{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["План 2018 "],"read":"whole","date_system":"1900"}

{"sheet":"План 2018 ","index":0,"n_rows":18,"n_cols":6,"rows_kept":18,"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]]}
["План на 2018 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 - согласно Решению РСТ № 67/8 от 20.12.2017 г."]
[]
[]
["План на 2018 год","прием в сеть, тыс.кВт.ч.","потери",null,"тариф, руб./тыс.квт.ч. ","сумма, руб. без НДС"]
[null,null,"%                      (согласно решению  РСТ)","тыс.кВт.ч."]
["январь ",{"v":52797.86,"d":"52,797.860"},6.715,{"$f":"B6*C6/100","v":{"v":3545.376,"d":"3,545.376"}},{"v":2749.88,"d":"2749.880"},{"$f":"D6*E6","v":{"v":9749358.55,"d":"9,749,358.55"}}]
["февраль ",{"v":59977.07,"d":"59,977.070"},6.715,{"$f":"B7*C7/100","v":{"v":4027.46,"d":"4,027.460"}},{"v":2749.88,"d":"2749.880"},{"v":11075031.7,"d":"11,075,031.70"}]
["март ",{"v":60804.52,"d":"60,804.520"},6.715,{"v":4083.024,"d":"4,083.024"},{"v":2749.88,"d":"2749.880"},{"v":11227826.04,"d":"11,227,826.04"}]
["апрель ",{"v":59463.86,"d":"59,463.860"},6.715,{"v":3992.998,"d":"3,992.998"},{"v":2749.88,"d":"2749.880"},{"v":10980265.34,"d":"10,980,265.34"}]
["май ",{"v":51391.3,"d":"51,391.300"},6.715,{"v":3450.926,"d":"3,450.926"},{"v":2749.88,"d":"2749.880"},{"v":9489632.39,"d":"9,489,632.39"}]
["июнь ",{"v":56586.8,"d":"56,586.800"},6.715,{"v":3799.804,"d":"3,799.804"},{"v":2749.88,"d":"2749.880"},{"v":10449005.02,"d":"10,449,005.02"}]
["июль ",{"v":42085.35,"d":"42,085.350"},6.715,{"v":2826.031,"d":"2,826.031"},{"v":2753.85,"d":"2,753.850"},{"v":7782465.47,"d":"7,782,465.47"}]
["август ",{"v":64466.83,"d":"64,466.830"},6.715,{"v":4328.948,"d":"4,328.948"},{"v":2753.85,"d":"2,753.850"},{"v":11921273.45,"d":"11,921,273.45"}]
["сентябрь ",{"v":59742.51,"d":"59,742.510"},6.715,{"v":4011.71,"d":"4,011.710"},{"v":2753.85,"d":"2,753.850"},{"v":11047647.58,"d":"11,047,647.58"}]
["октябрь ",{"v":72068.67,"d":"72,068.670"},6.715,{"v":4839.411,"d":"4,839.411"},{"v":2753.85,"d":"2,753.850"},{"v":13327011.98,"d":"13,327,011.98"}]
["ноябрь ",{"v":73187.27,"d":"73,187.270"},6.715,{"v":4914.525,"d":"4,914.525"},{"v":2753.85,"d":"2,753.850"},{"v":13533864.67,"d":"13,533,864.67"}]
["декабрь ",{"v":76544.16,"d":"76,544.160"},6.715,{"v":5139.94,"d":"5,139.940"},{"v":2753.85,"d":"2,753.850"},{"v":14154623.77,"d":"14,154,623.77"}]
["ИТОГО",{"$f":"SUM(B6:B17)","v":{"v":729116.2,"d":"729,116.200"}},null,{"$f":"SUM(D6:D17)","v":{"v":48960.153,"d":"48,960.153"}},{"$f":"F18/D18","v":{"v":2751.993,"d":"2,751.993"}},{"$f":"SUM(F6:F17)","v":{"v":134738005.96,"d":"134,738,005.960"}}]