{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["План 2017 "],"read":"whole","date_system":"1900"}

{"sheet":"План 2017 ","index":0,"n_rows":37,"n_cols":6,"rows_kept":37,"merged":[[0,0,1,5],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[19,0,20,5],[22,0,23,0],[22,1,23,1],[22,2,22,3],[22,4,23,4],[22,5,23,5]]}
["План на 2017 год по оплате ООО \"НЭСК\" в адрес  ЗАО \"Волгаэнергосбыт\" по договору купли-продажи электрической энергии в целях компенсации технологического расхода (потерь) при её передаче по электрическим сетям "]
[]
[]
["План на 2017 год","прием в сеть, тыс.кВт.ч.","потери",null,"тариф, руб./тыс.квт.ч. ","сумма, руб. без НДС"]
[null,null,"%                      (согласно решения РСТ)","тыс.кВт.ч."]
["январь ",{"v":64951.089,"d":"64,951.089"},5.285,{"$f":"B6*C6/100","v":{"v":3432.665,"d":"3,432.665"}},{"v":2298.55,"d":"2298.550"},{"$f":"D6*E6","v":{"v":7890152.14,"d":"7,890,152.14"}}]
["февраль ",{"v":65755.345,"d":"65,755.345"},5.285,{"$f":"B7*C7/100","v":{"v":3475.17,"d":"3,475.170"}},{"v":2298.55,"d":"2298.550"},{"v":7987852,"d":"7,987,852.00"}]
["март ",{"v":75138.2,"d":"75,138.200"},5.285,{"v":3971.054,"d":"3,971.054"},{"v":2298.55,"d":"2,298.550"},{"v":9127666.17,"d":"9,127,666.17"}]
["апрель ",{"v":68155.797,"d":"68,155.797"},5.285,{"v":3602.034,"d":"3,602.034"},{"v":2298.55,"d":"2,298.550"},{"v":8279455.25,"d":"8,279,455.25"}]
["май ",{"v":55534.124,"d":"55,534.124"},5.285,{"v":2934.978,"d":"2,934.978"},{"v":2298.55,"d":"2,298.550"},{"v":6746193.68,"d":"6,746,193.68"}]
["июнь ",{"v":64806.532,"d":"64,806.532"},5.285,{"v":3425.025,"d":"3,425.025"},{"v":2298.55,"d":"2,298.550"},{"v":7872591.21,"d":"7,872,591.21"}]
["июль ",{"v":55034.446,"d":"55,034.446"},5.285,{"v":2908.57,"d":"2,908.570"},{"$f":"E11*1.116","v":{"v":2565.182,"d":"2,565.182"}},{"v":7461011.41,"d":"7,461,011.41"}]
["август ",{"v":69151.984,"d":"69,151.984"},5.285,{"v":3654.682,"d":"3,654.682"},{"v":2565.182,"d":"2,565.182"},{"v":9374924.48,"d":"9,374,924.48"}]
["сентябрь ",{"v":72326.808,"d":"72,326.808"},5.285,{"v":3822.472,"d":"3,822.472"},{"v":2565.182,"d":"2,565.182"},{"v":9805336.37,"d":"9,805,336.37"}]
["октябрь ",{"v":77923.295,"d":"77,923.295"},5.285,{"v":4118.246,"d":"4,118.246"},{"v":2565.182,"d":"2,565.182"},{"v":10564050.51,"d":"10,564,050.51"}]
["ноябрь ",{"v":78840.198,"d":"78,840.198"},5.285,{"v":4166.704,"d":"4,166.704"},{"v":2565.182,"d":"2,565.182"},{"v":10688354.1,"d":"10,688,354.10"}]
["декабрь ",{"v":85946.192,"d":"85,946.192"},5.285,{"v":4542.256,"d":"4,542.256"},{"v":2565.182,"d":"2,565.182"},{"v":11651713.33,"d":"11,651,713.33"}]
["ИТОГО",{"$f":"SUM(B6:B17)","v":{"v":833564.01,"d":"833,564.010"}},null,{"$f":"SUM(D6:D17)","v":{"v":44053.856,"d":"44,053.856"}},{"$f":"F18/D18","v":{"v":2439.044,"d":"2,439.044"}},{"$f":"SUM(F6:F17)","v":{"v":107449300.65,"d":"107,449,300.650"}}]
[]
["Факт за 2017 год по оплате ООО \"НЭСК\" в адрес  ЗАО \"Волгаэнергосбыт\" по договору купли-продажи электрической энергии в целях компенсации технологического расхода (потерь) при её передаче по электрическим сетям "]
[]
[]
["Факт за 2017 год","прием в сеть, тыс.кВт.ч.","потери",null,"тариф, руб./тыс.квт.ч. ","сумма, руб. без НДС"]
[null,null,"%                      (согласно решения РСТ)","тыс.кВт.ч."]
["январь ",{"v":56665.538,"d":"56,665.538"},{"$f":"D25/B25","v":{"v":0.05173,"d":"5.173%"}},{"v":2931.059,"d":"2,931.059"},{"$f":"F25/D25","v":{"v":2052.689,"d":"2,052.689"}},{"v":6016551.95,"d":"6,016,551.95"}]
["февраль ",{"v":67812.041,"d":"67,812.041"},{"$f":"D26/B26","v":{"v":0.05125,"d":"5.125%"}},{"v":3475.705,"d":"3,475.705"},{"$f":"F26/D26","v":{"v":2689.952,"d":"2,689.952"}},{"v":9349479.8,"d":"9,349,479.80"}]
["март ",{"v":70462.308,"d":"70,462.308"},{"v":0.05242,"d":"5.242%"},{"v":3693.578,"d":"3,693.578"},{"v":2169.399,"d":"2,169.399"},{"v":8012845.71,"d":"8,012,845.71"}]
["апрель ",{"v":66865.883,"d":"66,865.883"},{"v":0.05249,"d":"5.249%"},{"v":3510.017,"d":"3,510.017"},{"v":2579.023,"d":"2,579.023"},{"v":9052416.18,"d":"9,052,416.18"}]
["май ",{"v":59064.506,"d":"59,064.506"},{"v":0.05236,"d":"5.236%"},{"v":3092.831,"d":"3,092.831"},{"v":2408.841,"d":"2,408.841"},{"v":7450136.76,"d":"7,450,136.76"}]
["июнь ",{"v":63424.13,"d":"63,424.130"},{"v":0.05253,"d":"5.253%"},{"v":3331.507,"d":"3,331.507"},{"v":2245.036,"d":"2,245.036"},{"v":7479352.51,"d":"7,479,352.51"}]
["июль ",{"v":48468.158,"d":"48,468.158"},{"v":0.053,"d":"5.300%"},{"v":2568.886,"d":"2,568.886"},{"v":2530.12,"d":"2,530.120"},{"v":6499589.85,"d":"6,499,589.85"}]
["август ",{"v":71890.161,"d":"71,890.161"},{"v":0.05307,"d":"5.307%"},{"v":3815.019,"d":"3,815.019"},{"v":2503.82,"d":"2,503.820"},{"v":9552122.43,"d":"9,552,122.43"}]
["сентябрь ",{"v":67430.48,"d":"67,430.480"},{"v":0.05245,"d":"5.245%"},{"v":3536.617,"d":"3,536.617"},{"v":2554.471,"d":"2,554.471"},{"v":9034185.47,"d":"9,034,185.47"}]
["октябрь ",{"v":75604.657,"d":"75,604.657"},{"v":0.0522,"d":"5.220%"},{"v":3946.551,"d":"3,946.551"},{"v":2547.169,"d":"2,547.169"},{"v":10052531.41,"d":"10,052,531.41"}]
["ноябрь ",{"v":73038.427,"d":"73,038.427"},{"v":0.05234,"d":"5.234%"},{"v":3823.158,"d":"3,823.158"},{"v":2450.077,"d":"2,450.077"},{"v":9367030.59,"d":"9,367,030.59"}]
["декабрь ",{"v":74122.982,"d":"74,122.982"},{"v":0.0546,"d":"5.460%"},{"v":4046.805,"d":"4,046.805"},{"v":2259.894,"d":"2,259.894"},{"v":9145350.19,"d":"9,145,350.19"}]
["ИТОГО",{"v":794849.271,"d":"794,849.271"},null,{"v":41771.733,"d":"41,771.733"},{"v":2418.181,"d":"2,418.181"},{"$f":"SUM(F25:F36)","v":{"v":101011592.85,"d":"101,011,592.850"}}]