{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Калькулятор"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":0,"defined_names":0,"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":"Калькулятор","index":0,"n_rows":36,"n_cols":17,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,0,0,16],[1,0,4,0],[1,1,4,1],[1,2,4,2],[1,3,2,13],[1,14,4,14],[1,15,4,15],[1,16,4,16],[3,3,3,4],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,13],[11,0,11,4],[12,0,13,0],[12,1,12,2],[12,3,12,4]]}
[0]
["Категория надежности","Заявляемая к присоединению мощность, кВт","Плата по ставке С1","Необходимость строительства",null,null,null,null,null,null,null,null,null,null,"Размер платы за технологическое присоединение без НДС, руб.","НДС 18%, руб.","Размер платы за технологическое присоединение с учетом НДС, руб."]
[]
[null,null,null," КЛ-0,4 кВ",null," ВЛ-0,4 кВ",null,"КЛ-6 кВ ",null,"ВЛ-6 кВ ",null,"ТП"]
[null,null,null,"да/нет (выбрать из списка)","руб.","да/нет (выбрать из списка)","руб.","да/нет (выбрать из списка)","руб.","да/нет (выбрать из списка)","руб.","тип ТП (выбрать из списка)","руб.","индекс"]
["I,II",100,{"$f":"90.83*B6","v":9083},"да",{"$f":"IF(B6<=150,IF(D6=\"да\",2*B16,0),IF(B6>150,IF(D6=\"да\",2*D16,0)))","v":9434.5400000000009},null,{"$f":"IF(B6<=150,IF(F6=\"да\",2*B15,0),IF(B6>150,IF(F6=\"да\",2*D15,0)))","v":0},null,{"$f":"IF(B6<=150,IF(H6=\"да\",2*C16,0),IF(B6>150,IF(H6=\"да\",2*E16,0)))","v":0},null,{"$f":"IF(B6<=150,IF(J6=\"да\",2*C15,0),IF(B6>150,IF(J6=\"да\",2*E15,0)))","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(L6,G13:H20,2,FALSE)),0,VLOOKUP(L6,G13:H20,2,FALSE))","v":0},6.4,{"$f":"C6+(E6+G6+I6+K6)*B6+(M6*N6)*B6","v":952537.00000000012},{"$f":"O6*0.18","v":171456.66},{"$f":"SUM(O6:P6)","v":1123993.6600000001}]
["III",100,{"$f":"90.83*B7","v":9083},null,{"$f":"IF(B7<=150,IF(D7=\"да\",B16,0),IF(B7>150,IF(D7=\"да\",D16,0)))","v":0},null,{"$f":"IF(B7<=150,IF(F7=\"да\",B15,0),IF(B7>150,IF(F7=\"да\",D15,0)))","v":0},null,{"$f":"IF(B7<=150,IF(H7=\"да\",C16,0),IF(B7>150,IF(H7=\"да\",E16,0)))","v":0},null,{"$f":"IF(B7<=150,IF(J7=\"да\",C15,0),IF(B7>150,IF(J7=\"да\",E15,0)))","v":0},null,{"$f":"IF(ISERROR(VLOOKUP(L7,G13:H20,2,FALSE)),0,VLOOKUP(L7,G13:H20,2,FALSE))","v":0},6.4,{"$f":"C7+(E7+G7+I7+K7)*B7+(M7*N7)*B7","v":9083},{"$f":"O7*0.18","v":1634.9399999999998},{"$f":"SUM(O7:P7)","v":10717.94}]
[]
[]
[]
[]
["Приложение 3 к решению региональной службы по тарифам Нижегородской области от 18 декабря 2015 года № 50/56",null,null,null,null,null,"нет",0]
["Наименование"," до 150 кВт",null,"свыше 150 кВт",null,null,"БКТП 1х63",7668.98]
[null,"0,4 кВ","6-10 кВ","0,4 кВ","6-10 кВ",null,"БКТП 1х100",5324.28]
["строительство ВЛ",4123.6400000000003,227.25,4234.09,1885.17,null,"БКТП 1х160",3354.95]
["строительство КЛ",4717.2700000000004,4718.63,4299.93,6762.34,null,"БКТП 1х250",2226.44]
[null,null,null,null,null,null,"БКТП 1х400",1460.86]
["да",null,null,null,null,null,"БКТП 1х630",992.21]
["нет",null,null,null,null,null,"БКТП 1х1000",695.79]
[null,null,null,null,null,null,"БКТП 1х1250",579.58000000000004]
[]
[null,null,null,null,null,null,"БКТП 2х63",14155.52]
[null,null,null,null,null,null,"БКТП 2х100",9562.24]
[null,null,null,null,null,null,"БКТП 2х160",6126.65]
[null,null,null,null,null,null,"БКТП 2х250",4214.38]
[null,null,null,null,null,null,"БКТП 2х400",2747.39]
[null,null,null,null,null,null,"БКТП 2х630",1840.73]
[null,null,null,null,null,null,"БКТП 2х1000",1318.04]
[null,null,null,null,null,null,"БКТП 2х1250",1180.17]
[null,null,null,null,null,null,"КТП 2х63",8045.18]
[null,null,null,null,null,null,"КТП 2х100",5029.5600000000004]
[null,null,null,null,null,null,"КТП 2х160",3285.3632865168502]
[null,null,null,null,null,null,"КТП 2х250",2200.92]
[null,null,null,null,null,null,"КТП 2х400",1387.99]
[null,null,null,null,null,null,"КТП 2х630",1021.19]
[null,null,null,null,null,null,"КТП 2х1000",772.89]