]
["3.1.8",null,0]
["3.1.9",null,0]
["3.1.10","Прочие (нерегулируемые) виды деятельности",0]
["3.2.2","Текущий налог на прибыль"]
["3.2.3"]
[null,"Чистая прибыль (убыток) отчетного периода",{"$f":"C96-C107","v":0}]

{"sheet":"показатели надежн и качества","index":18,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":false,"merged":[[19,0,19,3],[16,10,16,12],[16,13,16,14],[16,15,16,16],[8,9,8,16],[9,10,9,12],[9,13,9,14],[9,15,9,16],[12,10,12,12],[12,13,12,14],[12,15,12,16],[8,0,8,3],[15,0,15,3],[15,9,15,16],[6,2,7,2],[0,9,0,16],[6,9,7,9],[6,10,7,12],[6,13,7,14],[6,15,6,16],[7,15,7,16],[2,0,2,3],[0,0,0,3],[1,0,1,3],[6,0,7,0],[6,1,7,1]]}
["Фактические значения показателей надежности, качества и энергетической эффективности объектов централизованных систем водоснабжения",null,null,null,null,null,null,null,null,"V. Плановые значения показателей надежности, качества и энергетической эффективности объектов централизованных систем водоснабжения"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
["район",{"$f":"Титульный!C6","v":""}]
["МО",{"$f":"Титульный!C7","v":""}]
[]
["№ п/п","Наименование показателя","ед. изм.","2015 год",null,null,null,null,null,"№ п/п","Наименование показателя",null,null,"ед. изм.",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Значение",null,null,null,null,null,null,null,null,null,null,null,"Значение"]
["Показатели качества воды",null,null,null,null,null,null,null,null,"Показатели качества воды"]
[1,"Доля проб питьевой воды, подаваемой с водопроводных станций в распределительную водопроводную сеть, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды","%",{"$f":"IF(D11=0,0,D12/D11*100)","v":0},"приложить отчеты о проведении исследований!",null,null,null,null,1,"Доля проб питьевой воды, подаваемой с водопроводных станций в распределительную водопроводную сеть, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды",null,null,"%"]
["1.1.","количество проб питьевой воды всего","ед",null,"если исследования не проводились поставить прочерк"]
["1.2.","количество проб питьевой воды, не соответствующих установленным требованиям","ед"]
[2,"Доля проб питьевой воды в распределительной водопроводной сети, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды","%",{"$f":"IF(D14=0,0,D15/D14*100)","v":0},"приложить отчеты о проведении исследований!",null,null,null,null,2,"Доля проб питьевой воды в распределительной водопроводной сети, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды",null,null,"%"]
["2..1.","количество проб питьевой воды всего","ед",null,"если исследования не проводились поставить прочерк"]
[".2.2.","количество проб питьевой воды, не соответствующих установленным требованиям","ед"]
["Показатели надежности и бесперебойности водоснабжения",null,null,null,null,null,null,null,null,"Показатели надежности и бесперебойности водоснабжения"]
[1,"Количество зафиксированных перерывов в подаче холодной воды, возникших в результате аварий, повреждений и иных технологических нарушений","ед в год/ км",{"$f":"IF(D19=0,0,D18/D19)","v":0},"приложить обосновывающие документы!",null,null,null,null,1,"Количество зафиксированных перерывов в подаче холодной воды, возникших в результате аварий, повреждений и иных технологических нарушений",null,null,"ед в год/ км"]
["1.1.","количество зафиксированных перерывов в подаче холодной воды","ед"]
["1.2.","протяженность водопроводных сетей","км",{"$f":"'Техн характер системы'!B102/1000","v":0}]
["Показатели энергетической эффективности использования ресурсов"]
[1,"Доля потерь воды в централизованных системах водоснабжения при транспортировке в общем объеме воды, поданной в водопроводную сеть","%",{"$f":"'баланс ВСН'!D28","v":0}]
[2,"Удельный расход электроэнергии, потребляемой в технологическом процессе для подготовки воды на единицу объема воды, отпускаемой в сеть","кВт.ч / куб.м",{"$f":"IF('баланс ВСН'!D24=0,0,'отчет по электроэнергии'!D36/'баланс ВСН'!D24)","v":0}]
[3,"Удельный расход электроэнергии, потребляемой в технологическом процессе транспортировки воды на единицу объема транспортируемой воды","кВт.ч / куб.м",{"$f":"IF('баланс ВСН'!D30=0,0,'отчет по электроэнергии'!D37/'баланс ВСН'!D30)","v":0}]

{"sheet":"отчет ПП1","index":19,"n_rows":51,"n_cols":21,"rows_kept":51,"cut":false,"hidden":false,"merged":[[3,2,3,7],[1,0,1,1],[1,2,1,3],[1,4,1,5],[43,1,43,3],[40,0,40,7],[41,1,41,3],[39,1,39,3],[37,1,37,3],[36,1,36,3],[35,0,35,7],[42,1,42,3],[30,8,31,8],[30,9,31,9],[15,13,15,16],[7,12,7,13],[7,14,7,19],[8,12,8,13],[8,17,8,19],[31,0,31,7],[38,12,38,19],[11,2,11,3],[11,4,11,5],[12,0,13,0],[12,1,13,4],[8,0,8,1],[15,1,15,4],[33,1,34,3],[33,0,34,0],[33,4,34,4],[33,5,33,7],[9,14,9,15],[9,16,9,17],[11,14,11,15],[11,16,11,17],[12,12,13,12],[39,13,39,15],[23,1,23,4],[27,5,27,7],[16,13,16,16],[17,13,17,16],[26,2,26,3],[26,4,26,5],[27,0,28,0],[25,0,25,7],[21,0,22,0],[18,2,18,3],[18,4,18,5],[38,0,38,7],[35,12,35,19],[36,13,36,15],[37,13,37,15],[25,12,25,19],[26,14,26,15],[26,16,26,17],[27,12,28,12],[16,1,16,4],[17,1,17,4],[21,5,21,7],[21,1,22,4],[1,12,1,13],[1,14,1,15],[1,16,1,17],[2,12,2,13],[2,14,2,19],[3,12,3,13],[3,14,3,19],[12,5,12,7],[14,1,14,4],[14,13,14,16],[8,5,8,7],[9,2,9,3],[9,4,9,5],[6,0,6,1],[6,2,6,7],[7,0,7,1],[7,2,7,7],[4,0,4,1],[4,2,4,7],[5,0,5,1],[5,2,5,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[12,13,13,16],[12,17,12,19],[4,12,4,13],[4,14,4,19],[5,12,5,13],[5,14,5,19],[6,12,6,13],[6,14,6,19],[27,17,27,19],[31,12,31,19],[33,12,34,12],[33,13,34,15],[33,16,34,16],[33,17,33,19],[18,14,18,15],[18,16,18,17],[21,12,22,12],[21,13,22,16],[21,17,21,19],[23,13,23,16],[47,12,48,12],[47,13,48,15],[47,16,48,16],[47,17,47,19],[49,13,49,15],[50,13,50,15],[40,12,40,19],[41,13,41,15],[42,13,42,15],[43,13,43,15],[46,14,46,15],[46,16,46,17]]}
["I. Отчет о выполнении производственной программы за 2015 год",null,null,null,null,null,null,null,null,null,null,null,"I. Отчет о выполнении производственной программы за 2015 год"]
[]
["Полное наименование организации",null,{"$f":"Титульный!C10","v":" "},null,null,null,null,null,null,null,null,null,"Полное наименование организации",null,{"$f":"C3","v":" "}]
["Юридический адрес, телефон, факс",null,{"$f":"CONCATENATE('данные об организации'!C5,'данные об организации'!C6)","v":""},null,null,null,null,null,null,null,null,null,"Юридический адрес, телефон, факс",null,{"$f":"C4","v":""}]
["ИНН",null,{"$f":"Титульный!C9","v":""},null,null,null,null,null,null,null,null,null,"ИНН",null,{"$f":"C5","v":""}]
["Сфера деятельности",null,{"$f":"Титульный!C15","v":"Водоснабжение"},null,null,null,null,null,null,null,null,null,"Сфера деятельности",null,{"$f":"C6","v":"Водоснабжение"}]
["Наименование уполномоченного органа",null,"Департамент тарифного регулирования Томской   области",null,null,null,null,null,null,null,null,null,"Наименование уполномоченного органа",null,"Департамент тарифного регулирования Томской   области"]
["Юридический адрес, телефон, факс",null,"634041, г. Томск, пр. Кирова 41, тел./факс: (3822)   560-373",null,null,null,null,null,null,null,null,null,"Юридический адрес, телефон, факс",null,"634041, г. Томск, пр. Кирова 41, тел./факс: (3822)   560-373"]
["Период реализации производственной программы (график реализации мероприятий производственной программы)",null,"с ",null,"по","2015-12-31",null,null,null,null,null,null,"Период реализации производственной программы (график реализации мероприятий производственной программы)",null,"с ","2015-01-01","по","2015-12-31",null,null,"см. приказ, если неполный год"]
[]
["II. Выполнение плановых мероприятий",null,null,null,null,null,null,null,null,null,null,null,"II. Выполнение плановых мероприятий"]
[]
["№ п/п","Вид плановых мероприятий",null,null,null,"Сумма за 2015 год, тыс.руб",null,null,null,null,null,null,"№ п/п","Вид плановых мероприятий",null,null,null,"Сумма за 2015 год, тыс.руб"]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,null,"план","факт","откл"]
[1,"Плановые мероприятия: по ремонту объектов водоснабжения и водопроводных сетей, направленные на улучшение качества питьевой воды, обслуживания абонентов",null,null,null,null,{"$f":"'Смета факт'!C78/1000","v":0},{"$f":"G15-F15","v":0},null,null,null,null,1,"Плановые мероприятия: по ремонту объектов водоснабжения и водопроводных сетей, направленные на улучшение качества питьевой воды, обслуживания абонентов",null,null,null,{"$f":"ROUND('анализ факт сметы'!C76/1000,2)","v":0},{"$f":"ROUND('анализ факт сметы'!E76/1000,2)","v":0},{"$f":"S15-R15","v":0},"см. приказ, если неполный год"]
[2,"Плановые мероприятия по энергосбережению и повышению энергетической эффективности, в том числе по снижению потерь воды при транспортировке",null,null,null,0,null,{"$f":"G16-F16","v":0},"расшифровать источники",null,null,null,2,"Плановые мероприятия по энергосбережению и повышению энергетической эффективности, в том числе по снижению потерь воды при транспортировке",null,null,null,0,{"$f":"ROUND(G16,2)","v":0},{"$f":"S16-R16","v":0}]
[3,"Другие мероприятия",null,null,null,0,null,{"$f":"G17-F17","v":0},"расшифровать источники",null,null,null,3,"Другие мероприятия",null,null,null,0,{"$f":"ROUND(G17,2)","v":0},{"$f":"S17-R17","v":0}]
[null,"Итого",null,null,null,{"$f":"SUM(F15:F17)","v":0},{"$f":"SUM(G15:G17)","v":0},0,null,null,null,null,null,"Итого",null,null,null,{"$f":"SUM(R15:R17)","v":0},{"$f":"SUM(S15:S17)","v":0},0]
[]
["III. Объем подачи (транспортировки, очистки) воды",null,null,null,null,null,null,null,null,null,null,null,"III. Объем подачи (транспортировки, очистки) воды"]
[]
["№ п/п","Наименование показателя",null,null,null,"Объем за 2015 год, тыс. куб.м.",null,null,null,null,null,null,"№ п/п","Наименование показателя",null,null,null,"Объем за 2015 год, тыс. куб.м."]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,null,"план","факт","откл"]
[1,"Объем реализации",null,null,null,null,{"$f":"'баланс ВСН'!D30/1000","v":0},{"$f":"G24-F24","v":0},null,null,null,null,1,"Объем реализации",null,null,null,{"$f":"ROUND('анализ факт сметы'!C176/1000,2)","v":0},{"$f":"ROUND('анализ факт сметы'!E176/1000,2)","v":0},{"$f":"S24-R24","v":0},"см. приказ, если неполный год"]
[]
["IV. Объем финансовых потребностей, необходимых для реализации производственной программы",null,null,null,null,null,null,null,null,null,null,null,"IV. Объем финансовых потребностей, необходимых для реализации производственной программы"]
[]
["№ п/п","Наименование показателя",null,null,null,"Сумма за 2015 год, тыс.руб",null,null,null,null,null,null,"№ п/п","Наименование показателя",null,null,null,"Сумма за 2015 год, тыс.руб"]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,null,"план","факт","откл"]
[1,"Необходимая валовая выручка",null,null,null,null,{"$f":"'Смета факт'!C175/1000","v":0},{"$f":"G30-F30","v":0},null,null,null,null,1,"Необходимая валовая выручка",null,null,null,{"$f":"ROUND('анализ факт сметы'!C173/1000,2)","v":0},{"$f":"ROUND('анализ факт сметы'!E173/1000,2)","v":0},{"$f":"S30-R30","v":0},"см. приказ, если неполный год"]
[]
["V. Выполнение плановые значения показателей надежности, качества и энергетической эффективности объектов централизованных систем водоснабжения",null,null,null,null,null,null,null,null,null,null,null,"V. Выполнение плановые значения показателей надежности, качества и энергетической эффективности объектов централизованных систем водоснабжения"]
[]
["№ п/п","Наименование показателя",null,null,"ед. изм.","Значение за 2015 год",null,null,null,null,null,null,"№ п/п","Наименование показателя",null,null,"ед. изм.","Значение за 2015 год"]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,null,"план","факт","откл"]
["Показатели качества воды",null,null,null,null,null,null,null,null,null,null,null,"Показатели качества воды"]
[1,"Доля проб питьевой воды, подаваемой с водопроводных станций в распределительную водопроводную сеть, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды",null,null,"%",null,{"$f":"'показатели надежн и качества'!D10","v":0},{"$f":"G37-F37","v":0},null,null,null,null,1,"Доля проб питьевой воды, подаваемой с водопроводных станций в распределительную водопроводную сеть, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды",null,null,"%",null,{"$f":"ROUND('показатели надежн и качества'!P10,2)","v":0},{"$f":"S37-R37","v":0}]
[2,"Доля проб питьевой воды в распределительной водопроводной сети, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды",null,null,"%",null,{"$f":"'показатели надежн и качества'!D13","v":0},{"$f":"G38-F38","v":0},null,null,null,null,2,"Доля проб питьевой воды в распределительной водопроводной сети, не соответствующих установленным требованиям, в общем объеме проб, отобранных по результатам производственного контроля качества питьевой воды",null,null,"%",null,{"$f":"ROUND('показатели надежн и качества'!P13,2)","v":0},{"$f":"S38-R38","v":0}]
["Показатели надежности и бесперебойности водоснабжения",null,null,null,null,null,null,null,null,null,null,null,"Показатели надежности и бесперебойности водоснабжения"]
[1,"Количество зафиксированных перерывов в подаче холодной воды, возникших в результате аварий, повреждений и иных технологических нарушений",null,null,"ед в год/ км",null,{"$f":"'показатели надежн и качества'!D17","v":0},{"$f":"G40-F40","v":0},null,null,null,null,1,"Количество зафиксированных перерывов в подаче холодной воды, возникших в результате аварий, повреждений и иных технологических нарушений",null,null,"ед в год/ км",null,{"$f":"ROUND(G40,2)","v":0},{"$f":"S40-R40","v":0}]
["Показатели энергетической эффективности использования ресурсов",null,null,null,null,null,null,null,null,null,null,null,"Показатели энергетической эффективности использования ресурсов"]
[1,"Доля потерь воды в централизованных системах водоснабжения при транспортировке в общем объеме воды, поданной в водопроводную сеть",null,null,"%",null,{"$f":"'показатели надежн и качества'!D21","v":0},{"$f":"G42-F42","v":0},null,null,null,null,1,"Доля потерь воды в централизованных системах водоснабжения при транспортировке в общем объеме воды, поданной в водопроводную сеть",null,null,"%",{"$f":"ROUND('НП 2015'!D26,2)","v":0},{"$f":"ROUND(G42,2)","v":0},{"$f":"S42-R42","v":0}]
[2,"Удельный расход электроэнергии, потребляемой в технологическом процессе для подготовки воды на единицу объема воды, отпускаемой в сеть",null,null,"кВт.ч  куб.м",null,{"$f":"'показатели надежн и качества'!D22","v":0},{"$f":"G43-F43","v":0},null,null,null,null,2,"Удельный расход электроэнергии, потребляемой в технологическом процессе для подготовки воды на единицу объема воды, отпускаемой в сеть",null,null,"кВт.ч  куб.м",null,{"$f":"ROUND(G43,2)","v":0},{"$f":"S43-R43","v":0}]
[3,"Удельный расход электроэнергии, потребляемой в технологическом процессе транспортировки воды на единицу объема транспортируемой воды, отпускаемой в сеть",null,null,"кВт.ч  куб.м",null,{"$f":"'показатели надежн и качества'!D23","v":0},0,null,null,null,null,3,"Удельный расход электроэнергии, потребляемой в технологическом процессе транспортировки воды на единицу объема транспортируемой воды, отпускаемой в сеть",null,null,"кВт.ч  куб.м",null,{"$f":"ROUND(G44,2)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"VI. Расчет эффективности производственной программы"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"№ п/п","Наименование показателя",null,null,"ед. изм.","2015 год"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"план","факт","Динамика изменения, %"]
[null,null,null,null,null,null,null,null,null,null,null,null,1," Агрегированный показатель качества, надежности и энергетической эффективности\n объектов централизованных систем водоснабжения",null,null,"-",{"$f":"ROUND((R37/6+R38/6+R40/6+R42/6+R43/6+R44/6),2)","v":0},{"$f":"ROUND((S37/6+S38/6+S40/6+S42/6+S43/6+S44/6),2)","v":0},{"$f":"IF(R50=0,0,S50/R50*100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,2,"Динамика изменения расходов на реализацию производственной программы",null,null,"%",{"$f":"ROUND(R30,2)","v":0},{"$f":"ROUND(S30,2)","v":0},{"$f":"IF(R51=0,0,S51/R51*100)","v":0}]

{"sheet":"отчет ПП2","index":20,"n_rows":59,"n_cols":20,"rows_kept":59,"cut":false,"hidden":false,"merged":[[4,0,4,1],[4,2,4,7],[5,0,5,1],[5,2,5,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,7],[1,0,1,1],[1,2,1,3],[1,4,1,5],[11,4,11,5],[12,0,13,0],[12,1,13,4],[12,5,12,7],[8,0,8,1],[8,5,8,7],[9,2,9,3],[9,4,9,5],[6,0,6,1],[6,2,6,7],[7,0,7,1],[7,2,7,7],[21,0,22,0],[21,1,22,4],[21,5,21,7],[17,1,17,4],[18,2,18,3],[18,4,18,5],[14,1,14,4],[15,1,15,4],[16,1,16,4],[40,0,41,0],[40,5,40,7],[43,8,44,8],[43,9,44,9],[44,0,44,7],[38,0,38,7],[39,2,39,3],[39,4,39,5],[42,12,42,15],[44,11,44,18],[50,1,50,3],[48,0,48,7],[49,1,49,3],[46,11,47,11],[46,12,47,14],[46,15,47,15],[46,16,46,18],[46,0,47,0],[46,1,47,3],[46,4,47,4],[46,5,46,7],[1,11,1,12],[1,13,1,14],[1,15,1,16],[2,11,2,12],[2,13,2,18],[3,11,3,12],[3,13,3,18],[40,1,41,4],[42,1,42,4],[35,1,35,4],[36,1,36,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[33,1,33,4],[34,1,34,4],[23,1,23,4],[24,1,24,4],[25,1,25,4],[26,1,26,4],[27,1,27,4],[28,1,28,4],[11,2,11,3],[7,11,7,12],[7,13,7,18],[8,11,8,12],[8,16,8,18],[9,13,9,14],[9,15,9,16],[4,11,4,12],[4,13,4,18],[5,11,5,12],[5,13,5,18],[6,11,6,12],[6,13,6,18],[21,11,22,11],[21,12,22,15],[21,16,21,18],[11,13,11,14],[11,15,11,16],[12,11,13,11],[12,12,13,15],[12,16,12,18],[14,12,14,15],[23,12,23,15],[24,12,24,15],[25,12,25,15],[26,12,26,15],[27,12,27,15],[28,12,28,15],[15,12,15,15],[16,12,16,15],[17,12,17,15],[18,13,18,14],[18,15,18,16],[35,12,35,15],[36,12,36,15],[38,11,38,18],[39,13,39,14],[39,15,39,16],[40,11,41,11],[40,12,41,15],[40,16,40,18],[29,12,29,15],[30,12,30,15],[31,12,31,15],[32,12,32,15],[33,12,33,15],[34,12,34,15],[56,12,56,16],[56,17,56,18],[57,12,57,16],[57,17,57,18],[58,12,58,16],[58,17,58,18],[48,11,48,18],[49,12,49,14],[50,12,50,14],[53,13,53,14],[53,15,53,16],[54,11,55,11],[54,12,55,16],[54,17,55,18]]}
["I. Отчет о выполнении производственной программы за 2015 год",null,null,null,null,null,null,null,null,null,null,"I. Отчет о выполнении производственной программы за 2015 год"]
[]
["Полное наименование организации",null,{"$f":"Титульный!C10","v":" "},null,null,null,null,null,null,null,null,"Полное наименование организации",null,{"$f":"C3","v":" "}]
["Юридический адрес, телефон, факс",null,{"$f":"CONCATENATE('данные об организации'!C5,'данные об организации'!C6)","v":""},null,null,null,null,null,null,null,null,"Юридический адрес, телефон, факс",null,{"$f":"C4","v":""}]
["ИНН",null,{"$f":"Титульный!C9","v":""},null,null,null,null,null,null,null,null,"ИНН",null,{"$f":"C5","v":""}]
["Сфера деятельности",null,{"$f":"Титульный!C15","v":"Водоснабжение"},null,null,null,null,null,null,null,null,"Сфера деятельности",null,{"$f":"C6","v":"Водоснабжение"}]
["Наименование уполномоченного органа",null,"Департамент тарифного регулирования Томской   области",null,null,null,null,null,null,null,null,"Наименование уполномоченного органа",null,"Департамент тарифного регулирования Томской   области"]
["Юридический адрес, телефон, факс",null,"634041, г. Томск, пр. Кирова 41, тел./факс: (3822)   560-373",null,null,null,null,null,null,null,null,"Юридический адрес, телефон, факс",null,"634041, г. Томск, пр. Кирова 41, тел./факс: (3822)   560-373"]
["Период реализации производственной программы (график реализации мероприятий производственной программы)",null,"с ",null,"по","2015-12-31",null,null,null,null,null,"Период реализации производственной программы (график реализации мероприятий производственной программы)",null,"с ","2015-01-01","по","2015-12-31",null,null,"см. приказ, если неполный год"]
[]
["II. Выполнение плановых мероприятий",null,null,null,null,null,null,null,null,null,null,"II. Выполнение плановых мероприятий"]
[]
["№ п/п","Вид плановых мероприятий",null,null,null,"Сумма за 2015 год, тыс.руб",null,null,null,null,null,"№ п/п","Вид плановых мероприятий",null,null,null,"Сумма за 2015 год, тыс.руб"]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,"план","факт","откл"]
[1,"Плановые мероприятия: по ремонту объектов водоснабжения и водопроводных сетей, направленные на улучшение качества питьевой воды, обслуживания абонентов",null,null,null,null,{"$f":"'Смета факт'!C78/1000","v":0},{"$f":"G15-F15","v":0},null,null,null,1,"Плановые мероприятия: по ремонту объектов водоснабжения и водопроводных сетей, направленные на улучшение качества питьевой воды, обслуживания абонентов",null,null,null,{"$f":"ROUND('анализ факт сметы'!C76/1000,2)","v":0},{"$f":"ROUND('анализ факт сметы'!D76/1000,2)","v":0},{"$f":"R15-Q15","v":0},"см. приказ, если неполный год"]
[2,"Плановые мероприятия по энергосбережению и повышению энергетической эффективности, в том числе по снижению удельного расхода электроэнергии в технологическом процессе очистки (транспортировки) сточных вод",null,null,null,0,null,{"$f":"G16-F16","v":0},"расшифровать источники",null,null,2,"Плановые мероприятия по энергосбережению и повышению энергетической эффективности, в том числе по снижению потерь воды при транспортировке",null,null,null,0,{"$f":"ROUND(G16,2)","v":0},{"$f":"R16-Q16","v":0}]
[3,"Другие мероприятия",null,null,null,0,null,{"$f":"G17-F17","v":0},"расшифровать источники",null,null,3,"Другие мероприятия",null,null,null,0,{"$f":"ROUND(G17,2)","v":0},{"$f":"R17-Q17","v":0}]
[null,"Итого",null,null,null,{"$f":"SUM(F15:F17)","v":0},{"$f":"SUM(G15:G17)","v":0},0,null,null,null,null,"Итого",null,null,null,{"$f":"SUM(Q15:Q17)","v":0},{"$f":"SUM(R15:R17)","v":0},0]
[]
["III. Показатели производственной деятельности организации",null,null,null,null,null,null,null,null,null,null,"III. Показатели производственной деятельности организации"]
[]
["№ п/п","Наименование показателя",null,null,null,"Объем за 2015 год, тыс. куб.м.",null,null,null,null,null,"№ п/п","Наименование показателя",null,null,null,"Объем за 2015 год, тыс. куб.м."]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,"план","факт","откл"]
["1.","Поднято воды насосными станциями 1 подъема",null,null,null,null,{"$f":"'баланс ВСН'!D10/1000","v":0},{"$f":"G24-F24","v":0},null,null,null,"1.","Поднято воды насосными станциями 1 подъема",null,null,null,{"$f":"ROUND('НП 2015'!D8,2)","v":0},{"$f":"ROUND(G24,2)","v":0},{"$f":"R24-Q24","v":0},"см. приказ, если неполный год"]
["2.","Пропущено воды через водопроводные очистные сооружения",null,null,null,null,{"$f":"'баланс ВСН'!D15/1000","v":0},{"$f":"G25-F25","v":0},null,null,null,"2.","Пропущено воды через водопроводные очистные сооружения",null,null,null,{"$f":"ROUND('НП 2015'!D13,2)","v":0},{"$f":"ROUND(G25,2)","v":0},{"$f":"R25-Q25","v":0},"см. приказ, если неполный год"]
["3.","Расход воды на хозяйственные и технологические нужды",null,null,null,null,{"$f":"'баланс ВСН'!D16/100","v":0},0,null,null,null,"3.","Расход воды на хозяйственные и технологические нужды",null,null,null,{"$f":"ROUND('НП 2015'!D14,2)","v":0},0,0,"см. приказ, если неполный год"]
["4.","Получено воды со стороны",null,null,null,null,{"$f":"'баланс ВСН'!D22/1000","v":0},0,null,null,null,"4.","Получено воды со стороны",null,null,null,{"$f":"ROUND('НП 2015'!D20,2)","v":0},0,0,"см. приказ, если неполный год"]
["5.","Подано воды в водопроводную сеть, в том числе:",null,null,null,null,{"$f":"G29+G31","v":0},0,null,null,null,"5.","Подано воды в водопроводную сеть, в том числе:",null,null,null,{"$f":"ROUND('НП 2015'!D22,2)","v":0},0,0,"см. приказ, если неполный год"]
["6.","Потери воды в водопроводных сетях",null,null,null,null,{"$f":"'баланс ВСН'!D26/1000","v":0},0,null,null,null,"6.","Потери воды в водопроводных сетях",null,null,null,{"$f":"ROUND('НП 2015'!D24,2)","v":0},0,0,"см. приказ, если неполный год"]
["6.1."," то же в % к отпуску в сеть",null,null,null,null,{"$f":"'баланс ВСН'!D28","v":0},0,null,null,null,"6.1."," то же в % к отпуску в сеть",null,null,null,{"$f":"ROUND('НП 2015'!D26,2)","v":0},0,0,"см. приказ, если неполный год"]
["7.","Отпущено (реализовано) воды  всего, в том числе:",null,null,null,null,{"$f":"'баланс ВСН'!D30/1000","v":0},0,null,null,null,"7.","Отпущено (реализовано) воды  всего, в том числе:",null,null,null,{"$f":"ROUND('НП 2015'!D28,2)","v":0},0,0,"см. приказ, если неполный год"]
["7.1.","расход воды на собственные нужды предприятия",null,null,null,null,{"$f":"'баланс ВСН'!D31/1000","v":0},0,null,null,null,"7.1.","           Расход воды на собственные нужды предприятия",null,null,null,{"$f":"ROUND('НП 2015'!D29,2)","v":0},0,0,"см. приказ, если неполный год"]
["7.2.","отпущено воды другим водопроводам",null,null,null,null,{"$f":"'баланс ВСН'!D32/1000","v":0},0,null,null,null,"7.2.","          Отпущено воды другим водопроводам",null,null,null,{"$f":"ROUND('НП 2015'!D30,2)","v":0},0,0,"см. приказ, если неполный год"]
["7.3.","оттпущено товарной воды сторонним  потребителям, в том числе:",null,null,null,null,{"$f":"G35+G36+G37","v":0},0,null,null,null,"7.3.","          Отпущено товарной воды сторонним  потребителям, в том числе:",null,null,null,{"$f":"ROUND('НП 2015'!D31,2)","v":0},0,0,"см. приказ, если неполный год"]
["7.3.1.","бюджетные организации",null,null,null,null,{"$f":"'баланс ВСН'!D34/1000","v":0},0,null,null,null,"7.3.1.","                     бюджетные организации",null,null,null,{"$f":"ROUND('НП 2015'!D32,2)","v":0},0,0,"см. приказ, если неполный год"]
["7.3.2.","население",null,null,null,null,{"$f":"'баланс ВСН'!D37/1000","v":0},0,null,null,null,"7.3.2.","                     население",null,null,null,{"$f":"ROUND('НП 2015'!D35,2)","v":0},0,0,"см. приказ, если неполный год"]
["7.3.3.","прочие предприятия ",null,null,null,null,{"$f":"'баланс ВСН'!D40/1000","v":0},0,null,null,null,"7.3.3.","                     прочие предприятия ",null,null,null,{"$f":"ROUND('НП 2015'!D38,2)","v":0},0,0,"см. приказ, если неполный год"]
[]
["IV. Объем финансовых потребностей, необходимых для реализации производственной программы",null,null,null,null,null,null,null,null,null,null,"IV. Объем финансовых потребностей, необходимых для реализации производственной программы"]
[]
["№ п/п","Наименование показателя",null,null,null,"Сумма за 2015 год, тыс.руб",null,null,null,null,null,"№ п/п","Наименование показателя",null,null,null,"Сумма за 2015 год, тыс.руб"]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,"план","факт","откл"]
[1,"Необходимая валовая выручка",null,null,null,null,{"$f":"'Смета факт'!C175/1000","v":0},{"$f":"G43-F43","v":0},null,null,null,1,"Необходимая валовая выручка",null,null,null,{"$f":"ROUND('анализ факт сметы'!C173/1000,2)","v":0},{"$f":"ROUND('анализ факт сметы'!E173/1000,2)","v":0},{"$f":"R43-Q43","v":0},"см. приказ, если неполный год"]
[]
["V. Выполнение целевых показателей деятельности регулируемой организации в сфере водоснабжения",null,null,null,null,null,null,null,null,null,null,"V. Выполнение целевых показателей деятельности регулируемой организации в сфере водоснабжения"]
[]
["№ п/п","Наименование показателя",null,null,"ед. изм.","Значение за 2015 год",null,null,null,null,null,"№ п/п","Наименование показателя",null,null,"ед. изм.","Значение за 2015 год"]
[null,null,null,null,null,"план","факт","откл",null,null,null,null,null,null,null,null,"план","факт","откл"]
["Показатели качества воды",null,null,null,null,null,null,null,null,null,null,"Показатели качества воды"]
[1,"Удельный расход электроэнергии на 1 куб.м. реализованной холодной воды",null,null,"кВт.час / куб.м.",null,{"$f":"'баланс ВСН'!D58","v":0},{"$f":"G50-F50","v":0},null,null,null,1,"Удельный расход электроэнергии на 1 куб.м. реализованной холодной воды",null,null,"кВт.час / куб.м.",{"$f":"ROUND('НП 2015'!D56,2)","v":0},{"$f":"ROUND('баланс ВСН'!D58,2)","v":0},{"$f":"R50-Q50","v":0}]
[1,"Доля потерь воды в централизованных системах водоснабжения при транспортировке в общем объеме воды, поданной в водопроводную сеть",null,null,"%",null,{"$f":"'показатели надежн и качества'!D21","v":0},{"$f":"G51-F51","v":0},null,null,null,1,"Доля потерь воды в централизованных системах водоснабжения при транспортировке в общем объеме воды, поданной в водопроводную сеть",null,null,"%",{"$f":"ROUND('НП 2015'!D26,2)","v":0},{"$f":"ROUND('показатели надежн и качества'!D21,2)","v":0},{"$f":"R51-Q51","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"VI. Расчет эффективности производственной программы"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"№ п/п","Наименование показателя",null,null,null,null,"Значение за 2015 год, %"]
[]
[null,null,null,null,null,null,null,null,null,null,null,1,"Динамика изменения удельного расхода электроэнергии на 1 куб.м. реализованной воды",null,null,null,null,{"$f":"IF(Q50=0,0,R50/Q50*100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,2,"Динамика изменения доли потерь воды в централизованных системах водоснабжения при транспортировке в общем объеме воды, поданной в водопроводную сеть",null,null,null,null,{"$f":"IF(Q51=0,0,R51/Q51*100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,3,"Динамика изменения расходов на реализацию производственной программы",null,null,null,null,{"$f":"IF(Q43=0,0,R43/Q43*100)","v":0}]

{"sheet":"НП 2015","index":21,"n_rows":63,"n_cols":4,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,0,0,3],[3,3,4,3],[1,0,1,3],[2,0,2,3],[3,0,6,0],[3,1,6,1],[3,2,6,2]]}
["Натуральные показатели, принятые к расчету тарифов на 2015 год"]
[]
[]
["№ п/п","Наименование показателей","Единица измерения","2015 год"]
[]
[null,null,null,"утв. ДТР ТО"]
[null,null,null,"всего"]
["1.","Поднято воды насосными станциями 1 подъема, в том числе:","тыс.куб.м"]
[null,"в том числе на нужды ГВС","тыс.куб.м"]
["1.1.","Из поверхностных водоисточников","тыс.куб.м"]
["1.2.","Из подземных водоисточников","тыс.куб.м"]
[null,"Доочищенная сточная вода для нужд технического водоснабжения","тыс.куб.м"]
["2.","Пропущено воды через водопроводные очистные сооружения","тыс.куб.м"]
["3.","Расход воды на хозяйственные и технологические нужды, в т.ч.","тыс.куб.м"]
["3.1.","                        на очистные сооружения","тыс.куб.м"]
["3.2.","                       на промывку ","тыс.куб.м"]
["3.3.","                       на хозяйственно-бытовые нужды","тыс.куб.м"]
["3.4.","                       прочие","тыс.куб.м"]
["3.5."," вода на хозяйственные и технологические нужды в % к поднятой воде","%"]
["4.","Получено воды  со стороны","тыс.куб.м"]
[null,"в том числе на нужды ГВС","тыс.куб.м"]
["5.","Подано воды в водопроводную сеть, в том числе:","тыс.куб.м"]
[null,"     своими насосами","тыс.куб.м"]
["6.","Потери воды в водопроводных сетях    ","тыс.куб.м"]
[null,"в том числе потери горячей воды","тыс.куб.м"]
[null," то же в % к отпуску в сеть","%"]
["6.1.","                в том числе расход воды на промывку систем водоснабжения (водопроводных сетей)","тыс.куб.м"]
["7.","Отпущено (реализовано) воды  всего, в том числе:","тыс.куб.м"]
["7.1.","           Расход воды на собственные нужды предприятия","тыс.куб.м"]
["7.2.","          Отпущено воды другим водопроводам","тыс.куб.м"]
["7.3.","          Отпущено товарной воды сторонним  потребителям, в том числе:","тыс.куб.м"]
["7.3.1.","                     бюджетные организации","тыс.куб.м"]
[null," - по приборам учета","тыс.куб.м"]
[null," - по нормативам","тыс.куб.м"]
["7.3.2.","                     население","тыс.куб.м"]
[null," - по приборам учета","тыс.куб.м"]
[null," - по нормативам","тыс.куб.м"]
["7.3.3.","                     прочие","тыс.куб.м"]
[null," - по приборам учета","тыс.куб.м"]
[null," - по нормативам","тыс.куб.м"]
[null,"В ТОМ ЧИСЛЕ"]
["8.","Отпущено (реализовано) горячей воды  всего, в том числе:","тыс.куб.м"]
["8.1.","           Расход воды на собственные нужды предприятия","тыс.куб.м"]
["8.2.","          Отпущено воды другим водопроводам","тыс.куб.м"]
["8.3.","          Отпущено товарной воды сторонним  потребителям, в том числе:","тыс.куб.м"]
["8.3.1.","                     бюджетные организации","тыс.куб.м"]
[null," - по приборам учета","тыс.куб.м"]
[null," - по нормативам","тыс.куб.м"]
["8.3.2.","                     население","тыс.куб.м"]
[null," - по приборам учета","тыс.куб.м"]
[null," - по нормативам","тыс.куб.м"]
["8.3.3.","                     прочие","тыс.куб.м"]
[null," - по приборам учета"]
[null," - по нормативам"]
["9.","Объем потребленной электроэнергии ","кВт.ч."]
["9.1.","Удельный расход электроэнергии на реализованную воду","кВт*ч/куб.м"]
["10.","Объем реализации воды питьевого качества по приборам учета","тыс.куб.м"]
["11.","Объем реализации воды питьевого качества по нормативу","тыс.куб.м"]
["11.","Удельное потребление воды населением","куб.м/час"]
["12.","Объем отпущенной воды на 1 человека","м3/чел в мес"]
["13.","Присоединенная мощность потребителей товаров (услуг) по холодному водоснабжению","м3/час"]
[null,"Справочно:"]
[null,"Численность населения, получающего услуги организации коммунального комплекса","чел"]

{"sheet":"Смета 2015","index":22,"n_rows":137,"n_cols":6,"rows_kept":137,"cut":false,"hidden":false,"merged":[[0,0,2,0],[0,1,2,1],[0,2,0,5],[1,2,1,5]]}
["№ п/п","Наименование статей","2015 утверждено ДТР ТО"]
[null,null,"2015 год"]
[null,null,"итого","подъем, транспортировка, очистка","общехозяйственные расходы","Транспортные расходы"]
[]
["I","ПРОИЗВОДСТВЕННЫЕ РАСХОДЫ"]
["1.","Материалы , в том числе:"]
["1.1.","реагенты"]
["1.2.","закупка заполнителей фильтров (песок, гравий и пр.)"]
["1.3.","горюче-смазочные материалы"]
["1.4.","материалы и малоценные основные средства, в т.ч."]
["1.4.1.","материалы на техническое обслуживание"]
["1.4.2.","специальная одежда"]
["1.4.3.","хозяйственный инвентарь и другие  вспомогательные материалы"]
["2.","Расходы на энергетические ресурсы"]
["2.1.","Расходы на электроэнергию, в том числе"]
["2.1.1.","                      по показаниям счетчика "]
["2.1.2.","                      за заявленную мощность "]
["2.2.","Расходы электроэнергии на хозбытовые нужды"]
["2.3.","Расходы на тепловую энергию "]
["2.4.","Расходы воды на хозбытовые нужды"]
["2.5.","Расходы на услуги по водоотведению для хозбытовых нужд"]
["2.6.","Расходы на прочие энергоресурсы"]
["2.7.","Расходы на покупку холодной воды, в том числе:"]
["2.7.1.","                      технического качества"]
["2.7.2.","                      в том числе: покупка потерь"]
["2.7.3.","                      питьевого качества "]
["2.7.4.","                      в том числе: покупка потерь"]
["3.","Услуги, оказываемые сторонними организациями"]
["3.1.","Услуги по подъему воды, оказываемые сторонними       организациями"]
["3.2.","Услуги по очистке воды, оказываемые сторонними организациями"]
["3.3.","Услуги  по транспортированию воды, оказываемые сторонними организациями, всего"]
["3.3.1.","                  в том числе:    услуги по транспортированию неочищенной воды, оказываемые сторонними организациями"]
["3.3.2.","                  услуги  по транспортированию очищенной воды, оказываемые сторонними организациями               "]
["4.","Расходы на оплату труда и отчисления на социальные нужды основного производственного персонала"]
["4.1.","Расходы на оплату труда основного производственного персонала, в том числе"]
["4.2.","Численность производственного персонала, распределяемого на регулируемый вид деятельности, ед."]
["4.2.1.","Ставка рабочего 1-го разряда (с учетом отраслевого коэффициента)"]
["4.3.","Отчисления на социальные нужды от расходов на оплату труда ОПП"]
["4.3.1."," % расходов на уплату страховых взносов в ПФ, ФСС, ОМС"]
["4.3.2.","% платежей в фонд социального страхования от несчастных случаев"]
["5.","Прочие производственные расходы"]
["5.1.","Транспортные расходы"]
["5.1.1.","Расходы на аренду спецтехники"]
["5.1.2.","Иные транспортные расходы на текущее обслуживание и ремонт (без учета транспортного налога)"]
["5.2.","Расходы на проведение аварийно-восстановительных работ, в том числе:"]
["7.2.1.","Заработная плата "]
["7.2.2.","Среднемесячная оплата труда "]
["7.2.3.","Численность персонала"]
["7.2.4.","Отчисления на соц.нужды от заработной платы"]
["7.2.5.","Прочие расходы"]
["5.3.","охрана труда всего, в том числе:"]
["5.3.1.","моющие средства"]
["5.3.2.","специальное питание"]
["5.3.3.","страхование персонала"]
["5.3.4.","аттестация"]
["5.3.5.","медицинский осмотр"]
["5.4.","расходы на льготный проезд"]
["5.5.","расходы на содержание зданий (за исключением расходов на энергетические ресурсы)"]
["5.6.","Производственный контроль качества воды"]
["5.6.1."," контроль качества воды"]
["5.6.2.","оборудование  лаборатории"]
["5.7.","прочие цеховые  расходы, не поименованные выше, в том числе:"]
["5.7.1.","            услуги связи"]
["5.7.2.","            лицензирование"]
["5.8.3.","            обучение персонала"]
["5.9.4.","            другие прочие цеховые расходы"]
["II","РЕМОНТНЫЕ РАСХОДЫ"]
["6.","Ремонт и техническое обслуживание основных средств, в том числе:"]
["6.1.","Текущий ремонт, в том числе:"]
["6.1.1.","  затраты на ремонт хоз. способом:"]
["6.1.1.1.","              заработная плата ремонтного персонала"]
["6.1.1.2.","              отчисления на соц. нужды от заработной платы                                                  ремонтного  персонала"]
["6.1.1.3.","              материалы"]
["6.1.2.","  затраты на ремонт подрядным способом"]
["6.2.","Капитальный ремонт основных средств, в том числе:"]
["6.2.1.","  затраты на ремонт хоз.способом:"]
["6.2.1.1.","            заработная плата ремонтного персонала"]
["6.2.1.2.","            отчисления на соц.нужды от заработной платы ремонтного персонала"]
["6.2.1.3.","            материалы"]
["6.2.2.","  затраты на ремонт подрядным способом"]
["7.","Отчисления в ремонтный фонд в случае его формирования "]
["III","АДМИНИСТРАТИВНЫЕ РАСХОДЫ"]
["8.","Административные расходы по распределению между видами деятельности"]
["8.1.","Расходы на оплату труда и отчисления на социальные нужды административно-управленческого персонала"]
["8.1.1.","           расходы на оплату труда основного административно-управленческого персонала"]
["8.1.2.","          численность административно-управленческого персонала, ед."]
["8.1.3.","Отчисления на социальные нужды от расходов на оплату труда АУП"]
[null,"    % расходов на уплату страховых взносов в ПФ, ФСС, ОМС"]
[null,"    % платежей в фонд социального страхования от несчастных случаев"]
["8.2.","Работы и услуги непроизводственного характера, оказываемые сторонними организациями (услуги связи, вневедомственная охрана, юридические, аудиторкие, информационные услуги и т.д.)"]
["8.3.","Арендная плата, лизинговые платежи, не связанные с объектами системы водоснабжения и водоотведения"]
["8.4.","Расходы на служебные командировки"]
["8.5.","Расходы на обучение персонала"]
["8.6.","Прочие административные расходы на производственные объекты"]
["8.6.1.","Расходы на страхование производственных объектов"]
["8.6.2.","Прочие расходы"]
["IV","Сбытовые расходы гарантирующих организаций"]
["9.","Расходы по сомнительным долгам"]
["V","РАСХОДЫ НА АМОРТИЗАЦИЮ ОСНОВНЫХ СРЕДСТВ И НЕМАТЕРИАЛЬНЫХ АКТИВОВ"]
["10.","Амортизация основных средств"]
["VI","РАСХОДЫ НА АРЕНДНУЮ ПЛАТУ, ЛИЗИНГОВЫЕ ПЛАТЕЖИ, КОНЦЕССИОННУЮ ПЛАТУ"]
["11.","Аренда основных средств, из них:"]
["11.1.","        по договорам лизинга"]
["11.2.","        по концессионным соглашениям"]
["11.3.","        по другим договорам"]
["12.","Аренда земельных участков"]
["VII","РАСХОДЫ, СВЯЗАННЫЕ С ОПЛАТОЙ НАЛОГОВ И СБОРОВ"]
["12.","Налоги и сборы"]
["12.1.","             водный налог"]
["12.2.","             налог на землю"]
["12.3.","             налог на имущество"]
["12.4.","             плата за загрязнение окружающей среды"]
["12.5.","             транспортный налог"]
["12.6.","             прочие налоги и сборы"]
["VIII","НОРМАТИВНАЯ ПРИБЫЛЬ"]
["13.","Финансовый результат от реализации"]
[null,"в том числе в %"]
["13.1.","средства на возврат займов и кредитов и процентов по ним"]
["13.2.","расходы на капитальные вложения (инвестиции)"]
["13.3.","денежные выплаты социального характера (по коллективному договору)"]
["13.4.","другие расходы, не учитываемые при определении налоговой бызы налога на прибыль"]
["13.5.","прибыль, обеспечивающая финансирование других расходов, не учитываемых  при определении налоговой бызы налога на прибыль (остающаяся в распоряжении организации)"]
["13.6.","налог на прибыль"]
[null," (или)единый налог при УСН "]
["14.","Недополученный по независящим причинам доход"]
["14.1.","выпадающие расходы/экономия (в целях выравнивания сметы между полугодия регулируемого периода)"]
["14.2.","экономически обоснованные расходы, понесённые за отчётные периоды "]
["14.3.","выпадающие доходы за отчётные периоды регулирования, связанные с изменением объёмов реализации  "]
["14.4.","Избыток средств, полученный за отчётные периоды регулирования"]
["15.","Расчетная предпринимательская прибыль гарантирующей организации"]
["IХ","НЕОБХОДИМАЯ ВАЛОВАЯ ВЫРУЧКА"]
[null,"Товарная продукция"]
[null,"Затраты на собственное потребление"]
["16.","Отпущено воды всего, м3, в том числе: "]
["16.1.","на собственное потребление"]
["16.2.","сторонним потребителям"]
["17.","Цена (тариф) на холодную воду, руб./м3"]

{"sheet":"анализ факт сметы","index":23,"n_rows":180,"n_cols":18,"rows_kept":180,"cut":false,"hidden":false,"merged":[[0,0,0,17],[1,0,1,17],[2,0,2,17],[5,0,6,0],[5,1,6,1],[5,2,5,6],[5,7,5,11],[5,12,5,16],[5,17,6,17]]}
["Анализ фактической  сметы расходов и НВВ по установленному тарифу в сфере водоснабжения за 2015 год"]
[{"$f":"Титульный!C10","v":" "}]
[{"$f":"Титульный!C19","v":0}]
["район",{"$f":"Титульный!C6","v":""},{"$f":"Титульный!C7","v":""}]
[]
["№ п/п","Наименование статьи","ВСЕГО",null,null,null,null,"имущество, переданное по договору аренды (концессионному соглашению) или находящееся в собственности",null,null,null,null,"бесхозяйное имущество",null,null,null,null,"Примечание"]
[null,null,"план","факт организации","факт, принятый ДТР","Абсолютное отклонение","Относительное отклонение","план","факт организации","факт, принятый ДТР","Абсолютное отклонение","Относительное отклонение","план","факт организации","факт, принятый ДТР","Абсолютное отклонение","Относительное отклонение"]
["I","ПРОИЗВОДСТВЕННЫЕ РАСХОДЫ",{"$f":"C9+C17+C30+C36+C43","v":0},{"$f":"D9+D17+D30+D36+D43","v":0},{"$f":"E9+E17+E30+E36+E43","v":0},0,{"$f":"IF(C8=0,0,E8/C8)","v":0},0,0,0,{"$f":"K9+K17+K30+K36+K43","v":0},{"$f":"IF(H8=0,0,J8/H8)","v":0},0,0,0,{"$f":"P9+P17+P30+P36+P43","v":0},{"$f":"IF(M8=0,0,O8/M8)","v":0}]
["1.","Расходы на приобретение сырья и материалов и их хранения",{"$f":"C10+C11+C12+C13","v":0},{"$f":"D10+D11+D12+D13","v":0},{"$f":"E10+E11+E12+E13","v":0},0,0,0,0,0,{"$f":"K10+K11+K12+K13","v":0},0,0,0,0,{"$f":"P10+P11+P12+P13","v":0},0]
["1.1.","реагенты",{"$f":"H10+M10","v":0},{"$f":"I10+N10","v":0},0,{"$f":"E10-C10","v":0},0,{"$f":"IF('Смета 2015'!D7=\"х\",0,'Смета 2015'!D7)","v":0},{"$f":"'Смета факт'!D12","v":0},null,{"$f":"J10-H10","v":0},0,null,{"$f":"'Смета факт'!H12","v":0},null,{"$f":"O10-M10","v":0},0]
["1.2.","заполнители фильтров (песок, гравий и пр.)",{"$f":"H11+M11","v":0},{"$f":"I11+N11","v":0},{"$f":"J11+O11","v":0},{"$f":"E11-C11","v":0},0,{"$f":"IF('Смета 2015'!D8=\"х\",0,'Смета 2015'!D8)","v":0},{"$f":"'Смета факт'!D13","v":0},null,{"$f":"J11-H11","v":0},0,null,{"$f":"'Смета факт'!H13","v":0},null,{"$f":"O11-M11","v":0},0]
["1.3.","горюче-смазочные материалы",0,0,0,0,{"$f":"IF(C12=0,0,E12/C12)","v":0},{"$f":"IF('Смета 2015'!D9=\"х\",0,'Смета 2015'!D9)","v":0},{"$f":"'Смета факт'!D14","v":0},null,0,0,null,{"$f":"'Смета факт'!H14","v":0},null,0,0]
["1.4.","материалы и малоценные основные средства, в т.ч.",{"$f":"C14+C15+C16","v":0},{"$f":"D14+D15+D16","v":0},{"$f":"E14+E15+E16","v":0},0,0,0,0,0,{"$f":"K14+K15+K16","v":0},0,0,0,0,{"$f":"P14+P15+P16","v":0},0]
["1.4.1.","материалы на техническое обслуживание",{"$f":"H14+M14","v":0},{"$f":"I14+N14","v":0},{"$f":"J14+O14","v":0},{"$f":"E14-C14","v":0},0,{"$f":"IF('Смета 2015'!D11=\"х\",0,'Смета 2015'!D11)","v":0},{"$f":"'Смета факт'!D16","v":0},null,{"$f":"J14-H14","v":0},0,null,{"$f":"'Смета факт'!H16","v":0},null,{"$f":"O14-M14","v":0},0]
["1.4.2.","специальная одежда",0,0,0,0,0,{"$f":"IF('Смета 2015'!D12=\"х\",0,'Смета 2015'!D12)","v":0},{"$f":"'Смета факт'!D17","v":0},null,0,0,null,{"$f":"'Смета факт'!H17","v":0},null,0,0]
["1.4.3.","хозяйственный инвентарь и другие  вспомогательные материалы",0,0,0,0,0,{"$f":"IF('Смета 2015'!D13=\"х\",0,'Смета 2015'!D13)","v":0},{"$f":"'Смета факт'!D18","v":0},null,0,0,null,{"$f":"'Смета факт'!H18","v":0},null,0,0]
["2.","Расходы на энергетические ресурсы и холодную воду",{"$f":"C18+C21+C22+C23+C24+C25","v":0},{"$f":"D18+D21+D22+D23+D24+D25","v":0},{"$f":"E18+E21+E22+E23+E24+E25","v":0},0,0,0,0,0,{"$f":"K18+K21+K22+K23+K24+K25","v":0},0,0,0,0,{"$f":"P18+P21+P22+P23+P24+P25","v":0},0]
["2.1.","Электроэнергия, в том числе",{"$f":"H18+M18","v":0},{"$f":"I18+N18","v":0},{"$f":"J18+O18","v":0},{"$f":"E18-C18","v":0},{"$f":"IF(C18=0,0,E18/C18)","v":0},{"$f":"H19+H20","v":0},0,0,{"$f":"K19+K20","v":0},0,{"$f":"M19+M20","v":0},0,0,{"$f":"P19+P20","v":0},0]
["2.1.1.","активная",0,0,0,0,0,{"$f":"'Смета 2015'!D16","v":0},{"$f":"'Смета факт'!D21","v":0},null,{"$f":"('отчет по электроэнергии'!L16*'отчет по электроэнергии'!L13+'отчет по электроэнергии'!L32*'отчет по электроэнергии'!L29)","v":0},0,null,{"$f":"'Смета факт'!H21","v":0},null,{"$f":"('отчет по электроэнергии'!Q16*'отчет по электроэнергии'!Q13+'отчет по электроэнергии'!Q32*'отчет по электроэнергии'!Q29)","v":0},0]
["2.1.2.","мощность",0,0,0,0,0,{"$f":"'Смета 2015'!D17","v":0},{"$f":"'Смета факт'!D22","v":0},null,{"$f":"'отчет по электроэнергии'!L25*'отчет по электроэнергии'!L21","v":0},0,null,{"$f":"'Смета факт'!H22","v":0},null,{"$f":"'отчет по электроэнергии'!Q25*'отчет по электроэнергии'!Q21","v":0},0]
["2.2.","Тепловая энергия",0,0,0,0,0,{"$f":"IF('Смета 2015'!D19=\"х\",0,'Смета 2015'!D19)","v":0},{"$f":"'Смета факт'!D23","v":0},null,{"$f":"J21-H21","v":0},0,null,{"$f":"'Смета факт'!H23","v":0},null,{"$f":"O21-M21","v":0},0]
["2.3.","Вода на собственные нужды",{"$f":"H22+M22","v":0},{"$f":"I22+N22","v":0},{"$f":"J22+O22","v":0},{"$f":"E22-C22","v":0},0,{"$f":"IF('Смета 2015'!D20=\"х\",0,'Смета 2015'!D20)","v":0},{"$f":"'Смета факт'!D24","v":0},null,0,0,null,{"$f":"'Смета факт'!H24","v":0},null,0,0]
["2.4.","Водоотведение на собственные нужды",0,0,0,0,0,{"$f":"IF('Смета 2015'!D21=\"х\",0,'Смета 2015'!D21)","v":0},{"$f":"'Смета факт'!D25","v":0},null,0,0,null,{"$f":"'Смета факт'!H25","v":0},null,0,0]
["2.5.","Прочие энергоресурсы",0,0,0,0,0,{"$f":"IF('Смета 2015'!D22=\"х\",0,'Смета 2015'!D22)+IF('Смета 2015'!D18=\"х\",0,'Смета 2015'!D18)","v":0},{"$f":"'Смета факт'!D26","v":0},null,0,0,null,{"$f":"'Смета факт'!H26","v":0},null,0,0]
["2.6.","Расходы на покупку холодной воды, в том числе:",{"$f":"C26+C28","v":0},{"$f":"D26+D28","v":0},{"$f":"E26+E28","v":0},0,0,0,0,0,{"$f":"K26+K28","v":0},0,0,0,0,{"$f":"P26+P28","v":0},0]
["2.6.1.","технического качества",{"$f":"H26+M26","v":0},{"$f":"I26+N26","v":0},{"$f":"J26+O26","v":0},{"$f":"E26-C26","v":0},0,{"$f":"IF('Смета 2015'!D24=\"х\",0,'Смета 2015'!D24)","v":0},{"$f":"'Смета факт'!D28","v":0},null,{"$f":"J26-H26","v":0},0,null,{"$f":"'Смета факт'!H28","v":0},null,{"$f":"O26-M26","v":0},0]
["2.6.2.","в том числе: покупка потерь",0,0,0,0,0,{"$f":"IF('Смета 2015'!D25=\"х\",0,'Смета 2015'!D25)","v":0},{"$f":"'Смета факт'!D29","v":0},null,0,0,null,{"$f":"'Смета факт'!H29","v":0},null,0,0]
["2.6.3.","питьевого качества ",0,0,0,0,0,{"$f":"IF('Смета 2015'!D26=\"х\",0,'Смета 2015'!D26)","v":0},{"$f":"'Смета факт'!D30","v":0},null,0,0,null,{"$f":"'Смета факт'!H30","v":0},null,0,0]
["2.6.4.","в том числе: покупка потерь",0,0,0,0,0,{"$f":"IF('Смета 2015'!D27=\"х\",0,'Смета 2015'!D27)","v":0},{"$f":"'Смета факт'!D31","v":0},null,0,0,null,{"$f":"'Смета факт'!H31","v":0},null,0,0]
["3.","Расходы на оплат уработ и услуг, выполняемых сторонними организациями,  связанные с эксплуатацией централизованных систем либо объектов в составе таких систем, по регулируемым тарифам",{"$f":"C31+C32+C33","v":0},{"$f":"D31+D32+D33","v":0},{"$f":"E31+E32+E33","v":0},0,0,0,0,0,{"$f":"K31+K32+K33","v":0},0,0,0,0,{"$f":"P31+P32+P33","v":0},0]
["3.1.","Услуги по подъему воды",{"$f":"H31+M31","v":0},{"$f":"I31+N31","v":0},{"$f":"J31+O31","v":0},{"$f":"E31-C31","v":0},0,{"$f":"IF('Смета 2015'!D29=\"х\",0,'Смета 2015'!D29)","v":0},{"$f":"'Смета факт'!D33","v":0},null,{"$f":"J31-H31","v":0},0,null,{"$f":"'Смета факт'!H33","v":0},null,{"$f":"O31-M31","v":0},0]
["3.2.","Услуги по очистке воды",0,0,0,0,0,{"$f":"IF('Смета 2015'!D30=\"х\",0,'Смета 2015'!D30)","v":0},{"$f":"'Смета факт'!D34","v":0},null,0,0,null,{"$f":"'Смета факт'!H34","v":0},null,0,0]
["3.3.","Услуги  по транспортировке воды, в том числе",{"$f":"C34+C35","v":0},{"$f":"D34+D35","v":0},{"$f":"E34+E35","v":0},0,0,0,0,0,{"$f":"K34+K35","v":0},0,0,0,0,{"$f":"P34+P35","v":0},0]
["3.3.1.","транспортировка технической воды",{"$f":"H34+M34","v":0},{"$f":"I34+N34","v":0},{"$f":"J34+O34","v":0},{"$f":"E34-C34","v":0},0,{"$f":"IF('Смета 2015'!D32=\"х\",0,'Смета 2015'!D32)","v":0},{"$f":"'Смета факт'!D36","v":0},null,{"$f":"J34-H34","v":0},0,null,{"$f":"'Смета факт'!H36","v":0},null,{"$f":"O34-M34","v":0},0]
["3.3.2.","транспортировка питьевой воды     ",0,0,0,0,0,{"$f":"IF('Смета 2015'!D33=\"х\",0,'Смета 2015'!D33)","v":0},{"$f":"'Смета факт'!D37","v":0},null,0,0,null,{"$f":"'Смета факт'!H37","v":0},null,0,0]
["4.","Расходы на оплату труда и отчисления на социальные нужды",{"$f":"C37+C40","v":0},{"$f":"D37+D40","v":0},{"$f":"E37+E40","v":0},0,0,0,0,0,{"$f":"K37+K40","v":0},0,0,0,0,{"$f":"P37+P40","v":0},0]
["4.1.","Расходы на оплату труда основного персонала",{"$f":"H37+M37","v":0},{"$f":"I37+N37","v":0},{"$f":"J37+O37","v":0},{"$f":"E37-C37","v":0},0,{"$f":"IF('Смета 2015'!D35=\"х\",0,'Смета 2015'!D35)","v":0},{"$f":"'Смета факт'!D39","v":0},null,{"$f":"J37-H37","v":0},0,null,{"$f":"'Смета факт'!H39","v":0},null,{"$f":"O37-M37","v":0},0]
["4.2.","Численность основного персонала, относимого на регулируемый вид деятельности, чел",0,0,0,0,0,{"$f":"IF('Смета 2015'!D36=\"х\",0,'Смета 2015'!D36)","v":0},{"$f":"'Смета факт'!D40","v":0},null,0,0,null,{"$f":"'Смета факт'!H40","v":0},null,0,0]
["4.2.1.","Ставка рабочего 1-го разряда (с учетом отраслевого коэффициента)",null,null,null,0,0,{"$f":"IF('Смета 2015'!D37=\"х\",0,'Смета 2015'!D37)","v":0},{"$f":"'Смета факт'!D41","v":0},null,0,0,null,{"$f":"'Смета факт'!H41","v":0},null,0,0]
["4.3.","Отчисления на социальные нужды от расходов на оплату труда",{"$f":"H40+M40","v":0},{"$f":"I40+N40","v":0},{"$f":"J40+O40","v":0},0,0,{"$f":"IF('Смета 2015'!D38=\"х\",0,'Смета 2015'!D38)","v":0},{"$f":"'Смета факт'!D42","v":0},null,0,0,null,{"$f":"'Смета факт'!H42","v":0},null,0,0]
["4.3.1."," % расходов на уплату страховых взносов в ПФ, ФСС, ОМС",null,null,null,null,0,{"$f":"IF('Смета 2015'!D39=\"х\",0,'Смета 2015'!D39)","v":0},{"$f":"'Смета факт'!D43","v":0},null,null,0,null,{"$f":"'Смета факт'!H43","v":0},null,null,0]
["4.3.2.","% платежей в фонд социального страхования от несчастных случаев",null,null,null,null,0,{"$f":"IF('Смета 2015'!D40=\"х\",0,'Смета 2015'!D40)","v":0},{"$f":"'Смета факт'!D44","v":0},null,null,0,null,{"$f":"'Смета факт'!H44","v":0},null,null,0]
["5.","Прочие производственные расходы",{"$f":"C44+C65+C71+C72+C73","v":0},{"$f":"D44+D65+D71+D72+D73","v":0},{"$f":"E44+E65+E71+E72+E73","v":0},0,0,0,0,0,{"$f":"K44+K65+K71+K72+K73","v":0},0,0,0,0,{"$f":"P44+P65+P71+P72+P73","v":0},0]
["5.1.","Услуги собственных подразделений",{"$f":"C45+C50+C55+C60","v":0},{"$f":"D45+D50+D55+D60","v":0},{"$f":"E45+E50+E55+E60","v":0},0,0,0,0,0,{"$f":"K45+K50+K55+K60","v":0},0,0,0,0,{"$f":"P45+P50+P55+P60","v":0},0]
["5.1.1.","Услуги вспомогательных производств",{"$f":"C46+C48+C49","v":0},{"$f":"D46+D48+D49","v":0},{"$f":"E46+E48+E49","v":0},0,0,0,0,0,{"$f":"K46+K48+K49","v":0},0,0,0,0,{"$f":"P46+P48+P49","v":0},0]
["5.1.1.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",{"$f":"H46+M46","v":0},{"$f":"I46+N46","v":0},{"$f":"J46+O46","v":0},{"$f":"E46-C46","v":0},0,null,{"$f":"'Смета факт'!D48","v":0},null,{"$f":"J46-H46","v":0},0,null,{"$f":"'Смета факт'!H48","v":0},null,{"$f":"O46-M46","v":0},0]
["5.1.1.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,0,0,0,null,{"$f":"'Смета факт'!D49","v":0},null,0,0,null,{"$f":"'Смета факт'!H49","v":0},null,0,0]
["5.1.1.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,0,0,0,null,{"$f":"'Смета факт'!D50","v":0},null,0,0,null,{"$f":"'Смета факт'!H50","v":0},null,0,0]
["5.1.1.3.","Прочие расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D51","v":0},null,0,0,null,{"$f":"'Смета факт'!H51","v":0},null,0,0]
["5.1.2.","Транспортные расходы",{"$f":"C51+C53+C54","v":0},{"$f":"D51+D53+D54","v":0},{"$f":"E51+E53+E54","v":0},0,0,0,0,0,{"$f":"K51+K53+K54","v":0},0,0,0,0,{"$f":"P51+P53+P54","v":0},0]
["5.1.2.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",{"$f":"H51+M51","v":0},{"$f":"I51+N51","v":0},{"$f":"J51+O51","v":0},{"$f":"E51-C51","v":0},0,{"$f":"IF('Смета 2015'!F35=\"х\",0,'Смета 2015'!F35)","v":0},{"$f":"'Смета факт'!D53","v":0},null,{"$f":"J51-H51","v":0},0,null,{"$f":"'Смета факт'!H53","v":0},null,{"$f":"O51-M51","v":0},0]
["5.1.2.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,0,0,0,{"$f":"IF('Смета 2015'!F36=\"х\",0,'Смета 2015'!F36)","v":0},{"$f":"'Смета факт'!D54","v":0},null,0,0,null,{"$f":"'Смета факт'!H54","v":0},null,0,0]
["5.1.2.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,0,0,0,{"$f":"IF('Смета 2015'!F37=\"х\",0,'Смета 2015'!F37)","v":0},{"$f":"'Смета факт'!D55","v":0},null,0,0,null,{"$f":"'Смета факт'!H55","v":0},null,0,0]
["5.1.2.3.","Прочие расходы",0,0,0,0,0,{"$f":"'Смета 2015'!F131-SUM(H51,H53)","v":0},{"$f":"'Смета факт'!D56","v":0},null,0,0,null,{"$f":"'Смета факт'!H56","v":0},null,0,0]
["5.1.3.","Цеховые расходы",{"$f":"C56+C58+C59","v":0},{"$f":"D56+D58+D59","v":0},{"$f":"E56+E58+E59","v":0},0,0,0,0,0,{"$f":"K56+K58+K59","v":0},0,0,0,0,{"$f":"P56+P58+P59","v":0},0]
["5.1.3.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",{"$f":"H56+M56","v":0},{"$f":"I56+N56","v":0},{"$f":"J56+O56","v":0},{"$f":"E56-C56","v":0},0,null,{"$f":"'Смета факт'!D58","v":0},null,{"$f":"J56-H56","v":0},0,null,{"$f":"'Смета факт'!H58","v":0},null,{"$f":"O56-M56","v":0},0]
["5.1.3.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,0,0,0,null,{"$f":"'Смета факт'!D59","v":0},null,0,0,null,{"$f":"'Смета факт'!H59","v":0},null,0,0]
["5.1.3.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,0,0,0,null,{"$f":"'Смета факт'!D60","v":0},null,0,0,null,{"$f":"'Смета факт'!H60","v":0},null,0,0]
["5.1.3.3.","Прочие расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D61","v":0},null,0,0,null,{"$f":"'Смета факт'!H61","v":0},null,0,0]
["5.1.4.","Общепроизводственные расходы",{"$f":"C61+C63+C64","v":0},{"$f":"D61+D63+D64","v":0},{"$f":"E61+E63+E64","v":0},0,0,0,0,0,{"$f":"K61+K63+K64","v":0},0,0,0,0,{"$f":"P61+P63+P64","v":0},0]
["5.1.4.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",{"$f":"H61+M61","v":0},{"$f":"I61+N61","v":0},{"$f":"J61+O61","v":0},{"$f":"E61-C61","v":0},0,null,{"$f":"'Смета факт'!D63","v":0},null,{"$f":"J61-H61","v":0},0,null,{"$f":"'Смета факт'!H63","v":0},null,{"$f":"O61-M61","v":0},0]
["5.1.4.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,0,0,0,null,{"$f":"'Смета факт'!D64","v":0},null,0,0,null,{"$f":"'Смета факт'!H64","v":0},null,0,0]
["5.1.4.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,0,0,0,null,{"$f":"'Смета факт'!D65","v":0},null,0,0,null,{"$f":"'Смета факт'!H65","v":0},null,0,0]
["5.1.4.3.","Прочие расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D66","v":0},null,0,0,null,{"$f":"'Смета факт'!H66","v":0},null,0,0]
["5.2.","Охрана труда всего, в том числе:",{"$f":"SUM(C66:C70)","v":0},{"$f":"SUM(D66:D70)","v":0},{"$f":"SUM(E66:E70)","v":0},0,0,0,0,0,{"$f":"SUM(K66:K70)","v":0},0,0,0,0,{"$f":"SUM(P66:P70)","v":0},0]
["5.2.1.","моющие средства",{"$f":"H66+M66","v":0},{"$f":"I66+N66","v":0},{"$f":"J66+O66","v":0},{"$f":"E66-C66","v":0},0,{"$f":"IF('Смета 2015'!D52=\"х\",0,'Смета 2015'!D52)","v":0},{"$f":"'Смета факт'!D68","v":0},null,{"$f":"J66-H66","v":0},0,null,{"$f":"'Смета факт'!H68","v":0},null,{"$f":"O66-M66","v":0},0]
["5.2.2.","специальное питание",0,0,0,0,0,{"$f":"IF('Смета 2015'!D53=\"х\",0,'Смета 2015'!D53)","v":0},{"$f":"'Смета факт'!D69","v":0},null,0,0,null,{"$f":"'Смета факт'!H69","v":0},null,0,0]
["5.2.3.","страхование персонала (кроме ДМС)",0,0,0,0,0,{"$f":"IF('Смета 2015'!D54=\"х\",0,'Смета 2015'!D54)","v":0},{"$f":"'Смета факт'!D70","v":0},null,0,0,null,{"$f":"'Смета факт'!H70","v":0},null,0,0]
["5.2.4.","аттестация",0,0,0,0,0,{"$f":"IF('Смета 2015'!D55=\"х\",0,'Смета 2015'!D55)","v":0},{"$f":"'Смета факт'!D71","v":0},null,0,0,null,{"$f":"'Смета факт'!H71","v":0},null,0,0]
["5.2.5.","медицинский осмотр",0,0,0,0,0,{"$f":"IF('Смета 2015'!D56=\"х\",0,'Смета 2015'!D56)","v":0},{"$f":"'Смета факт'!D72","v":0},null,0,0,null,{"$f":"'Смета факт'!H72","v":0},null,0,0]
["5.3.","Расходы на льготный проезд",0,0,0,0,0,{"$f":"IF('Смета 2015'!D57=\"х\",0,'Смета 2015'!D57)","v":0},{"$f":"'Смета факт'!D73","v":0},null,0,0,null,{"$f":"'Смета факт'!H73","v":0},null,0,0]
["5.4.","Расходы на содержание зданий (вывоз ТБО, дератизация, дезинсекция)",0,0,0,0,{"$f":"IF(C72=0,0,E72/C72)","v":0},{"$f":"IF('Смета 2015'!D58=\"х\",0,'Смета 2015'!D58)","v":0},{"$f":"'Смета факт'!D74","v":0},null,0,{"$f":"IF(H72=0,0,J72/H72)","v":0},null,{"$f":"'Смета факт'!H74","v":0},null,0,{"$f":"IF(M72=0,0,O72/M72)","v":0}]
["5.5.","Производственный контроль качества воды",{"$f":"SUM(C74:C75)","v":0},{"$f":"SUM(D74:D75)","v":0},{"$f":"SUM(E74:E75)","v":0},0,0,0,0,0,{"$f":"SUM(K74:K75)","v":0},0,0,0,0,{"$f":"SUM(P74:P75)","v":0},0]
["5.5.1."," контроль качества воды",{"$f":"H74+M74","v":0},{"$f":"I74+N74","v":0},{"$f":"J74+O74","v":0},{"$f":"E74-C74","v":0},0,{"$f":"IF('Смета 2015'!D60=\"х\",0,'Смета 2015'!D60)","v":0},{"$f":"'Смета факт'!D76","v":0},null,{"$f":"J74-H74","v":0},0,null,{"$f":"'Смета факт'!H76","v":0},null,{"$f":"O74-M74","v":0},0]
["5.5.2.","оборудование  лаборатории",0,0,0,0,0,{"$f":"IF('Смета 2015'!D61=\"х\",0,'Смета 2015'!D61)","v":0},{"$f":"'Смета факт'!D77","v":0},null,0,0,null,{"$f":"'Смета факт'!H77","v":0},null,0,0]
["II","РЕМОНТНЫЕ РАСХОДЫ",{"$f":"C77+C88","v":0},{"$f":"D77+D88","v":0},{"$f":"E77+E88","v":0},0,0,0,0,0,{"$f":"K77+K88","v":0},0,0,0,0,{"$f":"P77+P88","v":0},0]
["6.1.","Текущий ремонт централизованных систем водоснабжения, объектов, входящих в состав таких систем, в том числе:",{"$f":"C78+C87","v":0},{"$f":"D78+D87","v":0},{"$f":"E78+E87","v":0},0,0,{"$f":"'Смета 2015'!D69","v":0},0,0,{"$f":"K78+K87","v":0},0,0,0,0,{"$f":"P78+P87","v":0},0]
["6.1.1.","затраты на ремонт хоз. способом:",{"$f":"SUM(C79:C86)","v":0},{"$f":"SUM(D79:D86)","v":0},{"$f":"SUM(E79:E86)","v":0},0,0,{"$f":"'Смета 2015'!D70","v":0},0,0,{"$f":"SUM(K79:K86)","v":0},0,0,0,0,{"$f":"SUM(P79:P86)","v":0},0]
["6.1.1.1.","заработная плата ремонтного персонала",{"$f":"H79+M79","v":0},{"$f":"I79+N79","v":0},{"$f":"J79+O79","v":0},{"$f":"E79-C79","v":0},0,{"$f":"IF('Смета 2015'!D71=\"х\",0,'Смета 2015'!D71)","v":0},{"$f":"'Смета факт'!D81","v":0},null,{"$f":"J79-H79","v":0},0,null,{"$f":"'Смета факт'!H81","v":0},null,{"$f":"O79-M79","v":0},0]
["6.1.1.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,0,0,0,null,{"$f":"'Смета факт'!D82","v":0},null,0,0,null,{"$f":"'Смета факт'!H82","v":0},null,0,0]
["6.1.1.2.","отчисления на социальные нужды от расходов на оплату труда",0,0,0,0,0,{"$f":"IF('Смета 2015'!D72=\"х\",0,'Смета 2015'!D72)","v":0},{"$f":"'Смета факт'!D83","v":0},null,0,0,null,{"$f":"'Смета факт'!H83","v":0},null,0,0]
["6.1.1.3.","материалы",0,0,0,0,0,{"$f":"IF('Смета 2015'!D73=\"х\",0,'Смета 2015'!D73)","v":0},{"$f":"'Смета факт'!D84","v":0},null,0,0,null,{"$f":"'Смета факт'!H84","v":0},null,0,0]
["6.1.1.4.","услуги вспомогательных производств",0,0,0,0,0,null,{"$f":"'Смета факт'!D85","v":0},null,0,0,null,{"$f":"'Смета факт'!H85","v":0},null,0,0]
["6.1.1.5.","транспортные расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D86","v":0},null,0,0,null,{"$f":"'Смета факт'!H86","v":0},null,0,0]
["6.1.1.6.","цеховые расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D87","v":0},null,0,0,null,{"$f":"'Смета факт'!H87","v":0},null,0,0]
["6.1.1.7.","общехозяйственные расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D88","v":0},null,0,0,null,{"$f":"'Смета факт'!H88","v":0},null,0,0]
["6.1.2.","затраты на ремонт подрядным способом",0,0,0,0,0,{"$f":"IF('Смета 2015'!D74=\"х\",0,'Смета 2015'!D74)","v":0},{"$f":"'Смета факт'!D89","v":0},null,0,0,null,{"$f":"'Смета факт'!H89","v":0},null,0,0]
["6.2.","Капитальный ремонт централизованных систем водоснабжения, объектов, входящих в состав таких систем, в том числе:",{"$f":"C89+C98","v":0},{"$f":"D89+D98","v":0},{"$f":"E89+E98","v":0},0,0,0,0,0,{"$f":"K89+K98","v":0},0,0,0,0,{"$f":"P89+P98","v":0},0]
["6.2.1."," затраты на ремонт хоз.способом:",{"$f":"SUM(C90:C97)","v":0},{"$f":"SUM(D90:D97)","v":0},{"$f":"SUM(E90:E97)","v":0},0,0,0,0,0,{"$f":"SUM(K90:K97)","v":0},0,0,0,0,{"$f":"SUM(P90:P97)","v":0},0]
["6.2.1.1.","заработная плата ремонтного персонала",{"$f":"H90+M90","v":0},{"$f":"I90+N90","v":0},{"$f":"J90+O90","v":0},{"$f":"E90-C90","v":0},0,{"$f":"IF('Смета 2015'!D77=\"х\",0,'Смета 2015'!D77)","v":0},{"$f":"'Смета факт'!D92","v":0},null,{"$f":"J90-H90","v":0},0,null,{"$f":"'Смета факт'!H92","v":0},null,{"$f":"O90-M90","v":0},0]
[null,"Численность, относимая на регулируемый вид деятельности, чел",0,0,0,0,0,null,{"$f":"'Смета факт'!D93","v":0},null,0,0,null,{"$f":"'Смета факт'!H93","v":0},null,0,0]
["6.2.1.2.","отчисления на социальные нужды от расходов на оплату труда",0,0,0,0,0,{"$f":"IF('Смета 2015'!D78=\"х\",0,'Смета 2015'!D78)","v":0},{"$f":"'Смета факт'!D94","v":0},null,0,0,null,{"$f":"'Смета факт'!H94","v":0},null,0,0]
["6.2.1.3.","материалы",0,0,0,0,0,{"$f":"IF('Смета 2015'!D79=\"х\",0,'Смета 2015'!D79)","v":0},{"$f":"'Смета факт'!D95","v":0},null,0,0,null,{"$f":"'Смета факт'!H95","v":0},null,0,0]
["6.2.1.4.","услуги вспомогательных производств",0,0,0,0,0,null,{"$f":"'Смета факт'!D96","v":0},null,0,0,null,{"$f":"'Смета факт'!H96","v":0},null,0,0]
["6.2.1.5.","транспортные расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D97","v":0},null,0,0,null,{"$f":"'Смета факт'!H97","v":0},null,0,0]
["6.2.1.6.","цеховые расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D98","v":0},null,0,0,null,{"$f":"'Смета факт'!H98","v":0},null,0,0]
["6.2.1.7.","общехозяйственные расходы",0,0,0,0,0,null,{"$f":"'Смета факт'!D99","v":0},null,0,0,null,{"$f":"'Смета факт'!H99","v":0},null,0,0]
["6.2.2.","затраты на ремонт подрядным способом",0,0,0,0,0,{"$f":"IF('Смета 2015'!D84=\"х\",0,'Смета 2015'!D84)","v":0},{"$f":"'Смета факт'!D100","v":0},null,0,0,null,{"$f":"'Смета факт'!H100","v":0},null,0,0]
["III","ПРОЧИЕ РАСХОДЫ",{"$f":"SUM(C100:C106)","v":0},{"$f":"SUM(D100:D106)","v":0},{"$f":"SUM(E100:E106)","v":0},{"$f":"SUM(F100:F106)","v":0},0,{"$f":"SUM(H100:H106)","v":0},{"$f":"SUM(I100:I106)","v":0},{"$f":"SUM(J100:J106)","v":0},{"$f":"SUM(K100:K106)","v":0},0,{"$f":"SUM(M100:M106)","v":0},{"$f":"SUM(N100:N106)","v":0},{"$f":"SUM(O100:O106)","v":0},{"$f":"SUM(P100:P106)","v":0},0]
["7.1.","Расходы на услуги связи",{"$f":"H100+M100","v":0},{"$f":"I100+N100","v":0},{"$f":"J100+O100","v":0},{"$f":"E100-C100","v":0},0,{"$f":"IF('Смета 2015'!D63=\"х\",0,'Смета 2015'!D63)","v":0},{"$f":"'Смета факт'!D102","v":0},null,{"$f":"J100-H100","v":0},0,null,{"$f":"'Смета факт'!H102","v":0},null,{"$f":"O100-M100","v":0},0]
["7.2.","Вневедомственная охрана объектов и территории",0,0,0,0,0,null,{"$f":"'Смета факт'!D103","v":0},null,0,0,null,{"$f":"'Смета факт'!H103","v":0},null,0,0]
["7.3.","Расходы на обучение персонала",0,0,0,0,0,{"$f":"IF('Смета 2015'!D65=\"х\",0,'Смета 2015'!D65)+IF('Смета 2015'!D93=\"х\",0,'Смета 2015'!D93)","v":0},{"$f":"'Смета факт'!D104","v":0},null,0,0,null,{"$f":"'Смета факт'!H104","v":0},null,0,0]
["7.4.","Расходы на служебные командировки",0,0,0,0,0,{"$f":"IF('Смета 2015'!D92=\"х\",0,'Смета 2015'!D92)","v":0},{"$f":"'Смета факт'!D105","v":0},null,0,0,null,{"$f":"'Смета факт'!H105","v":0},null,0,0]
["7.6.","Расходы на страхование производственных объектов",0,0,0,0,0,{"$f":"IF('Смета 2015'!D95=\"х\",0,'Смета 2015'!D95)","v":0},{"$f":"'Смета факт'!D106","v":0},null,0,0,null,{"$f":"'Смета факт'!H106","v":0},null,0,0]
["7.7.","Лицензирование",0,0,0,0,0,{"$f":"IF('Смета 2015'!D64=\"х\",0,'Смета 2015'!D64)","v":0},{"$f":"'Смета факт'!D107","v":0},null,0,0,null,{"$f":"'Смета факт'!H107","v":0},null,0,0]
["7.8.","Прочие расходы",{"$f":"SUM(C107:C126)","v":0},{"$f":"SUM(D107:D126)","v":0},{"$f":"SUM(E107:E126)","v":0},0,0,0,0,0,{"$f":"SUM(K107:K126)","v":0},0,0,0,0,{"$f":"SUM(P107:P126)","v":0},0]
[null,{"$f":"'Смета факт'!B109","v":0},{"$f":"H107+M107","v":0},{"$f":"I107+N107","v":0},{"$f":"J107+O107","v":0},{"$f":"E107-C107","v":0},0,null,{"$f":"'Смета факт'!D109","v":0},null,{"$f":"J107-H107","v":0},0,null,{"$f":"'Смета факт'!H109","v":0},null,{"$f":"O107-M107","v":0},0]
[null,{"$f":"'Смета факт'!B110","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D110","v":0},null,0,0,null,{"$f":"'Смета факт'!H110","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B111","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D111","v":0},null,0,0,null,{"$f":"'Смета факт'!H111","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B112","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D112","v":0},null,0,0,null,{"$f":"'Смета факт'!H112","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B113","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D113","v":0},null,0,0,null,{"$f":"'Смета факт'!H113","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B114","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D114","v":0},null,0,0,null,{"$f":"'Смета факт'!H114","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B115","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D115","v":0},null,0,0,null,{"$f":"'Смета факт'!H115","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B116","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D116","v":0},null,0,0,null,{"$f":"'Смета факт'!H116","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B117","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D117","v":0},null,0,0,null,{"$f":"'Смета факт'!H117","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B118","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D118","v":0},null,0,0,null,{"$f":"'Смета факт'!H118","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B119","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D119","v":0},null,0,0,null,{"$f":"'Смета факт'!H119","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B120","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D120","v":0},null,0,0,null,{"$f":"'Смета факт'!H120","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B121","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D121","v":0},null,0,0,null,{"$f":"'Смета факт'!H121","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B122","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D122","v":0},null,0,0,null,{"$f":"'Смета факт'!H122","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B123","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D123","v":0},null,0,0,null,{"$f":"'Смета факт'!H123","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B124","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D124","v":0},null,0,0,null,{"$f":"'Смета факт'!H124","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B125","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D125","v":0},null,0,0,null,{"$f":"'Смета факт'!H125","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B126","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D126","v":0},null,0,0,null,{"$f":"'Смета факт'!H126","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B127","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D127","v":0},null,0,0,null,{"$f":"'Смета факт'!H127","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B128","v":0},0,0,0,0,0,{"$f":"IF('Смета 2015'!D96=\"х\",0,'Смета 2015'!D96)+IF('Смета 2015'!D66=\"х\",0,'Смета 2015'!D66)","v":0},{"$f":"'Смета факт'!D128","v":0},null,0,0,null,{"$f":"'Смета факт'!H128","v":0},null,0,0]
["IV","ОБЩЕХОЗЯЙСТВЕННЫЕ РАСХОДЫ",{"$f":"C128+C130+C131","v":0},{"$f":"D128+D130+D131","v":0},{"$f":"E128+E130+E131","v":0},0,0,0,0,0,{"$f":"K128+K130+K131","v":0},0,0,0,0,{"$f":"P128+P130+P131","v":0},0]
["8.1.","Расходы на оплату труда, относимую на регулируемый вид деятельности",{"$f":"H128+M128","v":0},{"$f":"I128+N128","v":0},{"$f":"J128+O128","v":0},{"$f":"E128-C128","v":0},0,{"$f":"IF('Смета 2015'!E35=\"х\",0,'Смета 2015'!E35)","v":0},{"$f":"'Смета факт'!D130","v":0},null,{"$f":"J128-H128","v":0},0,null,{"$f":"'Смета факт'!H130","v":0},null,{"$f":"O128-M128","v":0},0]
["8.1.1.","Численность, относимая на регулируемый вид деятельности, чел",0,0,0,0,0,{"$f":"IF('Смета 2015'!E36=\"х\",0,'Смета 2015'!E36)","v":0},{"$f":"'Смета факт'!D131","v":0},null,0,0,null,{"$f":"'Смета факт'!H131","v":0},null,0,0]
["8.2.","Отчисления на социальные нужды от расходов на оплату труда",0,0,0,0,0,{"$f":"IF('Смета 2015'!E37=\"х\",0,'Смета 2015'!E37)","v":0},{"$f":"'Смета факт'!D132","v":0},null,0,0,null,{"$f":"'Смета факт'!H132","v":0},null,0,0]
["8.3.","Прочие расходы",{"$f":"SUM(C132:C146)","v":0},{"$f":"SUM(D132:D146)","v":0},{"$f":"SUM(E132:E146)","v":0},0,0,0,0,0,{"$f":"SUM(K132:K146)","v":0},0,0,0,0,{"$f":"SUM(P132:P146)","v":0},0]
[null,{"$f":"'Смета факт'!B134","v":0},{"$f":"H132+M132","v":0},{"$f":"I132+N132","v":0},{"$f":"J132+O132","v":0},{"$f":"E132-C132","v":0},0,null,{"$f":"'Смета факт'!D134","v":0},null,{"$f":"J132-H132","v":0},0,null,{"$f":"'Смета факт'!H134","v":0},null,{"$f":"O132-M132","v":0},0]
[null,{"$f":"'Смета факт'!B135","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D135","v":0},null,0,0,null,{"$f":"'Смета факт'!H135","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B136","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D136","v":0},null,0,0,null,{"$f":"'Смета факт'!H136","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B137","v":0},0,0,0,0,{"$f":"IF(C135=0,0,E135/C135)","v":0},null,{"$f":"'Смета факт'!D137","v":0},null,0,0,null,{"$f":"'Смета факт'!H137","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B138","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D138","v":0},null,0,{"$f":"IF(H136=0,0,J136/H136)","v":0},null,{"$f":"'Смета факт'!H138","v":0},null,0,{"$f":"IF(M136=0,0,O136/M136)","v":0}]
[null,{"$f":"'Смета факт'!B139","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D139","v":0},null,0,0,null,{"$f":"'Смета факт'!H139","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B140","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D140","v":0},null,0,0,null,{"$f":"'Смета факт'!H140","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B141","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D141","v":0},null,0,0,null,{"$f":"'Смета факт'!H141","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B142","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D142","v":0},null,0,0,null,{"$f":"'Смета факт'!H142","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B143","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D143","v":0},null,0,0,null,{"$f":"'Смета факт'!H143","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B144","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D144","v":0},null,0,0,null,{"$f":"'Смета факт'!H144","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B145","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D145","v":0},null,0,0,null,{"$f":"'Смета факт'!H145","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B146","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D146","v":0},null,0,0,null,{"$f":"'Смета факт'!H146","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B147","v":0},0,0,0,0,0,null,{"$f":"'Смета факт'!D147","v":0},null,0,0,null,{"$f":"'Смета факт'!H147","v":0},null,0,0]
[null,{"$f":"'Смета факт'!B148","v":0},0,0,0,0,0,{"$f":"'Смета 2015'!E131-H128-H130","v":0},{"$f":"'Смета факт'!D148","v":0},null,0,0,null,{"$f":"'Смета факт'!H148","v":0},null,0,0]
["IV","СБЫТОВЫЕ РАСХОДЫ",{"$f":"SUM(C148:C149)","v":0},{"$f":"SUM(D148:D149)","v":0},{"$f":"SUM(E148:E149)","v":0},0,0,0,0,0,{"$f":"SUM(K148:K149)","v":0},0,0,0,0,{"$f":"SUM(P148:P149)","v":0},0]
["9.1.","Расходы по сомнительным долгам (для ГО)",{"$f":"H148+M148","v":0},{"$f":"I148+N148","v":0},{"$f":"J148+O148","v":0},{"$f":"E148-C148","v":0},0,{"$f":"IF('Смета 2015'!C98=\"х\",0,'Смета 2015'!C98)","v":0},{"$f":"'Смета факт'!D150","v":0},null,{"$f":"J148-H148","v":0},0,null,{"$f":"'Смета факт'!H150","v":0},null,{"$f":"O148-M148","v":0},0]
["9.2.","Прочие сбытовые расходы",0,0,0,0,0,{"$f":"IF('Смета 2015'!C97=\"х\",0,'Смета 2015'!C97)-H148","v":0},{"$f":"'Смета факт'!D151","v":0},null,0,0,null,{"$f":"'Смета факт'!H151","v":0},null,0,0]
["V","РАСХОДЫ НА АМОРТИЗАЦИЮ ОСНОВНЫХ СРЕДСТВ И НЕМАТЕРИАЛЬНЫХ АКТИВОВ",{"$f":"SUM(C151:C152)","v":0},{"$f":"SUM(D151:D152)","v":0},{"$f":"SUM(E151:E152)","v":0},0,0,0,0,0,{"$f":"SUM(K151:K152)","v":0},0,0,0,0,{"$f":"SUM(P151:P152)","v":0},0]
["10.1.","Амортизация основных средств,относимых к объектам централизованной системы водоснабжения",{"$f":"H151+M151","v":0},{"$f":"I151+N151","v":0},{"$f":"J151+O151","v":0},{"$f":"E151-C151","v":0},0,{"$f":"IF('Смета 2015'!D100=\"х\",0,'Смета 2015'!D100)","v":0},{"$f":"'Смета факт'!D153","v":0},null,{"$f":"J151-H151","v":0},0,null,{"$f":"'Смета факт'!H153","v":0},null,{"$f":"O151-M151","v":0},0]
["10.2.","Амортизация нематериальных активов,относимых к объектам централизованной системы водоснабжения",0,0,0,0,0,{"$f":"IF('Смета 2015'!D99=\"х\",0,'Смета 2015'!D99)-H151","v":0},{"$f":"'Смета факт'!D154","v":0},null,0,0,null,{"$f":"'Смета факт'!H154","v":0},null,0,0]
["VI","РАСХОДЫ НА АРЕНДНУЮ ПЛАТУ, ЛИЗИНГОВЫЕ ПЛАТЕЖИ, КОНЦЕССИОННУЮ ПЛАТУ",{"$f":"SUM(C154:C157)","v":0},{"$f":"SUM(D154:D157)","v":0},0,0,0,0,0,0,{"$f":"SUM(K154:K157)","v":0},0,0,0,{"$f":"SUM(O154:O157)","v":0},0,0]
["11.1.","лизинговые платежи",{"$f":"H154+M154","v":0},{"$f":"I154+N154","v":0},{"$f":"J154+O154","v":0},{"$f":"E154-C154","v":0},0,{"$f":"IF('Смета 2015'!D103=\"х\",0,'Смета 2015'!D103)","v":0},{"$f":"'Смета факт'!D156","v":0},null,{"$f":"J154-H154","v":0},0,null,{"$f":"'Смета факт'!H156","v":0},null,{"$f":"O154-M154","v":0},0]
["11.2.","концессионная плата",0,0,0,0,0,{"$f":"IF('Смета 2015'!D104=\"х\",0,'Смета 2015'!D104)","v":0},{"$f":"'Смета факт'!D157","v":0},null,0,0,null,{"$f":"'Смета факт'!H157","v":0},null,0,0]
["11.3.","аренда имущества",0,0,0,0,0,{"$f":"IF('Смета 2015'!D105=\"х\",0,'Смета 2015'!D105)","v":0},{"$f":"'Смета факт'!D158","v":0},null,0,0,null,{"$f":"'Смета факт'!H158","v":0},null,0,0]
["11.4.","аренда земельных участков",0,0,0,0,0,{"$f":"IF('Смета 2015'!D106=\"х\",0,'Смета 2015'!D106)","v":0},{"$f":"'Смета факт'!D159","v":0},null,0,0,null,{"$f":"'Смета факт'!H159","v":0},null,0,0]
["VII","РАСХОДЫ, СВЯЗАННЫЕ С ОПЛАТОЙ НАЛОГОВ И СБОРОВ",{"$f":"SUM(C159:C164)","v":0},{"$f":"SUM(D159:D164)","v":0},{"$f":"SUM(E159:E164)","v":0},0,0,0,0,0,{"$f":"SUM(K159:K164)","v":0},0,0,0,0,{"$f":"SUM(P159:P164)","v":0},0]
["11.5.","водный налог",{"$f":"H159+M159","v":0},{"$f":"I159+N159","v":0},{"$f":"J159+O159","v":0},{"$f":"E159-C159","v":0},0,{"$f":"IF('Смета 2015'!D109=\"х\",0,'Смета 2015'!D109)","v":0},{"$f":"'Смета факт'!D161","v":0},null,{"$f":"J159-H159","v":0},0,null,{"$f":"'Смета факт'!H161","v":0},null,{"$f":"O159-M159","v":0},0]
["11.6.","налог на землю",0,0,0,0,0,{"$f":"IF('Смета 2015'!D110=\"х\",0,'Смета 2015'!D110)","v":0},{"$f":"'Смета факт'!D162","v":0},null,0,0,null,{"$f":"'Смета факт'!H162","v":0},null,0,0]
["11.7.","налог на имущество",0,0,0,0,0,{"$f":"IF('Смета 2015'!D111=\"х\",0,'Смета 2015'!D111)","v":0},{"$f":"'Смета факт'!D163","v":0},null,0,0,null,{"$f":"'Смета факт'!H163","v":0},null,0,0]
["11.8.","плата за загрязнение окружающей среды",0,0,0,0,0,{"$f":"IF('Смета 2015'!D112=\"х\",0,'Смета 2015'!D112)","v":0},{"$f":"'Смета факт'!D164","v":0},null,0,0,null,{"$f":"'Смета факт'!H164","v":0},null,0,0]
["11.9.","транспортный налог",0,0,0,0,0,{"$f":"IF('Смета 2015'!D113=\"х\",0,'Смета 2015'!D113)","v":0},{"$f":"'Смета факт'!D165","v":0},null,0,0,null,{"$f":"'Смета факт'!H165","v":0},null,0,0]
["11.10.","прочие налоги и сборы",0,0,0,0,0,{"$f":"IF('Смета 2015'!D114=\"х\",0,'Смета 2015'!D114)","v":0},{"$f":"'Смета факт'!D166","v":0},null,0,0,null,{"$f":"'Смета факт'!H166","v":0},null,0,0]
["VIII","Финансовый результат от реализации",{"$f":"C167+C168+C169+C170+C171+C172","v":0},{"$f":"D167+D168+D169+D170+D171+D172","v":0},0,0,0,{"$f":"'Смета 2015'!C116","v":0},{"$f":"'Смета факт'!D167","v":0},{"$f":"J167+J168+J169+J170+J171+J172","v":0},0,0,{"$f":"M167+M168+M169+M170+M171+M172","v":0},{"$f":"'Смета факт'!H167","v":0},{"$f":"O167+O168+O169+O170+O171+O172","v":0},0,0]
["12.1.","то же в %",{"$f":"IF(SUM(C8,C76,C99,C127,C147,C150,C153,C158,C171:C172)=0,0,SUM(C167:C170)/SUM(C8,C76,C99,C127,C147,C150,C153,C158,C171:C172)*100)","v":0},{"$f":"IF(SUM(D8,D76,D99,D127,D147,D150,D153,D158,D171:D172)=0,0,SUM(D167:D170)/SUM(D8,D76,D99,D127,D147,D150,D153,D158,D171:D172)*100)","v":0},{"$f":"IF(SUM(E8,E76,E99,E127,E147,E150,E153,E158,E171:E172)=0,0,SUM(E167:E170)/SUM(E8,E76,E99,E127,E147,E150,E153,E158,E171:E172)*100)","v":0},0,0,{"$f":"'Смета 2015'!C117","v":0},{"$f":"'Смета факт'!D168","v":0},{"$f":"IF(SUM(J8,J76,J99,J127,J147,J150,J153,J158,J171:J172)=0,0,SUM(J167:J170)/SUM(J8,J76,J99,J127,J147,J150,J153,J158,J171:J172)*100)","v":0},0,0,{"$f":"IF(SUM(M8,M76,M99,M127,M147,M150,M153,M158,M171:M172)=0,0,SUM(M167:M170)/SUM(M8,M76,M99,M127,M147,M150,M153,M158,M171:M172)*100)","v":0},{"$f":"'Смета факт'!H168","v":0},{"$f":"IF(SUM(O8,O76,O99,O127,O147,O150,O153,O158,O171:O172)=0,0,SUM(O167:O170)/SUM(O8,O76,O99,O127,O147,O150,O153,O158,O171:O172)*100)","v":0},0,0]
["12.2.","средства на возврат займов и кредитов и процентов по ним",{"$f":"H167+M167","v":0},{"$f":"I167+N167","v":0},{"$f":"J167+O167","v":0},0,0,{"$f":"'Смета 2015'!C118","v":0},{"$f":"'Смета факт'!D169","v":0},null,0,0,null,{"$f":"'Смета факт'!H169","v":0},null,0,0]
["12.3.","расходы на капитальные вложения (инвестиции)",0,0,0,0,0,{"$f":"'Смета 2015'!C119","v":0},{"$f":"'Смета факт'!D170","v":0},null,0,0,null,{"$f":"'Смета факт'!H170","v":0},null,0,0]
["12.4.","денежные выплаты социального характера (по коллективному договору)",0,0,0,0,0,{"$f":"'Смета 2015'!C120","v":0},{"$f":"'Смета факт'!D171","v":0},null,0,0,null,{"$f":"'Смета факт'!H171","v":0},null,0,0]
["12.5.","прибыль, обеспечивающая финансирование других расходов, не учитываемых  при определении налоговой бызы налога на прибыль (остающаяся в распоряжении организации)",0,0,0,0,0,{"$f":"'Смета 2015'!C121+'Смета 2015'!C122","v":0},{"$f":"'Смета факт'!D172","v":0},null,0,0,null,{"$f":"'Смета факт'!H172","v":0},null,0,0]
["13.1.","налог на прибыль",0,0,0,0,0,{"$f":"'Смета 2015'!C123","v":0},{"$f":"'Смета факт'!D173","v":0},null,0,0,null,{"$f":"'Смета факт'!H173","v":0},null,0,0]
["13.2."," (или)единый налог при УСН ",0,0,0,0,0,{"$f":"'Смета 2015'!C124","v":0},{"$f":"'Смета факт'!D174","v":0},null,0,0,null,{"$f":"'Смета факт'!H174","v":0},null,0,0]
["IХ","НЕОБХОДИМАЯ ВАЛОВАЯ ВЫРУЧКА",{"$f":"C165+C158+C153+C150+C147+C127+C99+C76+C8","v":0},{"$f":"D165+D158+D153+D150+D147+D127+D99+D76+D8","v":0},{"$f":"E165+E158+E153+E150+E147+E127+E99+E76+E8","v":0},0,0,{"$f":"H165+H158+H153+H150+H147+H127+H99+H76+H8","v":0},{"$f":"I165+I158+I153+I150+I147+I127+I99+I76+I8","v":0},{"$f":"J165+J158+J153+J150+J147+J127+J99+J76+J8","v":0},0,0,{"$f":"M165+M158+M153+M150+M147+M127+M99+M76+M8","v":0},{"$f":"N165+N158+N153+N150+N147+N127+N99+N76+N8","v":0},{"$f":"O165+O158+O153+O150+O147+O127+O99+O76+O8","v":0},0,0]
["16.","Товарная продукция",{"$f":"H174+M174","v":0},{"$f":"I174+N174","v":0},{"$f":"J174+O174","v":0},0,0,{"$f":"'Смета 2015'!C132","v":0},{"$f":"'Смета факт'!D176","v":0},null,0,0,null,{"$f":"'Смета факт'!H176","v":0},null,0,0]
["17.","Затраты на собственное потребление",0,0,0,0,0,{"$f":"'Смета 2015'!C133","v":0},{"$f":"'Смета факт'!D177","v":0},{"$f":"J173-J174","v":0},0,0,null,{"$f":"'Смета факт'!H177","v":0},{"$f":"O173-O174","v":0},0,0]
["18.","Отпущено воды всего, м3, в том числе: ",{"$f":"H176","v":0},{"$f":"I176","v":0},0,0,0,{"$f":"'Смета 2015'!C134","v":0},{"$f":"'Смета факт'!D178","v":0},{"$f":"'баланс ВСН'!D30","v":0},0,0,null,{"$f":"'Смета факт'!H178","v":0},{"$f":"'баланс ВСН'!I30","v":0},0,0]
["18.1.","на собственное потребление",{"$f":"H177","v":0},0,0,0,0,{"$f":"'Смета 2015'!C135","v":0},{"$f":"'Смета факт'!D179","v":0},{"$f":"'баланс ВСН'!D31","v":0},0,0,null,{"$f":"'Смета факт'!H179","v":0},{"$f":"'баланс ВСН'!I31","v":0},0,0]
["18.2.","сторонним потребителям",0,0,0,0,0,{"$f":"'Смета 2015'!C136","v":0},{"$f":"'Смета факт'!D180","v":0},{"$f":"J176-J177","v":0},0,0,null,{"$f":"'Смета факт'!H180","v":0},{"$f":"O176-O177","v":0},0,0]
["X","Цена (тариф) на холодную воду, руб./м3",{"$f":"IF(C176=0,0,C173/C176)","v":0},{"$f":"IF(D176=0,0,D173/D176)","v":0},{"$f":"IF(E176=0,0,E173/E176)","v":0},0,0,{"$f":"'Смета 2015'!C137","v":0},{"$f":"IF(I176=0,0,I173/I176)","v":0},{"$f":"IF(J176=0,0,J173/J176)","v":0},0,0,{"$f":"IF(M176=0,0,M173/M176)","v":0},{"$f":"'Смета факт'!H181","v":0},{"$f":"IF(O176=0,0,O173/O176)","v":0},0,0]
[null,null,{"$f":"'Смета 2015'!C131-C173","v":0},{"$f":"'Смета факт'!C175-D173","v":0}]

{"sheet":"расчет выпадающих","index":24,"n_rows":76,"n_cols":10,"rows_kept":76,"cut":false,"hidden":true,"merged":[[0,0,0,9],[2,0,4,0],[12,0,13,1],[12,5,13,5],[12,2,12,4],[2,1,4,1],[2,2,3,4],[2,5,3,7],[2,8,3,9]]}
["Расчет выпадающих по полезному отпуску"]
[]
["№ п/п","Наименование показателя","План",null,null,"Факт",null,null,"Отклонение"]
[]
[null,null,"01.01.2015-30.06.2015","01.07.2015-31.12.2015","2015 год","01.01.2015-30.06.2015","01.07.2015-31.12.2015","2015 год","абсолютное","в %"]
[1,"Полезный отпуск, куб.м",{"$f":"'Смета 2015'!C134/2","v":0},{"$f":"C6","v":0},{"$f":"C6+D6","v":0},{"$f":"SUM('полезный отпуск'!B14:B19)","v":0},{"$f":"SUM('полезный отпуск'!B20:B25)","v":0},{"$f":"F6+G6","v":0},{"$f":"H6-E6","v":0},{"$f":"IF(E6=0,0,H6/E6*100)","v":0}]
[2,"Тариф, руб/куб.м.",{"$f":"F7","v":0},{"$f":"G7","v":0},null,{"$f":"'данные об организации'!I30","v":0},{"$f":"'данные об организации'!I31","v":0}]
[3,"Выручка, руб.",{"$f":"C6*C7","v":0},{"$f":"D6*D7","v":0},{"$f":"C8+D8","v":0},{"$f":"F6*F7","v":0},{"$f":"G6*G7","v":0},{"$f":"F8+G8","v":0},{"$f":"H8-E8","v":0},{"$f":"IF(E8=0,0,H8/E8*100)","v":0}]
[]
[]
[]
[null,null,null,null,null,"рублей"]
["Наименование показателя",null,2015,null,null,"отклонение (\"-\" - экономия, \"+\" - перерасход)            гр. 6=(гр. 5-гр.3)"]
[null,null,"план   ДТР ТО по установленным тарифам","факт по данным организации","Факт, принятый экспертом"]
[1,"Производственные расходы",{"$f":"C16+C19+C24+C28+C31","v":0},{"$f":"D16+D19+D24+D28+D31","v":0},0,{"$f":"E15-C15","v":0}]
["1.1.","Расходы на приобретение сырья и материалов и их хранение",{"$f":"C17+C18","v":0},{"$f":"D17+D18","v":0},0,{"$f":"E16-C16","v":0}]
["1.1.1.","Реагенты",{"$f":"'анализ факт сметы'!H10","v":0},{"$f":"'анализ факт сметы'!I10","v":0},{"$f":"'анализ факт сметы'!J10","v":0},0,null,{"$f":"F17","v":0}]
["1.1.2.","Материалы и малоценные основные средства",{"$f":"'анализ факт сметы'!H9-C17","v":0},{"$f":"'анализ факт сметы'!I9-D17","v":0},{"$f":"'анализ факт сметы'!J9-E17","v":0},0,null,{"$f":"F18","v":0}]
["1.2.","Расходы на энергетические ресурсы и холодную воду",{"$f":"C20+C21+C22","v":0},{"$f":"D20+D21+D22","v":0},0,0]
["1.2.1.","электроэнергия",{"$f":"'анализ факт сметы'!H18","v":0},{"$f":"'анализ факт сметы'!I18","v":0},{"$f":"'анализ факт сметы'!J18","v":0},0,null,{"$f":"F20","v":0}]
["1.2.2.","теплоэнергия",{"$f":"'анализ факт сметы'!H21","v":0},{"$f":"'анализ факт сметы'!I21","v":0},{"$f":"'анализ факт сметы'!J21","v":0},0,null,0]
["1.2.3.","вода",{"$f":"'анализ факт сметы'!H25","v":0},{"$f":"'анализ факт сметы'!I25","v":0},{"$f":"'анализ факт сметы'!J25","v":0},0,null,0]
["1.2.4.","прочие энергетические ресурсы на хозбытовые нужды",{"$f":"'анализ факт сметы'!H17-C22-C21-C20","v":0},{"$f":"'анализ факт сметы'!I17-D22-D21-D20","v":0},{"$f":"'анализ факт сметы'!J17-E22-E21-E20","v":0},0,null,0]
["1.3.","Услуги, оказываемые сторонними организациями",{"$f":"C25+C26+C27","v":0},{"$f":"D25+D26+D27","v":0},0,0]
["1.3.1.","услуги по подъему воды",{"$f":"'анализ факт сметы'!H31","v":0},{"$f":"'анализ факт сметы'!I31","v":0},{"$f":"'анализ факт сметы'!J31","v":0},0,null,0]
["1.3.2.","услуги по очистке воды",{"$f":"'анализ факт сметы'!H32","v":0},{"$f":"'анализ факт сметы'!I32","v":0},{"$f":"'анализ факт сметы'!J32","v":0},0,null,0]
["1.3.3.","услуги  по транспортированию воды",{"$f":"'анализ факт сметы'!H33","v":0},{"$f":"'анализ факт сметы'!I33","v":0},{"$f":"'анализ факт сметы'!J33","v":0},0,null,0]
["1.4.","Расходы на оплату труда и отчисления на социальные нужды основного производственного персонала, в том числе налоги и сборы:",{"$f":"C29+C30","v":0},{"$f":"D29+D30","v":0},0,0]
["1.4.1.","Расходы на оплату труда производственного персонала",{"$f":"'анализ факт сметы'!H37","v":0},{"$f":"'анализ факт сметы'!I37","v":0},{"$f":"'анализ факт сметы'!J37","v":0},0,null,0]
["1.4.2.","Отчисления на социальные нужды производственного персонала, в том числе налоги и сборы",{"$f":"'анализ факт сметы'!H40","v":0},{"$f":"'анализ факт сметы'!I40","v":0},{"$f":"'анализ факт сметы'!J40","v":0},0,null,0]
["1.5.","Прочие производственные расходы",{"$f":"SUM(C32:C37)","v":0},{"$f":"SUM(D32:D37)","v":0},0,0]
["1.5.1.","Услуги вспомогательных производств",{"$f":"'анализ факт сметы'!H45","v":0},{"$f":"'анализ факт сметы'!I45","v":0},{"$f":"'анализ факт сметы'!J45","v":0},0,null,0]
["1.5.2.","Расходы на эксплуатацию, техническое обслуживание и ремонт автотранспорта",{"$f":"'анализ факт сметы'!H50","v":0},{"$f":"'анализ факт сметы'!I50","v":0},{"$f":"'анализ факт сметы'!J50","v":0},0,null,0]
["1.5.3.","Цеховые расходы",{"$f":"'анализ факт сметы'!H55","v":0},{"$f":"'анализ факт сметы'!I55","v":0},{"$f":"'анализ факт сметы'!J55","v":0},0,null,0]
["1.5.4.","Общепроизводственные расходы",{"$f":"'анализ факт сметы'!H60","v":0},{"$f":"'анализ факт сметы'!I60","v":0},{"$f":"'анализ факт сметы'!J60","v":0},0,null,0]
["1.5.5.","Контроль качества воды и сточных вод",{"$f":"'анализ факт сметы'!H73","v":0},{"$f":"'анализ факт сметы'!I73","v":0},{"$f":"'анализ факт сметы'!J73","v":0},0,null,0]
["1.5.6.","Прочие расходы",{"$f":"SUM(C38:C41)","v":0},{"$f":"SUM(D38:D41)","v":0},0,0]
["1.5.3.2.","расходы на охрану труда",{"$f":"'анализ факт сметы'!H65","v":0},{"$f":"'анализ факт сметы'!I65","v":0},{"$f":"'анализ факт сметы'!J65","v":0},0,null,0]
["1.5.3.3.","расходы на льготный проезд",{"$f":"'анализ факт сметы'!H71","v":0},{"$f":"'анализ факт сметы'!I71","v":0},{"$f":"'анализ факт сметы'!J71","v":0},0,null,0]
["1.5.3.4.","расходы на содержание зданий",{"$f":"'анализ факт сметы'!H72","v":0},{"$f":"'анализ факт сметы'!I72","v":0},{"$f":"'анализ факт сметы'!J72","v":0},0,null,0]
["1.5.3.5.","Работы и услуги, оказываемые сторонними организациями (услуги связи, подготовка кадров и т.д.)",{"$f":"'анализ факт сметы'!H99","v":0},{"$f":"'анализ факт сметы'!I99","v":0},{"$f":"'анализ факт сметы'!J99","v":0},0,null,0]
[2,"Ремонтные расходы",{"$f":"C43+C44","v":0},{"$f":"D43+D44","v":0},0,0]
["2.1.","Расходы на текущий ремонт централизованных систем водоснабжения и (или) водоотведения либо объектов, входящих в состав таких систем",{"$f":"'анализ факт сметы'!H77","v":0},{"$f":"'анализ факт сметы'!I77","v":0},{"$f":"'анализ факт сметы'!J77","v":0},0,null,0]
["2.2.","Расходы на капитальный ремонт централизованных систем водоснабжения и (или) водоотведения либо объектов, входящих в состав таких систем",{"$f":"'анализ факт сметы'!H88","v":0},{"$f":"'анализ факт сметы'!I88","v":0},{"$f":"'анализ факт сметы'!J88","v":0},0,null,0]
[3,"Расходы на обслуживание и ремонт бесхозяйных сетей",{"$f":"'анализ факт сметы'!M179","v":0},{"$f":"'анализ факт сметы'!N179","v":0},{"$f":"'анализ факт сметы'!O179","v":0},0,null,0]
[4,"Административные расходы",{"$f":"C47+C48+C49","v":0},{"$f":"D47+D48+D49","v":0},0,0]
["4.1.","Расходы на оплату труда административно-управленческого персонала",{"$f":"'анализ факт сметы'!H128","v":0},{"$f":"'анализ факт сметы'!I128","v":0},{"$f":"'анализ факт сметы'!J128","v":0},0,null,0]
["4.2.","Отчисления на социальные нужды административно-управленческого персонала, в том числе налоги и сборы",{"$f":"'анализ факт сметы'!H130","v":0},{"$f":"'анализ факт сметы'!I130","v":0},{"$f":"'анализ факт сметы'!J130","v":0},0,null,0]
["4.3.","Прочие административные расходы",{"$f":"'анализ факт сметы'!H127-C47-C48","v":0},{"$f":"'анализ факт сметы'!I127-D47-D48","v":0},{"$f":"'анализ факт сметы'!J127-E47-E48","v":0},0,null,0]
[5,"Сбытовые расходы гарантирующих организаций",{"$f":"'анализ факт сметы'!H147","v":0},{"$f":"'анализ факт сметы'!I147","v":0},{"$f":"'анализ факт сметы'!J147","v":0},0,null,0]
["5.1.","Расходы ГО по сомнительным долгам, в размере не более 2% НВВ",{"$f":"'анализ факт сметы'!H148","v":0},{"$f":"'анализ факт сметы'!I148","v":0},{"$f":"'анализ факт сметы'!J148","v":0},0]
[6,"Амортизация",{"$f":"'анализ факт сметы'!H150","v":0},{"$f":"'анализ факт сметы'!I150","v":0},{"$f":"'анализ факт сметы'!J150","v":0},0,null,0]
[7,"Расходы на арендную плату, лизинговые платежи, концессионную плату",{"$f":"C54+C55+C56+C57","v":0},{"$f":"D54+D55+D56+D57","v":0},0,0]
["7.1.","Аренда имущества",{"$f":"'анализ факт сметы'!H156","v":0},{"$f":"'анализ факт сметы'!I156","v":0},{"$f":"'анализ факт сметы'!J156","v":0},0,null,0]
["7.2.","Концессионная плата",{"$f":"'анализ факт сметы'!H155","v":0},{"$f":"'анализ факт сметы'!I155","v":0},{"$f":"'анализ факт сметы'!J155","v":0},0,null,0]
["7.3.","Лизинговые платежи",{"$f":"'анализ факт сметы'!H154","v":0},{"$f":"'анализ факт сметы'!I154","v":0},{"$f":"'анализ факт сметы'!J154","v":0},0,null,0]
["7.4.","Аренда земельных участков",{"$f":"'анализ факт сметы'!H157","v":0},{"$f":"'анализ факт сметы'!I157","v":0},{"$f":"'анализ факт сметы'!J157","v":0},0,null,0]
[8,"Расходы, связанные с уплатой налогов и сборов",{"$f":"SUM(C59:C64)","v":0},{"$f":"SUM(D59:D64)","v":0},0,0]
["8.1.","водный налог",{"$f":"'анализ факт сметы'!H159","v":0},{"$f":"'анализ факт сметы'!I159","v":0},{"$f":"'анализ факт сметы'!J159","v":0},0,null,0]
["8.2.","налог на землю",{"$f":"'анализ факт сметы'!H160","v":0},{"$f":"'анализ факт сметы'!I160","v":0},{"$f":"'анализ факт сметы'!J160","v":0},0,null,0]
["8.3.","налог на имущество",{"$f":"'анализ факт сметы'!H161","v":0},{"$f":"'анализ факт сметы'!I161","v":0},{"$f":"'анализ факт сметы'!J161","v":0},0,null,0]
["8.4.","плата за загрязнение окружающей среды",{"$f":"'анализ факт сметы'!H162","v":0},{"$f":"'анализ факт сметы'!I162","v":0},{"$f":"'анализ факт сметы'!J162","v":0},0,null,0]
["8.5.","транспортный налог",{"$f":"'анализ факт сметы'!H163","v":0},{"$f":"'анализ факт сметы'!I163","v":0},{"$f":"'анализ факт сметы'!J163","v":0},0,null,0]
["8.6.","прочие налоги и сборы",{"$f":"'анализ факт сметы'!H164","v":0},{"$f":"'анализ факт сметы'!I164","v":0},{"$f":"'анализ факт сметы'!J164","v":0},0,null,0]
[9,"Нормативная прибыль",{"$f":"C67+C68+C69+C70+C71+C72","v":0},{"$f":"D67+D68+D69+D70+D71+D72","v":0},0,0]
[null,"в том числе в %",{"$f":"'анализ факт сметы'!H166","v":0},{"$f":"'анализ факт сметы'!I166","v":0},{"$f":"'анализ факт сметы'!J166","v":0},0]
["9.1.","средства на возврат займов и кредитов и процентов по ним",{"$f":"'анализ факт сметы'!H167","v":0},{"$f":"'анализ факт сметы'!I167","v":0},{"$f":"'анализ факт сметы'!J167","v":0},0,null,0]
["9.2.","расходы на капитальные вложения (инвестиции)",{"$f":"'анализ факт сметы'!H168","v":0},{"$f":"'анализ факт сметы'!I168","v":0},{"$f":"'анализ факт сметы'!J168","v":0},0,null,0]
["9.3.","денежные выплаты социального характера (по коллективному договору)",{"$f":"'анализ факт сметы'!H169","v":0},{"$f":"'анализ факт сметы'!I169","v":0},{"$f":"'анализ факт сметы'!J169","v":0},0,null,0]
["9.4.","прибыль, обеспечивающая финансирование других расходов, не учитываемых  при определении налоговой бызы налога на прибыль (остающаяся в распоряжении организации)",{"$f":"'анализ факт сметы'!H170","v":0},{"$f":"'анализ факт сметы'!I170","v":0},{"$f":"'анализ факт сметы'!J170","v":0},0,null,0]
["9.6.","налог на прибыль",{"$f":"'анализ факт сметы'!H171","v":0},{"$f":"'анализ факт сметы'!I171","v":0},{"$f":"'анализ факт сметы'!J171","v":0},0,null,0]
[null,"(или)единый налог при УСН ",{"$f":"'анализ факт сметы'!H172","v":0},{"$f":"'анализ факт сметы'!I172","v":0},{"$f":"'анализ факт сметы'!J172","v":0},0,null,0]
[null,"Итого (сумма стр 1+стр 2+…+ стр 8+стр9)",{"$f":"C15+C42+C45+C46+C50+C52+C53+C58+C65","v":0},{"$f":"D15+D42+D45+D46+D50+D52+D53+D58+D65","v":0},{"$f":"E15+E42+E45+E46+E50+E52+E53+E58+E65","v":0},0]
[10,"Незапланированные расходы","х","х","х",{"$f":"SUMIF($H$17:$H$72,\"<0\",H17:H72)","v":0}]
[11,"Полученный избыток","х","х","х",{"$f":"SUMIF($H$17:$H$72,\">0\",H18:H73)","v":0}]
[null,null,{"$f":"C73-'анализ факт сметы'!C173","v":0},{"$f":"D73-'анализ факт сметы'!D173","v":0},{"$f":"E73-'анализ факт сметы'!E173","v":0}]

{"sheet":"Лист1","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}