{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Лист1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Лист1","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,5],[19,1,19,5],[14,1,14,5],[2,1,2,5],[3,0,4,0],[3,1,4,1]]}
["сведения для расчетов  за 2017 год "]
[null,"Затраты","Кот.№19","Кот.№21","Кот.№ 7","ИТОГО"]
[1," затраты за 2017 год без учета содержания объектов"]
["1.1","ФОТ",11,17,22,{"$f":"C4+D4+E4","v":50}]
[null,null,2494136.2000000002,4665493.5,6180505.46,{"$f":"C5+D5+E5","v":13340135.16}]
["1.1.1","Оплата труда ",1910077.04,3584961.8400000003,4739739.97,{"$f":"C6+D6+E6","v":10234778.850000001}]
["1.1.2","Страховые взносы",584059.15999999992,1080531.6600000001,1440765.4900000002,3105356.3100000005]
["1.2","охрана труда",9972.02,24327.77,34410.5,68710.290000000008]
["1.3","больн. за счет пред-я",{"$f":"7663.02","v":7663.02},{"$f":"19212.87","v":19212.87},{"$f":"27959.34","v":27959.34},54835.229999999996]
["1.4","подготовка кадров",null,3900,3900,7800]
["1.5","топливо",4252485.97,11531827.050000001,28769795.969999999,44554108.989999995]
["1.6","эл.энергия",965376.42,3893620.73,12485334.279999999,17344331.43]
["1.7","- водоснабжение",57685.38,989005.34,572134.18000000005,1618824.9]
[null,"итого",{"$f":"C5+C8+C9+C10+C11+C12+C13","v":7787319.0099999998},{"$f":"D5+D8+D9+D10+D11+D12+D13","v":21127387.260000002},48074039.729999997,76988746]
["2","энергоресурсы "]
["2.1","газ, тыс.куб.м",833.28200000000004,2277.34,5685.0860000000002,8795.7080000000005]
["2.2","уголь,тн",0,0,0,0]
["2.3","эл.энергия.квт/час",163823,651391,2098395,2913609]
[null,"вода",2190,37082,21547,60819]
[3,"стоимость ресурсов за ед. в руб."]
["3.1","газ (руб. за тыс. м. куб.)",{"$f":"C11/C16","v":5103.2975271276709},{"$f":"D11/D16","v":5063.7265625686105},{"$f":"E11/E16","v":5060.5735726777039},{"$f":"(C21+D21+E21)/3","v":5075.8658874579951}]
["3.2","Электроэнергия (руб. за кВт/ч.)",{"$f":"C12/C18","v":5.8928014991789919},5.9773941150553203,5.9499447339514244,{"$f":"(C22+D22+E22)/3","v":5.9400467827285794}]
["3.3","вода (руб за м. куб.)",26.340356164383561,26.670765870233534,26.552846335916836,26.521322790177976]