{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Свет","Свет (2)","Свет (3)"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"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":"Свет","index":0,"n_rows":47,"n_cols":104,"rows_kept":47,"cut":false,"hidden":false,"merged":[[10,93,10,98],[11,93,11,95],[11,96,11,98],[10,77,10,82],[11,77,11,79],[11,80,11,82],[10,85,10,90],[11,88,11,90],[11,85,11,87],[10,52,10,57],[10,60,10,65],[11,63,11,65],[10,68,10,73],[11,52,11,54],[11,55,11,57],[11,60,11,62],[11,68,11,70],[11,71,11,73],[10,42,10,47],[11,42,11,44],[11,45,11,47],[10,1,10,6],[11,1,11,3],[10,9,10,14],[11,4,11,6],[10,17,10,22],[10,34,10,39],[11,34,11,36],[11,9,11,11],[11,12,11,14],[11,17,11,19],[11,20,11,22],[11,26,11,28],[11,37,11,39],[31,0,32,0],[29,0,30,0],[27,0,28,0],[23,0,24,0],[10,26,10,31],[11,29,11,31],[25,0,26,0]]}
[2016,"Т1 (П)",5.38,"Т2(Н)",1.43,"Т3(Пн)",4.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Т1 (П)",6.41,"Т2(Н)",1.64,"Т3(Пн)",5.32]
[]
[2017,"Т1 (П)",6.41,"Т2(Н)",1.64,"Т3(Пн)",5.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Т1 (П)",6.46,"Т2(Н)",1.79,"Т3(Пн)",5.38]
[]
[2018,"Т1 (П)",6.46,"Т2(Н)",1.79,"Т3(Пн)",5.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Т1 (П)",6.46,"Т2(Н)",1.92,"Т3(Пн)",5.38]
[]
[2019,"Т1 (П)",6.57,"Т2(Н)",1.95,"Т3(Пн)",5.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Т1 (П)",6.57,"Т2(Н)",2.13,"Т3(Пн)",5.47]
[]
[2020,"Т1 (П)",6.57,"Т2(Н)",2.13,"Т3(Пн)",5.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Т1 (П)",6.79,"Т2(Н)",2.3199999999999998,"Т3(Пн)",5.66]
[]
["Год / Месяц","Январь",null,null,null,null,null,null,null,"Февраль",null,null,null,null,null,null,null,"Март",null,null,null,null,null,null,null,null,"Апрель",null,null,null,null,null,null,null,"Май",null,null,null,null,null,null,null,"Июнь",null,null,null,null,null,null,null,null,null,"Июль",null,null,null,null,null,null,null,"Август",null,null,null,null,null,null,null,"Сентябрь",null,null,null,null,null,null,null,null,"Октябрь",null,null,null,null,null,null,null,"Ноябрь",null,null,null,null,null,null,null,"Декабрь"]
[null,"Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Квартал","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Квартал","I Полу-годие","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Квартал","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Счетчик   159 расход",null,null,"Счетчик   617 расход",null,null,"ИТОГО","ИТОГО","Квартал","II Полу-годие","ГОД"]
[null,"Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","руб","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","руб",null,"Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","руб","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п","Кв.час","Руб.","руб",null,"руб"]
[2016,{"$f":"SUM(B25-B24)","v":0},0,0,0,0,0,0,{"$f":"SUM(((B14+E14+(B14+E14)*5/100)*C1)+((C14+F14+(C14+F14)*5/100)*E1)+((D14+G14+(D14+G14)*5/100)*G1))","v":0},{"$f":"SUM(J25-J24)","v":0},0,0,0,0,0,null,{"$f":"SUM(((J14+M14+(J14+M14)*5/100)*C1)+((K14+N14+(K14+N14)*5/100)*E1)+((L14+O14+(L14+O14)*5/100)*G1))","v":0},{"$f":"SUM(R25-R24)","v":0},0,0,0,0,0,{"$f":"SUM(R14:W14)","v":0},{"$f":"SUM(((R14+U14+(R14+U14)*5/100)*C1)+((S14+V14+(S14+V14)*5/100)*E1)+((T14+W14+(T14+W14)*5/100)*G1))","v":0},{"$f":"SUM(I14+Q14+Y14)","v":0},{"$f":"SUM(AA25-AA24)","v":0},0,0,0,0,0,{"$f":"SUM(AA14:AF14)","v":0},{"$f":"SUM(((AA14+AD14+(AA14+AD14)*5/100)*C1)+((AB14+AE14+(AB14+AE14)*5/100)*E1)+((AC14+AF14+(AC14+AF14)*5/100)*G1))","v":0},{"$f":"SUM(AI25-AI24)","v":0},0,0,0,0,0,{"$f":"SUM(AI14:AN14)","v":0},{"$f":"SUM(((AI14+AL14+(AI14+AL14)*5/100)*C1)+((AJ14+AM14+(AJ14+AM14)*5/100)*E1)+((AK14+AN14+(AK14+AN14)*5/100)*G1))","v":0},{"$f":"SUM(AQ25-AQ24)","v":791},955,1108,1089,1168,1417,{"$f":"SUM(AQ14:AV14)","v":6528},{"$f":"SUM(((AQ14+AT14+(AQ14+AT14)*5/100)*C1)+((AR14+AU14+(AR14+AU14)*5/100)*E1)+((AS14+AV14+(AS14+AV14)*5/100)*G1))","v":26083.091999999997},{"$f":"SUM(AH14+AP14+AX14)","v":26083.091999999997},{"$f":"SUM(Z14+AY14)","v":26083.091999999997},{"$f":"SUM(BA25-BA24)","v":777},1019,1022,1354,1534,1736,{"$f":"SUM(BA14:BF14)","v":7442},{"$f":"SUM(((BA14+BD14+(BA14+BD14)*5/100)*BB1)+((BB14+BE14+(BB14+BE14)*5/100)*BD1)+((BC14+BF14+(BC14+BF14)*5/100)*BF1))","v":34145.1495},{"$f":"SUM(BI25-BI24)","v":841},1189,1263,1251,1398,1641,{"$f":"SUM(BI14:BN14)","v":7583},{"$f":"SUM(((BI14+BL14+(BI14+BL14)*5/100)*BB1)+((BJ14+BM14+(BJ14+BM14)*5/100)*BD1)+((BK14+BN14+(BK14+BN14)*5/100)*BF1))","v":34756.764000000003},{"$f":"SUM(BQ25-BQ24)","v":1669},1812,2118,1902,1892,2418,{"$f":"SUM(BQ14:BV14)","v":11811},{"$f":"SUM(((BQ14+BT14+(BQ14+BT14)*5/100)*BB1)+((BR14+BU14+(BR14+BU14)*5/100)*BD1)+((BS14+BV14+(BS14+BV14)*5/100)*BF1))","v":55750.999500000005},{"$f":"SUM(BH14+BP14+BX14)","v":124652.913},{"$f":"SUM(BZ25-BZ24)","v":2156},2442,2469,1908,1690,2512,{"$f":"SUM(BZ14:CE14)","v":13177},{"$f":"SUM(((BZ14+CC14+(BZ14+CC14)*5/100)*BB1)+((CA14+CD14+(CA14+CD14)*5/100)*BD1)+((CB14+CE14+(CB14+CE14)*5/100)*BF1))","v":62291.921999999999},{"$f":"SUM(CH25-CH24)","v":5342},5655,6505,4851,5020,6553,{"$f":"SUM(CH14:CM14)","v":33926},{"$f":"SUM(((CH14+CK14+(CH14+CK14)*5/100)*BB1)+((CI14+CL14+(CI14+CL14)*5/100)*BD1)+((CJ14+CM14+(CJ14+CM14)*5/100)*BF1))","v":159928.32449999999},{"$f":"SUM(CP25-CP24)","v":6656},6668,8121,6393,6411,8311,{"$f":"SUM(CP14:CU14)","v":42560},{"$f":"SUM(((CP14+CS14+(CP14+CS14)*5/100)*BB1)+((CQ14+CT14+(CQ14+CT14)*5/100)*BD1)+((CR14+CU14+(CR14+CU14)*5/100)*BF1))","v":202137.48450000002},{"$f":"SUM(CG14+CO14+CW14)","v":424357.73100000003},{"$f":"SUM(BY14+CX14)","v":549010.64400000009},{"$f":"SUM(Z14+AY14+BY14+CX14)","v":575093.73600000003}]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," "]
[2017,{"$f":"SUM(B27-B26)","v":5011},3332,6163,5482,4214,7176,{"$f":"SUM(B16:G16)","v":31378},{"$f":"SUM(((B16+E16+(B16+E16)*5/100)*C3)+((C16+F16+(C16+F16)*5/100)*E3)+((D16+G16+(D16+G16)*5/100)*G3))","v":158129.0025},{"$f":"SUM(J27-J26)","v":6266},5318,7698,6303,6197,8147,{"$f":"SUM(J16:O16)","v":39929},{"$f":"SUM(((J16+M16+(J16+M16)*5/100)*C3)+((K16+N16+(K16+N16)*5/100)*E3)+((L16+O16+(L16+O16)*5/100)*G3))","v":192934.6545},{"$f":"SUM(R27-R26)","v":4199},3885,5050,4469,4131,5887,27621,{"$f":"SUM(((R16+U16+(R16+U16)*5/100)*C3)+((S16+V16+(S16+V16)*5/100)*E3)+((T16+W16+(T16+W16)*5/100)*G3))","v":133237.60800000001},{"$f":"SUM(I16+Q16+Y16)","v":484301.26500000001},{"$f":"SUM(AA27-AA26)","v":4042},3093,4992,5089,4368,6959,28543,{"$f":"SUM(((AA16+AD16+(AA16+AD16)*5/100)*C3)+((AB16+AE16+(AB16+AE16)*5/100)*E3)+((AC16+AF16+(AC16+AF16)*5/100)*G3))","v":141062.3235},{"$f":"SUM(AI27-AI26)","v":2089},2041,2569,2228,2091,2966,13984,{"$f":"SUM(((AI16+AL16+(AI16+AL16)*5/100)*C3)+((AJ16+AM16+(AJ16+AM16)*5/100)*E3)+((AK16+AN16+(AK16+AN16)*5/100)*G3))","v":67089.382500000007},{"$f":"SUM(AQ27-AQ26)","v":1167},1189,1512,1780,1877,2354,9879,{"$f":"SUM(((AQ16+AT16+(AQ16+AT16)*5/100)*C3)+((AR16+AU16+(AR16+AU16)*5/100)*E3)+((AS16+AV16+(AS16+AV16)*5/100)*G3))","v":46709.911500000002},{"$f":"SUM(AH16+AP16+AX16)","v":254861.61749999999},{"$f":"SUM(Z16+AY16)","v":739162.88250000007},{"$f":"SUM(BA27-BA26)","v":1219},1217,1625,1306,1395,1701,8463,{"$f":"SUM(((BA16+BD16+(BA16+BD16)*5/100)*BB3)+((BB16+BE16+(BB16+BE16)*5/100)*BD3)+((BC16+BF16+(BC16+BF16)*5/100)*BF3))","v":40824.903000000006},{"$f":"SUM(BI27-BI26)","v":508},444,702,658,772,888,3972,{"$f":"SUM(((BI16+BL16+(BI16+BL16)*5/100)*BB3)+((BJ16+BM16+(BJ16+BM16)*5/100)*BD3)+((BK16+BN16+(BK16+BN16)*5/100)*BF3))","v":19176.36},{"$f":"SUM(BQ27-BQ26)","v":2045},1741,2133,1920,2093,2454,12386,{"$f":"SUM(((BQ16+BT16+(BQ16+BT16)*5/100)*BB3)+((BR16+BU16+(BR16+BU16)*5/100)*BD3)+((BS16+BV16+(BS16+BV16)*5/100)*BF3))","v":60012.561000000002},{"$f":"SUM(BH16+BP16+BX16)","v":120013.82400000001},{"$f":"SUM(BZ27-BZ26)","v":2283},2612,3436,3006,3183,4182,18702,{"$f":"SUM(((BZ16+CC16+(BZ16+CC16)*5/100)*BB3)+((CA16+CD16+(CA16+CD16)*5/100)*BD3)+((CB16+CE16+(CB16+CE16)*5/100)*BF3))","v":89801.071499999991},{"$f":"SUM(CH27-CH26)","v":5585},5434,6957,6932,7497,9059,41464,{"$f":"SUM(((CH16+CK16+(CH16+CK16)*5/100)*BB3)+((CI16+CL16+(CI16+CL16)*5/100)*BD3)+((CJ16+CM16+(CJ16+CM16)*5/100)*BF3))","v":199681.00949999999},{"$f":"SUM(CP27-CP26)","v":3270},3268,3905,3585,3794,4707,22529,{"$f":"SUM(((CP16+CS16+(CP16+CS16)*5/100)*BB3)+((CQ16+CT16+(CQ16+CT16)*5/100)*BD3)+((CR16+CU16+(CR16+CU16)*5/100)*BF3))","v":108419.682},{"$f":"SUM(CG16+CO16+CW16)","v":397901.76300000004},{"$f":"SUM(BY16+CX16)","v":517915.58700000006},{"$f":"SUM(Z16+AY16+BY16+CX16)","v":1257078.4695000001}]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," "]
[2018,{"$f":"SUM(B29-B28)","v":4171},4509,5257,5370,{"$f":"SUM(F29-F28)","v":5845},7242,{"$f":"SUM(B18:G18)","v":32394},{"$f":"SUM(((B18+E18+(B18+E18)*5/100)*C5)+((C18+F18+(C18+F18)*5/100)*E5)+((D18+G18+(D18+G18)*5/100)*G5))","v":154783.79700000002},{"$f":"SUM(J29-J28)","v":4836},4975,6021,6186,6790,8083,{"$f":"SUM(J18:O18)","v":36891},{"$f":"SUM(((J18+M18+(J18+M18)*5/100)*C5)+((K18+N18+(K18+N18)*5/100)*E5)+((L18+O18+(L18+O18)*5/100)*G5))","v":176548.03950000001},{"$f":"SUM(R29-R28)","v":5843},5905,7459,6728,7430,8725,42090,{"$f":"SUM(((R18+U18+(R18+U18)*5/100)*C5)+((S18+V18+(S18+V18)*5/100)*E5)+((T18+W18+(T18+W18)*5/100)*G5))","v":201755.6415},{"$f":"SUM(I18+Q18+Y18)","v":533087.478},{"$f":"SUM(AA29-AA28)","v":3655},3583,4669,4493,4778,6132,27310,{"$f":"SUM(((AA18+AD18+(AA18+AD18)*5/100)*C5)+((AB18+AE18+(AB18+AE18)*5/100)*E5)+((AC18+AF18+(AC18+AF18)*5/100)*G5))","v":131997.23249999998},{"$f":"SUM(AI29-AI28)","v":2024},2111,2607,2675,2999,3599,16015,{"$f":"SUM(((AI18+AL18+(AI18+AL18)*5/100)*C5)+((AJ18+AM18+(AJ18+AM18)*5/100)*E5)+((AK18+AN18+(AK18+AN18)*5/100)*G5))","v":76535.255999999994},{"$f":"SUM(AQ29-AQ28)","v":825},948,1107,1599,1847,2142,8468,{"$f":"SUM(((AQ18+AT18+(AQ18+AT18)*5/100)*C5)+((AR18+AU18+(AR18+AU18)*5/100)*E5)+((AS18+AV18+(AS18+AV18)*5/100)*G5))","v":40048.795499999993},{"$f":"SUM(AH18+AP18+AX18)","v":248581.28399999999},{"$f":"SUM(Z18+AY18)","v":781668.76199999999},{"$f":"SUM(BA29-BA28)","v":679},881,1017,1785,2050,2322,8734,{"$f":"SUM(((BA18+BD18+(BA18+BD18)*5/100)*BB5)+((BB18+BE18+(BB18+BE18)*5/100)*BD5)+((BC18+BF18+(BC18+BF18)*5/100)*BF5))","v":41484.218999999997},{"$f":"SUM(BI29-BI28)","v":723},966,1110,828,1799,2157,7583,{"$f":"SUM(((BI18+BL18+(BI18+BL18)*5/100)*BB5)+((BJ18+BM18+(BJ18+BM18)*5/100)*BD5)+((BK18+BN18+(BK18+BN18)*5/100)*BF5))","v":34549.955999999998},{"$f":"SUM(BQ29-BQ28)","v":1157},1247,1603,2735,2314,2650,11706,{"$f":"SUM(((BQ18+BT18+(BQ18+BT18)*5/100)*BB5)+((BR18+BU18+(BR18+BU18)*5/100)*BD5)+((BS18+BV18+(BS18+BV18)*5/100)*BF5))","v":57603.608999999997},{"$f":"SUM(BH18+BP18+BX18)","v":133637.78399999999},{"$f":"SUM(BZ29-BZ28)","v":2780},2587,3445,2883,3297,3708,18700,{"$f":"SUM(((BZ18+CC18+(BZ18+CC18)*5/100)*BB5)+((CA18+CD18+(CA18+CD18)*5/100)*BD5)+((CB18+CE18+(CB18+CE18)*5/100)*BF5))","v":90681.57},{"$f":"SUM(CH29-CH28)","v":5205},5171,6643,4198,4310,5498,31025,{"$f":"SUM(((CH18+CK18+(CH18+CK18)*5/100)*BB5)+((CI18+CL18+(CI18+CL18)*5/100)*BD5)+((CJ18+CM18+(CJ18+CM18)*5/100)*BF5))","v":151478.75399999999},{"$f":"SUM(CP29-CP28)","v":5319},5462,6679,4933,5039,6401,33833,{"$f":"SUM(((CP18+CS18+(CP18+CS18)*5/100)*BB5)+((CQ18+CT18+(CQ18+CT18)*5/100)*BD5)+((CR18+CU18+(CR18+CU18)*5/100)*BF5))","v":164598.25200000001},{"$f":"SUM(CG18+CO18+CW18)","v":406758.576},{"$f":"SUM(BY18+CX18)","v":540396.36},{"$f":"SUM(Z18+AY18+BY18+CX18)","v":1322065.122}]
[null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,{"$f":"SUM(R18-R16)","v":1644},{"$f":"SUM(S18-S16)","v":2020},2409,2259,3299,2838,{"$f":"SUM(R19:W19)","v":14469},null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," ",null,null,null,null,null,null,null," "]
[2019,6485,6720,8450,8697,{"$f":"SUM(F31-F30)","v":9141},11130,{"$f":"SUM(B20:G20)","v":50623},{"$f":"SUM(((B20+E20+(B20+E20)*5/100)*C7)+((C20+F20+(C20+F20)*5/100)*E7)+((D20+G20+(D20+G20)*5/100)*G7))","v":249666.1545},4927,5237,6855,6841,7492,8809,{"$f":"SUM(J20:O20)","v":40161},{"$f":"SUM(((J20+M20+(J20+M20)*5/100)*C7)+((K20+N20+(K20+N20)*5/100)*E7)+((L20+O20+(L20+O20)*5/100)*G7))","v":197210.35949999999},5036,4859,6522,5807,6300,7739,36263,{"$f":"SUM(((R20+U20+(R20+U20)*5/100)*C7)+((S20+V20+(S20+V20)*5/100)*E7)+((T20+W20+(T20+W20)*5/100)*G7))","v":179556.54149999999},{"$f":"SUM(I20+Q20+Y20)","v":626433.05550000002},4405,4221,5813,5249,5591,7227,32506,{"$f":"SUM(((AA20+AD20+(AA20+AD20)*5/100)*C7)+((AB20+AE20+(AB20+AE20)*5/100)*E7)+((AC20+AF20+(AC20+AF20)*5/100)*G7))","v":161583.429},1402,1403,1813,2289,2586,3033,12526,{"$f":"SUM(((AI20+AL20+(AI20+AL20)*5/100)*C7)+((AJ20+AM20+(AJ20+AM20)*5/100)*E7)+((AK20+AN20+(AK20+AN20)*5/100)*G7))","v":61462.842000000004},862,1047,1189,2076,2297,2735,10206,{"$f":"SUM(((AQ20+AT20+(AQ20+AT20)*5/100)*C7)+((AR20+AU20+(AR20+AU20)*5/100)*E7)+((AS20+AV20+(AS20+AV20)*5/100)*G7))","v":49652.127},{"$f":"SUM(AH20+AP20+AX20)","v":272698.39799999999},{"$f":"SUM(Z20+AY20)","v":899131.45350000006},1063,1198,1507,1981,2225,2606,10580,{"$f":"SUM(((BA20+BD20+(BA20+BD20)*5/100)*BB7)+((BB20+BE20+(BB20+BE20)*5/100)*BD7)+((BC20+BF20+(BC20+BF20)*5/100)*BF7))","v":52277.588999999993},1066,1129,1476,2175,2524,2836,11206,{"$f":"SUM(((BI20+BL20+(BI20+BL20)*5/100)*BB7)+((BJ20+BM20+(BJ20+BM20)*5/100)*BD7)+((BK20+BN20+(BK20+BN20)*5/100)*BF7))","v":55293.945000000007},2407,2424,3156,2922,3277,3908,18094,{"$f":"SUM(((BQ20+BT20+(BQ20+BT20)*5/100)*BB7)+((BR20+BU20+(BR20+BU20)*5/100)*BD7)+((BS20+BV20+(BS20+BV20)*5/100)*BF7))","v":90084.476999999999},{"$f":"SUM(BH20+BP20+BX20)","v":197656.011},2935,2553,3702,2262,2319,3104,16875,{"$f":"SUM(((BZ20+CC20+(BZ20+CC20)*5/100)*BB7)+((CA20+CD20+(CA20+CD20)*5/100)*BD7)+((CB20+CE20+(CB20+CE20)*5/100)*BF7))","v":85837.993500000011},3498,3172,4544,2929,2993,4210,21346,{"$f":"SUM(((CH20+CK20+(CH20+CK20)*5/100)*BB7)+((CI20+CL20+(CI20+CL20)*5/100)*BD7)+((CJ20+CM20+(CJ20+CM20)*5/100)*BF7))","v":108403.281},4307,4319,5593,4056,4129,5763,28167,{"$f":"SUM(((CP20+CS20+(CP20+CS20)*5/100)*BB7)+((CQ20+CT20+(CQ20+CT20)*5/100)*BD7)+((CR20+CU20+(CR20+CU20)*5/100)*BF7))","v":141809.2935},{"$f":"SUM(CG20+CO20+CW20)","v":336050.56799999997},{"$f":"SUM(BY20+CX20)","v":533706.57899999991},{"$f":"SUM(Z20+AY20+BY20+CX20)","v":1432838.0325}]
[null,{"$f":"SUM(B20-B18)","v":2314},{"$f":"SUM(C20-C18)","v":2211},3193,3327,3296,3888,{"$f":"SUM(B21:G21)","v":18229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[2020,5804,6279,7306,5533,{"$f":"SUM(F33-F32)","v":5778},7495,{"$f":"SUM(B22:G22)","v":38195},{"$f":"SUM(((B22+E22+(B22+E22)*5/100)*C9)+((C22+F22+(C22+F22)*5/100)*E9)+((D22+G22+(D22+G22)*5/100)*G9))","v":190183.31849999999},4305,4910,5584,5036,5299,6745,{"$f":"SUM(J22:O22)","v":31879},{"$f":"SUM(((J22+M22+(J22+M22)*5/100)*C9)+((K22+N22+(K22+N22)*5/100)*E9)+((L22+O22+(L22+O22)*5/100)*G9))","v":158082.92850000001},4230,4524,5606,5371,5906,7078,{"$f":"SUM(R22:W22)","v":32715},{"$f":"SUM(((R22+U22+(R22+U22)*5/100)*C9)+((S22+V22+(S22+V22)*5/100)*E9)+((T22+W22+(T22+W22)*5/100)*G9))","v":162409.7475},{"$f":"SUM(I22+Q22+Y22)","v":510675.99449999997},2803,2836,3727,2894,3182,3728,{"$f":"SUM(AA22:AF22)","v":19170},{"$f":"SUM(((AA22+AD22+(AA22+AD22)*5/100)*C9)+((AB22+AE22+(AB22+AE22)*5/100)*E9)+((AC22+AF22+(AC22+AF22)*5/100)*G9))","v":95577.804000000004},2767,2405,3584,2882,3078,3704,{"$f":"SUM(AI22:AN22)","v":18420},{"$f":"SUM(((AI22+AL22+(AI22+AL22)*5/100)*C9)+((AJ22+AM22+(AJ22+AM22)*5/100)*E9)+((AK22+AN22+(AK22+AN22)*5/100)*G9))","v":93090.983999999997},875,731,1112,1452,1492,1961,{"$f":"SUM(AQ22:AV22)","v":7623},{"$f":"SUM(((AQ22+AT22+(AQ22+AT22)*5/100)*C9)+((AR22+AU22+(AR22+AU22)*5/100)*E9)+((AS22+AV22+(AS22+AV22)*5/100)*G9))","v":38674.324500000002},{"$f":"SUM(AH22+AP22+AX22)","v":227343.11249999999},{"$f":"SUM(Z22+AY22)","v":738019.10699999996},831,899,1132,1702,1828,2280,{"$f":"SUM(BA22:BF22)","v":8672},{"$f":"SUM(((BA22+BD22+(BA22+BD22)*5/100)*BB9)+((BB22+BE22+(BB22+BE22)*5/100)*BD9)+((BC22+BF22+(BC22+BF22)*5/100)*BF9))","v":44979.511499999993},-191096,-188479,-243322,-216986,-228740,-286860,{"$f":"SUM(BI22:BN22)","v":-1355483},{"$f":"SUM(((BI22+BL22+(BI22+BL22)*5/100)*BB9)+((BJ22+BM22+(BJ22+BM22)*5/100)*BD9)+((BK22+BN22+(BK22+BN22)*5/100)*BF9))","v":-7076637.7290000003},0,0,0,0,0,0,{"$f":"SUM(BQ22:BV22)","v":0},{"$f":"SUM(((BQ22+BT22+(BQ22+BT22)*5/100)*BB91)+((BR22+BU22+(BR22+BU22)*5/100)*BD9)+((BS22+BV22+(BS22+BV22)*5/100)*BF9))","v":0},{"$f":"SUM(BH22+BP22+BX22)","v":-7031658.2175000003},0,0,0,0,0,0,{"$f":"SUM(BZ22:CE22)","v":0},{"$f":"SUM(((BZ22+CC22+(BZ22+CC22)*5/100)*BB9)+((CA22+CD22+(CA22+CD22)*5/100)*BD9)+((CB22+CE22+(CB22+CE22)*5/100)*BF9))","v":0},0,0,0,0,0,0,{"$f":"SUM(CH22:CM22)","v":0},{"$f":"SUM(((CH22+CK22+(CH22+CK22)*5/100)*BB9)+((CI22+CL22+(CI22+CL22)*5/100)*BD9)+((CJ22+CM22+(CJ22+CM22)*5/100)*BF9))","v":0},0,0,0,0,0,0,{"$f":"SUM(CP22:CU22)","v":0},{"$f":"SUM(((CP22+CS22+(CP22+CS22)*5/100)*BB9)+((CQ22+CT22+(CQ22+CT22)*5/100)*BD9)+((CR22+CU22+(CR22+CU22)*5/100)*BF9))","v":0},{"$f":"SUM(CG22+CO22+CW22)","v":0},{"$f":"SUM(BY22+CX22)","v":-7031658.2175000003},{"$f":"SUM(Z22+AY22+BY22+CX22)","v":-6293639.1105000004}]
[]
[2016,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37955,35954,47686,38913,42080,51042,null,null,37955,35954,47686,38913,42080,51042,null,null,null,null,38746,36909,48794,40002,43248,52459,null,null,39523,37928,49816,41356,44782,54195,null,null,40364,39117,51079,42607,46180,55836,null,null,null,42033,40929,53197,44509,48072,58254,null,null,44189,43371,55666,46417,49762,60766,null,null,49531,49026,62171,51268,54782,67319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37955,35954,47686,38913,42080,51042,null,null,38746,36909,48794,40002,43248,52459,null,null,null,null,39523,37928,49816,41356,44782,54195,null,null,40364,39117,51079,42607,46180,55836,null,null,42033,40929,53197,44509,48072,58254,null,null,null,44189,43371,55666,46417,49762,60766,null,null,49531,49026,62171,51268,54782,67319,null,null,56187,55694,70292,57661,61193,75630]
[2017,56187,55694,70292,57661,61193,75630,null,null,61198,59026,76455,63143,65407,82806,null,null,67464,64344,84153,69446,71604,90953,null,null,null,71663,68229,89203,73915,75735,96840,null,null,75705,71322,94195,79004,80103,103799,null,null,77794,73363,96764,81232,82194,106765,null,null,null,null,78961,74552,98276,83012,84071,109119,null,null,80180,75769,99901,84318,85466,110820,null,null,80688,76213,100603,84976,86238,111708,null,null,null,82733,77954,102736,86896,88331,114162,null,null,85016,80566,106172,89902,91514,118344,null,null,90601,86000,113129,96834,99011,127403]
[null,61198,59026,76455,63143,65407,82806,null,null,67464,64344,84153,69446,71604,90953,null,null,71663,68229,89203,73915,75735,96840,null,null,null,75705,71322,94195,79004,80103,103799,null,null,77794,73363,96764,81232,82194,106765,null,null,78961,74552,98276,83012,84071,109119,null,null,null,null,80180,75769,99901,84318,85466,110820,null,null,80688,76213,100603,84976,86238,111708,null,null,82733,77954,102736,86896,88331,114162,null,null,null,85016,80566,106172,89902,91514,118344,null,null,90601,86000,113129,96834,99011,127403,null,null,93871,89268,117034,100419,102805,132110]
[2018,93871,89268,117034,100419,102805,132110,null,null,98042,93777,122291,105789,108650,139352,null,null,102878,98752,128312,111975,115440,147435,null,null," ",108721,104657,135771,118703,122870,156160,null,null,112376,108240,140440,123196,127648,162292,null,null,114400,110351,143047,125871,130647,165891,null,null,null,null,115225,111299,144154,127470,132494,168033,null,null,115904,112180,145171,129255,134544,170355,null,null,116627,113146,146281,130083,136343,172512,null,null,null,117784,114393,147884,132818,138657,175162,null,null,120564,116980,151329,135701,141954,178870,null,null,125769,122151,157972,139899,146264,184368]
[null,98042,93777,122291,105789,108650,139352,null,null,102878,98752,128312,111975,115440,147435,null,null,108721,104657,135771,118703,122870,156160,null,null,null,112376,108240,140440,123196,127648,162292,null,null,114400,110351,143047,125871,130647,165891,null,null,115225,111299,144154,127470,132494,168033,null,null,null,null,115904,112180,145171,129255,134544,170355,null,null,116627,113146,146281,130083,136343,172512,null,null,117784,114393,147884,132818,138657,175162,null,null,null,120564,116980,151329,135701,141954,178870,null,null,125769,122151,157972,139899,146264,184368,null,null,131088,127613,164651,144832,151303,190769]
[2019,131088,127613,164651,144832,151303,190769,null,null,137573,134333,173101,153529,160444,201899,null,null,142500,139570,179956,160370,167936,210708,null,null,null,147536,144429,186478,166177,174236,218447,null,null,151941,148650,192291,171426,179827,225674,null,null,153343,150053,194104,173715,182413,228707,null,null,null,null,154205,151100,195293,175791,184710,231442,null,null,155268,152298,196800,177772,186935,234048,null,null,156334,153427,198276,179947,189459,236884,null,null,null,158741,155851,201432,182869,192736,240792,null,null,161676,158404,205134,185131,195055,243896,null,null,165174,161576,209678,188060,198048,248106]
[null,137573,134333,173101,153529,160444,201899,null,null,142500,139570,179956,160370,167936,210708,null,null,147536,144429,186478,166177,174236,218447,null,null,null,151941,148650,192291,171426,179827,225674,null,null,153343,150053,194104,173715,182413,228707,null,null,154205,151100,195293,175791,184710,231442,null,null,null,null,155268,152298,196800,177772,186935,234048,null,null,156334,153427,198276,179947,189459,236884,null,null,158741,155851,201432,182869,192736,240792,null,null,null,161676,158404,205134,185131,195055,243896,null,null,165174,161576,209678,188060,198048,248106,null,null,169481,165895,215271,192116,202177,253869]
[2020,169481,165895,215271,192116,202177,253869,null,null,175285,172174,222577,197649,207955,261364,null,null,179590,177084,228161,202685,213254,268109,null,null,null,183820,181608,233767,208056,219160,275187,null,null,186623,184444,237494,210950,222342,278915,null,null,189390,186849,241078,213832,225420,282619,null,null,null,null,190265,187580,242190,215284,226912,284580,null,null,191096,188479,243322,216986,228740,286860]
[null,175285,172174,222577,197649,207955,261364,null,null,179590,177084,228161,202685,213254,268109,null,null,183820,181608,233767,208056,219160,275187,null,null,null,186623,184444,237494,210950,222342,278915,null,null,189390,186849,241078,213832,225420,282619,null,null,190265,187580,242190,215284,226912,284580,null,null,null,null,191096,188479,243322,216986,228740,286860]
[]
[null,"Якварь","февраль","март","1    Кв.","апрель","май","июнь","2   кв.","июль","август","сентябрь","3 кв.","октябрь","ноябрь","декабрь","4 кв.","Год"]
[2016,{"$f":"SUM(H14)","v":0},{"$f":"SUM(P14)","v":0},{"$f":"SUM(X14)","v":0},{"$f":"SUM(Z14)","v":0},{"$f":"SUM(AG14)","v":0},{"$f":"SUM(AO14)","v":0},{"$f":"SUM(AW14)","v":6528},{"$f":"SUM(F36:H36)","v":6528},{"$f":"SUM(BG14)","v":7442},{"$f":"SUM(BO14)","v":7583},{"$f":"SUM(BW14)","v":11811},{"$f":"SUM(J36:L36)","v":26836},{"$f":"SUM(CF14)","v":13177},{"$f":"SUM(CN14)","v":33926},{"$f":"SUM(CV14)","v":42560},{"$f":"SUM(N36:P36)","v":89663},{"$f":"SUM(E36+I36+M36+Q36)","v":123027}]
[null,null," "]
[2017,{"$f":"SUM(H16)","v":31378},{"$f":"SUM(P16)","v":39929},{"$f":"SUM(X16)","v":27621},{"$f":"SUM(B38:D38)","v":98928},{"$f":"SUM(AG16)","v":28543},{"$f":"SUM(AO16)","v":13984},{"$f":"SUM(AW16)","v":9879},{"$f":"SUM(F38:H38)","v":52406},{"$f":"SUM(BG16)","v":8463},{"$f":"SUM(BO16)","v":3972},{"$f":"SUM(BW16)","v":12386},{"$f":"SUM(J38:L38)","v":24821},{"$f":"SUM(CF16)","v":18702},{"$f":"SUM(CN16)","v":41464},{"$f":"SUM(CV16)","v":22529},{"$f":"SUM(N38:P38)","v":82695},{"$f":"SUM(E38+I38+M38+Q38)","v":258850},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null," "]
[2018,{"$f":"SUM(H18)","v":32394},36891,{"$f":"SUM(X18)","v":42090},{"$f":"SUM(B40:D40)","v":111375},{"$f":"SUM(AG18)","v":27310},{"$f":"SUM(AO18)","v":16015},{"$f":"SUM(AW18)","v":8468},{"$f":"SUM(F40:H40)","v":51793},{"$f":"SUM(BG18)","v":8734},{"$f":"SUM(BO18)","v":7583},{"$f":"SUM(BW18)","v":11706},{"$f":"SUM(J40:L40)","v":28023},{"$f":"SUM(CF18)","v":18700},{"$f":"SUM(CN18)","v":31025},{"$f":"SUM(CV18)","v":33833},{"$f":"SUM(N40:P40)","v":83558},{"$f":"SUM(E40+I40+M40+Q40)","v":274749}]
[null,null," "]
[2019,{"$f":"SUM(H20)","v":50623},40161,{"$f":"SUM(X20)","v":36263},{"$f":"SUM(B42:D42)","v":127047},{"$f":"SUM(AG20)","v":32506},{"$f":"SUM(AO20)","v":12526},{"$f":"SUM(AW20)","v":10206},{"$f":"SUM(F42:H42)","v":55238},{"$f":"SUM(BG20)","v":10580},{"$f":"SUM(BO20)","v":11206},{"$f":"SUM(BW20)","v":18094},{"$f":"SUM(J42:L42)","v":39880},{"$f":"SUM(CF20)","v":16875},{"$f":"SUM(CN20)","v":21346},{"$f":"SUM(CV20)","v":28167},{"$f":"SUM(N42:P42)","v":66388},{"$f":"SUM(E42+I42+M42+Q42)","v":288553}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]

{"sheet":"Свет (2)","index":1,"n_rows":6,"n_cols":12,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,11,5,12],[0,0,0,12],[3,0,3,12],[4,0,4,12]]}
["О Б Ъ Я В Л Е Н И Е"]
[]
[]
["В целях обеспечения режима экономии по оплате электроэнергии с 1 октября 2022 года вводится особый режим включения электричества на территории гаражного комплекса ООА \"Никулино\"."]
["В период с 00 часов до 06 часов будет отключаться подача электроэнергии в гаражные боксы."]
[null,null,null,null,null,null,null,null,null,null,null,"Правление ООА \"Никулино\""]

{"sheet":"Свет (3)","index":2,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[[1,0,1,2],[1,3,1,5],[0,0,0,5]]}
["Июль"]
["Счетчик   159 расход",null,null,"Счетчик   617 расход"]
["Т1 / П","Т2 / Н","Т3 / П/п","Т1 / П","Т2 / Н","Т3 / П/п"]
[190265,187580,242190,215284,226912,284580]