{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["перечень","индексы","график"],"not_rendered":{"external_links":2,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"перечень","index":0,"n_rows":30,"n_cols":8,"rows_kept":30,"merged":[[5,0,5,7],[8,1,8,7],[10,0,12,0],[10,1,12,1],[10,2,12,2],[10,4,12,4],[10,5,12,5],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,4,16,4],[14,5,16,5],[14,7,16,7],[18,1,18,7],[21,0,22,0],[21,1,22,1],[21,2,22,2],[21,4,22,4],[21,5,22,5],[21,7,22,7],[23,0,24,0],[23,1,24,1],[23,2,24,2],[23,4,24,4],[23,5,24,5],[23,7,24,7],[28,1,28,7],[29,0,29,7],[30,5,30,7],[32,5,32,7],[35,5,35,7]]}
[{"$nulls":7},"Приложение № 10"]
[{"$nulls":7},"к постановлению администрации"]
[{"$nulls":7},"города Усолье - Сибирское "]
[{"$nulls":7},"от 15.12.2025 № 2331-па"]
[]
["Задание Концессионера и основные мероприятия с описанием основных характеристик таких мероприятий"]
[]
["№ п/п","Наименование объекта","Адрес (местоположение объекта)","Описание и основные характеристики мероприятий","Обоснование необходимости (цель реализации)","Срок реализации","Объем инвестиций, тыс.рублей                               (без НДС) ","Объем инвестиций, тыс.рублей                               (с НДС) "]
["1.","Реконструкция существующих сетей водоснабжения"]
["1.1.","Сооружение водовод верхней зоны по адресу: Иркутская область, г. Усолье-Сибирское, от «ВОС» до проспекта Химиков","Иркутская область, г. Усолье-Сибирское, от «ВОС» до проспекта Химиков","Реконструкция водовода верхней зоны от «ВОС» (ВК-1) до проспекта Химиков (ВК-28) с заменой трубопровода диаметра 600мм стального – 4123 м., чугунного – 2722 м. на полиэтиленовый диаметром 630мм общей протяженностью – 6935 м.","1. Уменьшение количества перерывов в подаче питьевой воды населению,                                             2. Уменьшение процента потерь воды при транспортировке,                                 3. Снижение процента износа водопроводных сетей.","2026г-2046 г",{"$f":"график!E12+график!F12+график!G12+график!H12+график!I12+график!J12+график!K12+график!L12+график!M12+график!N12+график!O12+график!P12+график!Q12+график!R12+график!S12+график!T12+график!U12+график!V12+график!W12+график!X12+график!Y12*график!Y32","v":{"v":574445.7703375284,"d":"574,445.77"}},{"$f":"G10*1.2","v":{"v":689334.924405034,"d":"689,334.92"}}]
[{"$nulls":7},{"$f":"G11*1.2","v":{"v":0,"d":"0.00"}}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
["1.2.","Сооружение водовод  нижней зоны по адресу: Иркутская область, г. Усолье-Сибирское, от «ВОС» до гаражного кооператива «Спутник» по ул. Коростова","Иркутская область,  г. Усолье-Сибирское, от «ВОС» до гаражного кооператива «Спутник» по ул. Коростова","Реконструкция водовода нижней зоны от «ВОС» (ВК-37) до гаражного кооператива «Спутник» по ул. Коростова (ВК усл. №5) с заменой трубопровода диаметром 500мм стального – 28 м., чугунного – 2139 м. на полиэтиленовый диаметром 500мм общей протяженностью – 2167 м.","1. Уменьшение количества перерывов в подаче питьевой воды населению,                                             2. Уменьшение процента потерь воды при транспортировке,                                 3. Снижение процента износа водопроводных сетей.","2046г-2052г",{"$f":"график!Y12*график!Y33+график!Z12+график!AA12+график!AB12+график!AC12+график!AD12+график!AE12","v":{"v":229444.7296624716,"d":"229,444.73"}},{"v":275333.6755949659,"d":"275,333.68"}]
[]
[]
[]
[{"$nulls":6},{"$f":"SUM(G10:G17)","v":{"v":803890.5,"d":"803,890.50"}},{"$f":"SUM(H10:H17)","v":{"v":964668.6,"d":"964,668.60"}}]
["2.","Реконструкция существующих сетей водоотведения"]
["2.1.","Сооружение коллектор канализационный напорный  диаметром  600 мм по адресу: Иркутская область, г. Усолье-Сибирское, от КНС-1 по ул. Крупской до КОС-1,3  "," Иркутская область,  г. Усолье-Сибирское, от КНС-1 ул.Крупской до КОС-1,3  ","Реконструкция коллектора напорных стоков Д-600 мм от КНС-1 (камера № 8) по ул. Крупской до КОС (камера №1) с заменой трубопровода диаметром 600мм стального – 17 м., чугунного – 3878м. на полиэтиленовый диаметром 630мм общей протяженностью 3895 м.; замена трубопровода диаметром 150мм стального на полиэтиленовый диаметром 160мм общей протяженностью 138м.","1. Уменьшение количества аварий и засоров на сетях канализации,                                   2. Снижение процента износа канализационных сетей.","2026г-2038г",{"$f":"график!E14+график!F14+график!G14+график!H14+график!I14+график!J14+график!K14+график!L14+график!M14+график!N14+график!O14+график!P14+график!Q14*график!Q32","v":{"v":272677.78064492095,"d":"272,677.78"}},{"$f":"G20*1.2","v":{"v":327213.33677390515,"d":"327,213.34"}}]
["2.2.","Сооружение коллектор канализационный напорный диаметром 900 мм по адресу: Иркутская область, г. Усолье-Сибирское, от КНС-1 по ул.Крупской до КОС-2,3","Иркутская область, г. Усолье-Сибирское, от КНС-1 ул.Крупской до КОС-2,3 ","Реконструкция коллектора напорных стоков Д-900 мм от КНС-1 (камера №1) по ул. Крупской до КОС-2,3 ( камера №2, Г №3) с заменой трубопровода диаметром 900 мм стального – 472,5 м., чугунного – 3717,5 м. на полиэтиленовый – 4190 м.","1. Уменьшение количества аварий и засоров на сетях канализации,                                   2. Снижение процента износа канализационных сетей.","2038г-2052г",{"$f":"график!Q14*график!Q33+график!R14+график!S14+график!T14+график!U14+график!V14+график!W14+график!X14+график!Y14+график!Z14+график!AA14+график!AB14+график!AC14+график!AD14+график!AE14","v":{"v":446817.0193550791,"d":"446,817.02"}},{"$f":"G21*1.2","v":{"v":536180.4232260949,"d":"536,180.42"}}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"SUM(G20:G25)","v":{"v":719494.8,"d":"719,494.80"}},{"$f":"SUM(H20:H25)","v":{"v":863393.76,"d":"863,393.76"}}]
[{"$nulls":4},"Итого:",null,{"$f":"G18+G26","v":{"v":1523385.3,"d":"1,523,385.30"}},{"$f":"H18+H26","v":{"v":1828062.3599999999,"d":"1,828,062.36"}}]
[]
[]
["Мэр города                                                                                                                                                                                                                                                                                                                                  М.В. Торопкин"]

{"sheet":"индексы","index":1,"n_rows":25,"n_cols":16,"rows_kept":25,"merged":[[21,0,21,15]]}
[{"$nulls":15},"Приложение. Индексы"]
[]
[]
["Индекс дефлятор \"Инвестиции в основной капитал\""]
[]
["Наименование показателя","i","i=2026","i=2027","i=2028","i=2029","i=2030","i=2031","i=2032","i=2033","i=2034","i=2035","i=2036","i=2037","i=2038","i=2039"]
["Индекс роста стоимости СМР (расчетный год к предыдущему)","%",{"v":1.043,"d":"104.3%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"}]
["Индекс роста стоимости СМР (расчетный год к предыдущему)","index i",{"$f":"C7","v":1.043},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"$f":"M7","v":{"v":1.04,"d":"1.040"}},{"$f":"N7","v":{"v":1.04,"d":"1.040"}},{"$f":"O7","v":{"v":1.04,"d":"1.040"}},{"$f":"P7","v":{"v":1.04,"d":"1.040"}}]
["Индексы роста стоимости СМР (расчетный год к 2026)","index i /2026",{"$f":"C8","v":1.043},{"$f":"C9*D8","v":{"v":1.08472,"d":"1.085"}},{"v":1.1281088,"d":"1.128"},{"v":1.173233152,"d":"1.173"},{"v":1.22016247808,"d":"1.220"},{"v":1.2689689772032,"d":"1.269"},{"v":1.319727736291328,"d":"1.320"},{"$f":"I9*J8","v":{"v":1.3725168457429813,"d":"1.373"}},{"$f":"J9*K8","v":{"v":1.4274175195727006,"d":"1.427"}},{"v":1.4845142203556088,"d":"1.485"},{"v":1.5438947891698331,"d":"1.544"},{"v":1.6056505807366266,"d":"1.606"},{"v":1.6698766039660917,"d":"1.670"},{"v":1.7366716681247354,"d":"1.737"}]
[]
["Наименование показателя","i","i=2040","i=2041","i=2042","i=2043","i=2044","i=2045","i=2046","i=2047","i=2048","i=2049","i=2050","i=2051","i=2052","i=2053"]
["Индекс роста стоимости СМР (расчетный год к предыдущему)","%",{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"}]
["Индекс роста стоимости СМР (расчетный год к предыдущему)","index i",{"$f":"C12","v":{"v":1.04,"d":"1.040"}},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"}]
["Индексы роста стоимости СМР (расчетный год к 2026)","index i /2026",{"$f":"P9*C13","v":{"v":1.806138534849725,"d":"1.806"}},{"$f":"C14*D13","v":{"v":1.878384076243714,"d":"1.878"}},{"$f":"D14*E13","v":{"v":1.9535194392934627,"d":"1.954"}},{"$f":"E14*F13","v":{"v":2.0316602168652014,"d":"2.032"}},{"v":2.1129266255398096,"d":"2.113"},{"v":2.197443690561402,"d":"2.197"},{"v":2.2853414381838584,"d":"2.285"},{"v":2.376755095711213,"d":"2.377"},{"v":2.4718252995396615,"d":"2.472"},{"$f":"K14*L13","v":{"v":2.570698311521248,"d":"2.571"}},{"$f":"L14*M13","v":{"v":2.673526243982098,"d":"2.674"}},{"$f":"M14*N13","v":{"v":2.780467293741382,"d":"2.780"}},{"$f":"N14*O13","v":{"v":2.8916859854910375,"d":"2.892"}},{"$f":"O14*P13","v":{"v":3.0073534249106793,"d":"3.007"}}]
[]
["Наименование показателя","i","i=2054","i=2055","i=2056","i=2057","i=2058","i=2059","i=2060","i=2061","i=2062","i=2063"]
["Индекс роста стоимости СМР (расчетный год к предыдущему)","%",{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"},{"v":1.04,"d":"104.0%"}]
["Индекс роста стоимости СМР (расчетный год к предыдущему)","index i",{"$f":"C17","v":{"v":1.04,"d":"1.040"}},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"$f":"G17","v":{"v":1.04,"d":"1.040"}},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"},{"v":1.04,"d":"1.040"}]
["Индексы роста стоимости СМР (расчетный год к 2026)","index i /2026",{"$f":"P14*C18","v":{"v":3.1276475619071067,"d":"3.128"}},{"$f":"C19*D18","v":{"v":3.252753464383391,"d":"3.253"}},{"$f":"D19*E18","v":{"v":3.382863602958727,"d":"3.383"}},{"v":3.518178147077076,"d":"3.518"},{"v":3.658905272960159,"d":"3.659"},{"v":3.805261483878566,"d":"3.805"},{"v":3.957471943233709,"d":"3.957"},{"v":4.115770820963057,"d":"4.116"},{"v":4.280401653801579,"d":"4.280"},{"v":4.451617719953643,"d":"4.452"}]
[]
[]
["Согласно Прогноза долгосрочного социально-экономического развития Российской Федерации (разработан Минэкономразвития России) - в области строительства Прогноз индексов дефляторов и инфляции до 2036 г. (в %, за год к предыдущему году) (базовый вариант) в строке \"Инвестиции в основной капитал\"."]
[]
[]
["Начальник ПЭО",null,"Ю.П. Жилкина"]

{"sheet":"график","index":2,"n_rows":33,"n_cols":39,"rows_kept":33}
[null,"График реализации мероприятий"]
[]
[null,"Наименование показателя","i",null,"i=2026","i=2027","i=2028","i=2029","i=2030","i=2031","i=2032","i=2033","i=2034","i=2035","i=2036","i=2037","i=2038","i=2039","i=2040","i=2041","i=2042","i=2043","i=2044","i=2045","i=2046","i=2047","i=2048","i=2049","i=2050","i=2051","i=2052","i=2053","i=2054","i=2055","i=2056","i=2057","i=2058"]
[null,"Индекс роста стоимости СМР (расчетный год к предыдущему)","%",null,{"$f":"индексы!C7","v":{"v":1.043,"d":"104.3%"}},{"$f":"индексы!D7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!E7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!F7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!G7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!H7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!I7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!J7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!K7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!L7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!M7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!N7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!O7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!P7","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!C12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!D12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!E12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!F12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!G12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!H12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!I12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!J12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!K12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!L12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!M12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!N12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!O12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!P12","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!C17","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!D17","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!E17","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!F17","v":{"v":1.04,"d":"104.0%"}},{"$f":"индексы!G17","v":{"v":1.04,"d":"104.0%"}}]
[null,"Индекс роста стоимости СМР (расчетный год к предыдущему)","index i",null,{"$f":"индексы!C8","v":1.043},{"$f":"индексы!D8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!E8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!F8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!G8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!H8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!I8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!J8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!K8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!L8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!M8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!N8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!O8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!P8","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!C13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!D13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!E13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!F13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!G13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!H13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!I13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!J13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!K13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!L13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!M13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!N13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!O13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!P13","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!C18","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!D18","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!E18","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!F18","v":{"v":1.04,"d":"1.040"}},{"$f":"индексы!G18","v":{"v":1.04,"d":"1.040"}}]
[null,"Индексы роста стоимости СМР (расчетный год к 2026)","index i /2021",null,{"$f":"E5","v":1.043},{"$f":"E6*F5","v":{"v":1.08472,"d":"1.085"}},{"$f":"F6*G5","v":{"v":1.1281088,"d":"1.128"}},{"v":1.173233152,"d":"1.173"},{"v":1.22016247808,"d":"1.220"},{"v":1.2689689772032,"d":"1.269"},{"v":1.319727736291328,"d":"1.320"},{"v":1.3725168457429813,"d":"1.373"},{"v":1.4274175195727006,"d":"1.427"},{"v":1.4845142203556088,"d":"1.485"},{"v":1.5438947891698331,"d":"1.544"},{"v":1.6056505807366266,"d":"1.606"},{"v":1.6698766039660917,"d":"1.670"},{"v":1.7366716681247354,"d":"1.737"},{"$f":"R6*S5","v":{"v":1.806138534849725,"d":"1.806"}},{"$f":"S6*T5","v":{"v":1.878384076243714,"d":"1.878"}},{"$f":"T6*U5","v":{"v":1.9535194392934627,"d":"1.954"}},{"$f":"U6*V5","v":{"v":2.0316602168652014,"d":"2.032"}},{"$f":"V6*W5","v":{"v":2.1129266255398096,"d":"2.113"}},{"$f":"W6*X5","v":{"v":2.197443690561402,"d":"2.197"}},{"$f":"X6*Y5","v":{"v":2.2853414381838584,"d":"2.285"}},{"$f":"Y6*Z5","v":{"v":2.376755095711213,"d":"2.377"}},{"$f":"Z6*AA5","v":{"v":2.4718252995396615,"d":"2.472"}},{"$f":"AA6*AB5","v":{"v":2.570698311521248,"d":"2.571"}},{"$f":"AB6*AC5","v":{"v":2.673526243982098,"d":"2.674"}},{"v":2.780467293741382,"d":"2.780"},{"v":2.8916859854910375,"d":"2.892"},{"v":3.0073534249106793,"d":"3.007"},{"v":3.1276475619071067,"d":"3.128"},{"v":3.252753464383391,"d":"3.253"},{"v":3.382863602958727,"d":"3.383"},{"v":3.518178147077076,"d":"3.518"},{"v":3.658905272960159,"d":"3.659"}]
[]
[]
[null,"Услуга","Объем инвестиций, тыс.рублей (с учетом НДС) ","Объем инвестиций, тыс.рублей (без НДС)",2026,{"$f":"E9+1","v":2027},{"$f":"F9+1","v":2028},{"$f":"G9+1","v":2029},{"$f":"H9+1","v":2030},{"$f":"I9+1","v":2031},{"$f":"J9+1","v":2032},{"$f":"K9+1","v":2033},{"$f":"L9+1","v":2034},{"$f":"M9+1","v":2035},{"$f":"N9+1","v":2036},{"$f":"O9+1","v":2037},{"$f":"P9+1","v":2038},{"$f":"Q9+1","v":2039},{"$f":"R9+1","v":2040},{"$f":"S9+1","v":2041},{"$f":"T9+1","v":2042},{"$f":"U9+1","v":2043},{"$f":"V9+1","v":2044},{"$f":"W9+1","v":2045},{"$f":"X9+1","v":2046},{"$f":"Y9+1","v":2047},{"$f":"Z9+1","v":2048},{"$f":"AA9+1","v":2049},{"$f":"AB9+1","v":2050},{"$f":"AC9+1","v":2051},{"$f":"AD9+1","v":2052},{"$f":"AE9+1","v":2053},{"$f":"AF9+1","v":2054},{"$f":"AG9+1","v":2055},{"$f":"AH9+1","v":2056},{"$f":"AI9+1","v":2057},{"$f":"AJ9+1","v":2058}]
[null,"водоснабжение (питьевая вода)",{"$f":"D10*1.2","v":{"v":832155.8400000001,"d":"832,155.84"}},{"$f":"SUM(E10:AE10)","v":{"v":693463.2000000001,"d":"693,463.20"}},{"$f":"'[1]питьевая вода'!D12","v":{"v":17141.3,"d":"17,141.3"}},{"$f":"'[1]питьевая вода'!E12","v":{"v":17781.2,"d":"17,781.2"}},{"$f":"'[1]питьевая вода'!F12","v":{"v":18355.9,"d":"18,355.9"}},{"$f":"'[1]питьевая вода'!G12","v":{"v":18950.3,"d":"18,950.3"}},{"$f":"'[1]питьевая вода'!H12","v":{"v":19565,"d":"19,565.0"}},{"$f":"'[1]питьевая вода'!I12","v":{"v":20201,"d":"20,201.0"}},{"$f":"'[1]питьевая вода'!J12","v":{"v":20858.9,"d":"20,858.9"}},{"$f":"'[1]питьевая вода'!K12","v":{"v":21539.5,"d":"21,539.5"}},{"$f":"'[1]питьевая вода'!L12","v":{"v":22243.6,"d":"22,243.6"}},{"$f":"'[1]питьевая вода'!M12","v":{"v":22972.1,"d":"22,972.1"}},{"$f":"'[1]питьевая вода'!N12","v":{"v":23725.9,"d":"23,725.9"}},{"$f":"'[1]питьевая вода'!O12","v":{"v":24506,"d":"24,506.0"}},{"$f":"'[1]питьевая вода'!P12","v":{"v":25313.1,"d":"25,313.1"}},{"$f":"'[1]питьевая вода'!Q12","v":{"v":26148.5,"d":"26,148.5"}},{"$f":"'[1]питьевая вода'!R12","v":{"v":27013,"d":"27,013.0"}},{"$f":"'[1]питьевая вода'!S12","v":{"v":27907.8,"d":"27,907.8"}},{"$f":"'[1]питьевая вода'!T12","v":{"v":28833.9,"d":"28,833.9"}},{"$f":"'[1]питьевая вода'!U12","v":{"v":29792.6,"d":"29,792.6"}},{"$f":"'[1]питьевая вода'!V12","v":{"v":30785,"d":"30,785.0"}},{"$f":"'[1]питьевая вода'!W12","v":{"v":31812.4,"d":"31,812.4"}},{"$f":"'[1]питьевая вода'!X12","v":{"v":32876.1,"d":"32,876.1"}},{"$f":"'[1]питьевая вода'!Y12","v":{"v":33977.4,"d":"33,977.4"}},{"$f":"'[1]питьевая вода'!Z12","v":{"v":35117.8,"d":"35,117.8"}},{"$f":"'[1]питьевая вода'!AA12","v":{"v":36298.6,"d":"36,298.6"}},{"$f":"'[1]питьевая вода'!AB12","v":{"v":37521.4,"d":"37,521.4"}},{"$f":"'[1]питьевая вода'!AC12","v":{"v":38787.8,"d":"38,787.8"}},{"$f":"'[1]питьевая вода'!AD12","v":{"v":3437.1,"d":"3,437.1"}},{"$f":"'[2]питьевая вода'!AE12","v":0},{"$f":"'[2]питьевая вода'!AF12","v":{"v":43303.83867274666,"d":"43,304"}},{"$f":"'[2]питьевая вода'!AG12","v":{"v":44712.37745601561,"d":"44,712"}},{"$f":"'[2]питьевая вода'!AH12","v":{"v":46168.08855842432,"d":"46,168"}},{"$f":"'[2]питьевая вода'!AI12","v":{"v":47672.587600979175,"d":"47,673"}},{"$f":"'[2]питьевая вода'!AJ12","v":{"v":49227.54648773867,"d":"49,228"}},{"$f":"SUM(E10:AE10)","v":{"v":693463.2000000001,"d":"693,463.2"}}]
[null,"водоснабжение (техническая вода)",{"$f":"D11*1.2","v":{"v":132512.76,"d":"132,512.76"}},{"$f":"SUM(E11:AE11)","v":{"v":110427.30000000002,"d":"110,427.30"}},{"$f":"'[1]техническая вода'!D12","v":{"v":2638.8,"d":"2,638.8"}},{"$f":"'[1]техническая вода'!E12","v":{"v":2750.1,"d":"2,750.1"}},{"$f":"'[1]техническая вода'!F12","v":{"v":2843.5,"d":"2,843.5"}},{"$f":"'[1]техническая вода'!G12","v":{"v":2940.4,"d":"2,940.4"}},{"$f":"'[1]техническая вода'!H12","v":{"v":3040.9,"d":"3,040.9"}},{"$f":"'[1]техническая вода'!I12","v":{"v":3145.2,"d":"3,145.2"}},{"$f":"'[1]техническая вода'!J12","v":{"v":3253.4,"d":"3,253.4"}},{"$f":"'[1]техническая вода'!K12","v":{"v":3365.7,"d":"3,365.7"}},{"$f":"'[1]техническая вода'!L12","v":{"v":3482.2,"d":"3,482.2"}},{"$f":"'[1]техническая вода'!M12","v":{"v":3603.2,"d":"3,603.2"}},{"$f":"'[1]техническая вода'!N12","v":{"v":3728.7,"d":"3,728.7"}},{"$f":"'[1]техническая вода'!O12","v":{"v":3858.9,"d":"3,858.9"}},{"$f":"'[1]техническая вода'!P12","v":{"v":3994.1,"d":"3,994.1"}},{"$f":"'[1]техническая вода'!Q12","v":{"v":4134.4,"d":"4,134.4"}},{"$f":"'[1]техническая вода'!R12","v":{"v":4280.1,"d":"4,280.1"}},{"$f":"'[1]техническая вода'!S12","v":{"v":4431.3,"d":"4,431.3"}},{"$f":"'[1]техническая вода'!T12","v":{"v":4588.3,"d":"4,588.3"}},{"$f":"'[1]техническая вода'!U12","v":{"v":4751.3,"d":"4,751.3"}},{"$f":"'[1]техническая вода'!V12","v":{"v":4920.5,"d":"4,920.5"}},{"$f":"'[1]техническая вода'!W12","v":{"v":5096.3,"d":"5,096.3"}},{"$f":"'[1]техническая вода'!X12","v":{"v":5278.8,"d":"5,278.8"}},{"$f":"'[1]техническая вода'!Y12","v":{"v":5468.3,"d":"5,468.3"}},{"$f":"'[1]техническая вода'!Z12","v":{"v":5665.2,"d":"5,665.2"}},{"$f":"'[1]техническая вода'!AA12","v":{"v":5869.6,"d":"5,869.6"}},{"$f":"'[1]техническая вода'!AB12","v":{"v":6082,"d":"6,082.0"}},{"$f":"'[1]техническая вода'!AC12","v":{"v":6302.6,"d":"6,302.6"}},{"$f":"'[1]техническая вода'!AD12","v":913.5},{"$f":"'[2]техническая вода'!AE12","v":0},{"$f":"'[2]техническая вода'!AF12","v":{"v":6976.068494122306,"d":"6,976"}},{"$f":"'[2]техническая вода'!AG12","v":{"v":7215.355036721232,"d":"7,215"}},{"$f":"'[2]техническая вода'!AH12","v":{"v":7463.193641354403,"d":"7,463"}},{"$f":"'[2]техническая вода'!AI12","v":{"v":7719.8962616777635,"d":"7,720"}},{"$f":"'[2]техническая вода'!AJ12","v":{"v":7985.787500851466,"d":"7,986"}}]
[null,"всего водоснабжение",{"$f":"SUM(C10:C11)","v":{"v":964668.6000000001,"d":"964,668.60"}},{"$f":"SUM(D10:D11)","v":{"v":803890.5000000001,"d":"803,890.50"}},{"$f":"E10+E11","v":{"v":19780.1,"d":"19,780.1"}},{"$f":"F10+F11","v":{"v":20531.3,"d":"20,531.3"}},{"v":21199.4,"d":"21,199.4"},{"v":21890.7,"d":"21,890.7"},{"v":22605.9,"d":"22,605.9"},{"v":23346.2,"d":"23,346.2"},{"v":24112.300000000003,"d":"24,112.3"},{"v":24905.2,"d":"24,905.2"},{"v":25725.8,"d":"25,725.8"},{"v":26575.3,"d":"26,575.3"},{"v":27454.600000000002,"d":"27,454.6"},{"v":28364.9,"d":"28,364.9"},{"v":29307.199999999997,"d":"29,307.2"},{"v":30282.9,"d":"30,282.9"},{"v":31293.1,"d":"31,293.1"},{"v":32339.1,"d":"32,339.1"},{"v":33422.200000000004,"d":"33,422.2"},{"v":34543.9,"d":"34,543.9"},{"v":35705.5,"d":"35,705.5"},{"v":36908.700000000004,"d":"36,908.7"},{"v":38154.9,"d":"38,154.9"},{"v":39445.700000000004,"d":"39,445.7"},{"v":40783,"d":"40,783.0"},{"$f":"AB10+AB11","v":{"v":42168.2,"d":"42,168.2"}},{"$f":"AC10+AC11","v":{"v":43603.4,"d":"43,603.4"}},{"v":45090.4,"d":"45,090.4"},{"v":4350.6,"d":"4,350.6"},0,{"v":50279.907166868965,"d":"50,280"},{"v":51927.73249273684,"d":"51,928"},{"v":53631.282199778725,"d":"53,631"},{"v":55392.48386265694,"d":"55,392"},{"v":57213.33398859014,"d":"57,213"}]
[null,"всего инвестиции в ценах 2026г.",null,null,{"$f":"E12","v":{"v":19780.1,"d":"19,780.1"}},{"$f":"F12/E6","v":{"v":19684.85139022052,"d":"19,684.9"}},{"$f":"G12/F6","v":{"v":19543.66103694963,"d":"19,543.7"}},{"$f":"H12/G6","v":{"v":19404.777269710157,"d":"19,404.8"}},{"v":19268.037185502242,"d":"19,268.0"},{"v":19133.68130835876,"d":"19,133.7"},{"v":19001.488951403182,"d":"19,001.5"},{"v":18871.468193877692,"d":"18,871.5"},{"v":18743.522223272907,"d":"18,743.5"},{"v":18617.748231053905,"d":"18,617.7"},{"v":18493.995964163532,"d":"18,494.0"},{"v":18372.301143170564,"d":"18,372.3"},{"v":18252.539096367214,"d":"18,252.5"},{"v":18134.81303233764,"d":"18,134.8"},{"v":18019.007607690408,"d":"18,019.0"},{"v":17905.10493852604,"d":"17,905.1"},{"v":17793.059695669814,"d":"17,793.1"},{"v":17682.905685593603,"d":"17,682.9"},{"v":17574.54307743086,"d":"17,574.5"},{"v":17468.046241582375,"d":"17,468.0"},{"$f":"Y12/X6","v":{"v":17363.311817219856,"d":"17,363.3"}},{"$f":"Z12/Y6","v":{"v":17260.309265361753,"d":"17,260.3"}},{"v":17159.10910366481,"d":"17,159.1"},{"$f":"AB12/AA6","v":{"v":17059.538960076654,"d":"17,059.5"}},{"$f":"AC12/AB6","v":{"v":16961.69472885251,"d":"16,961.7"}},{"v":16865.516133045272,"d":"16,865.5"},{"v":1564.7010161899282,"d":"1,564.7"},0,{"v":16718.988446914023,"d":"16,719"},{"v":16602.808169688247,"d":"16,603"},{"v":16487.96405476901,"d":"16,488"},{"v":16374.436088469383,"d":"16,374"},{"v":16262.204924478689,"d":"16,262"}]
[null,"водоотведение",{"$f":"D14*1.2","v":{"v":863393.76,"d":"863,393.76"}},{"$f":"SUM(E14:AE14)","v":{"v":719494.8,"d":"719,494.80"}},{"$f":"[1]водоотведение!D12","v":{"v":18506.2,"d":"18,506.2"}},{"$f":"[1]водоотведение!E12","v":{"v":19210.3,"d":"19,210.3"}},{"$f":"[1]водоотведение!F12","v":{"v":19829.6,"d":"19,829.6"}},{"$f":"[1]водоотведение!G12","v":{"v":20470.2,"d":"20,470.2"}},{"$f":"[1]водоотведение!H12","v":{"v":21133,"d":"21,133.0"}},{"$f":"[1]водоотведение!I12","v":{"v":21818.8,"d":"21,818.8"}},{"$f":"[1]водоотведение!J12","v":{"v":22528.5,"d":"22,528.5"}},{"$f":"[1]водоотведение!K12","v":{"v":23262.8,"d":"23,262.8"}},{"$f":"[1]водоотведение!L12","v":{"v":24022.7,"d":"24,022.7"}},{"$f":"[1]водоотведение!M12","v":{"v":24809.2,"d":"24,809.2"}},{"$f":"[1]водоотведение!N12","v":{"v":25623.2,"d":"25,623.2"}},{"$f":"[1]водоотведение!O12","v":{"v":26465.7,"d":"26,465.7"}},{"$f":"[1]водоотведение!P12","v":{"v":27337.8,"d":"27,337.8"}},{"$f":"[1]водоотведение!Q12","v":{"v":28240.6,"d":"28,240.6"}},{"$f":"[1]водоотведение!R12","v":{"v":29175.1,"d":"29,175.1"}},{"$f":"[1]водоотведение!S12","v":{"v":30142.7,"d":"30,142.7"}},{"$f":"[1]водоотведение!T12","v":{"v":31144.4,"d":"31,144.4"}},{"$f":"[1]водоотведение!U12","v":{"v":32181.7,"d":"32,181.7"}},{"$f":"[1]водоотведение!V12","v":{"v":33255.7,"d":"33,255.7"}},{"$f":"[1]водоотведение!W12","v":{"v":34367.9,"d":"34,367.9"}},{"$f":"[1]водоотведение!X12","v":{"v":35519.8,"d":"35,519.8"}},{"$f":"[1]водоотведение!Y12","v":{"v":36712.7,"d":"36,712.7"}},{"$f":"[1]водоотведение!Z12","v":{"v":37948.3,"d":"37,948.3"}},{"$f":"[1]водоотведение!AA12","v":{"v":39228.1,"d":"39,228.1"}},{"$f":"[1]водоотведение!AB12","v":{"v":40553.9,"d":"40,553.9"}},{"$f":"[1]водоотведение!AC12","v":{"v":9813,"d":"9,813.0"}},{"$f":"[1]водоотведение!AD12","v":{"v":6192.9,"d":"6,192.9"}},{"$f":"[2]водоотведение!AE12","v":0},{"$f":"[2]водоотведение!AF12","v":0},{"$f":"[2]водоотведение!AG12","v":0},{"$f":"[2]водоотведение!AH12","v":0},{"$f":"[2]водоотведение!AI12","v":0},{"$f":"[2]водоотведение!AJ12","v":0}]
[null,"всего инвестиции в ценах 2026г.",null,null,{"$f":"E14","v":{"v":18506.2,"d":"18,506.2"}},{"$f":"F14/E6","v":{"v":18418.3125599233,"d":"18,418.3"}},{"$f":"G14/F6","v":{"v":18280.846670108414,"d":"18,280.8"}},{"v":18145.590212575244,"d":"18,145.6"},{"v":18012.617495486524,"d":"18,012.6"},{"$f":"J14/I6","v":{"v":17881.880808474958,"d":"17,881.9"}},{"v":17753.389093603124,"d":"17,753.4"},{"v":17626.969078768205,"d":"17,627.0"},{"v":17502.663136346317,"d":"17,502.7"},{"v":17380.47884365793,"d":"17,380.5"},{"v":17260.326407558478,"d":"17,260.3"},{"v":17142.16550612938,"d":"17,142.2"},{"v":17025.99577266568,"d":"17,026.0"},{"v":16911.78853151562,"d":"16,911.8"},{"v":16799.43338483974,"d":"16,799.4"},{"v":16689.02989355019,"d":"16,689.0"},{"v":16580.421647462434,"d":"16,580.4"},{"v":16473.703487506264,"d":"16,473.7"},{"v":16368.731210040954,"d":"16,368.7"},{"v":16265.543528384334,"d":"16,265.5"},{"v":16164.145708291355,"d":"16,164.1"},{"v":16064.426692046187,"d":"16,064.4"},{"$f":"AA14/Z6","v":{"v":15966.432582169124,"d":"15,966.4"}},{"$f":"AB14/AA6","v":{"v":15870.094058550827,"d":"15,870.1"}},{"$f":"AC14/AB6","v":{"v":15775.441178082714,"d":"15,775.4"}},{"$f":"AD14/AC6","v":{"v":3670.4333918877023,"d":"3,670.4"}},{"$f":"AE14/AD6","v":{"v":2227.2874829133007,"d":"2,227.3"}},{"$f":"AF14/AE6","v":0},{"$f":"AG14/AF6","v":0},{"$f":"AH14/AG6","v":0},{"$f":"AI14/AH6","v":0},{"$f":"AJ14/AI6","v":0},{"$f":"AK14/AJ6","v":0}]
[null,"Всего объем инвестиций",{"$f":"C12+C14","v":{"v":1828062.36,"d":"1,828,062.36"}},{"$f":"D12+D14","v":{"v":1523385.3000000003,"d":"1,523,385.30"}}]
[]
[]
[]
[null,"Наименование объекта","Сметная стоимость, тыс.рублей (с учетом НДС) ","Сметная стоимость, тыс.рублей (без НДС)",2026,{"$f":"E20+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,"Реконструкция существующих сетей водоснабжения"]
[null,{"$f":"перечень!B10","v":"Сооружение водовод верхней зоны по адресу: Иркутская область, г. Усолье-Сибирское, от «ВОС» до проспекта Химиков"},{"v":459283.5,"d":"459,283.5"},{"$f":"C22/1.2","v":{"v":382736.25,"d":"382,736.3"}},{"$f":"E13","v":{"v":19780.1,"d":"19,780.1"}},{"$f":"F13","v":{"v":19684.85139022052,"d":"19,684.9"}},{"v":19543.66103694963,"d":"19,543.7"},{"v":19404.777269710157,"d":"19,404.8"},{"v":19268.037185502242,"d":"19,268.0"},{"v":19133.68130835876,"d":"19,133.7"},{"v":19001.488951403182,"d":"19,001.5"},{"v":18871.468193877692,"d":"18,871.5"},{"v":18743.522223272907,"d":"18,743.5"},{"v":18617.748231053905,"d":"18,617.7"},{"v":18493.995964163532,"d":"18,494.0"},{"v":18372.301143170564,"d":"18,372.3"},{"v":18252.539096367214,"d":"18,252.5"},{"v":18134.81303233764,"d":"18,134.8"},{"v":18019.007607690408,"d":"18,019.0"},{"v":17905.10493852604,"d":"17,905.1"},{"v":17793.059695669814,"d":"17,793.1"},{"$f":"V13","v":{"v":17682.905685593603,"d":"17,682.9"}},{"$f":"W13","v":{"v":17574.54307743086,"d":"17,574.5"}},{"v":17468.046241582375,"d":"17,468.0"},{"$f":"Y13-6372.6","v":{"v":10990.711817219855,"d":"10,990.7"}},{"$nulls":12},{"$f":"SUM(E22:AK22)","v":{"v":382736.3640901009,"d":"382,736.4"}},{"$f":"AL22-D22","v":{"v":0.11409010092029348,"d":"0.1"}}]
[null,{"$f":"перечень!B14","v":"Сооружение водовод  нижней зоны по адресу: Иркутская область, г. Усолье-Сибирское, от «ВОС» до гаражного кооператива «Спутник» по ул. Коростова"},{"v":111892.15,"d":"111,892.2"},{"$f":"C23/1.2","v":{"v":93243.45833333333,"d":"93,243.5"}},{"$nulls":20},{"$f":"Y13-Y22","v":{"v":6372.6,"d":"6,372.6"}},{"v":17260.309265361753,"d":"17,260.3"},{"v":17159.10910366481,"d":"17,159.1"},{"v":17059.538960076654,"d":"17,059.5"},{"v":16961.69472885251,"d":"16,961.7"},{"v":16865.516133045272,"d":"16,865.5"},{"$f":"AE13-AE22","v":{"v":1564.7010161899282,"d":"1,564.7"}},{"$nulls":6},{"$f":"SUM(E23:AK23)","v":{"v":93243.46920719092,"d":"93,243.5"}},{"$f":"AL23-D23","v":{"v":0.010873857594560832,"d":"0.0"}}]
[null,null,{"$f":"SUM(C22:C23)","v":{"v":571175.65,"d":"571,175.7"}},{"v":475979.7083333333,"d":"475,979.7"},{"v":19780.1,"d":"19,780"},{"v":19684.85139022052,"d":"19,685"},{"v":19543.66103694963,"d":"19,544"},{"v":19404.777269710157,"d":"19,405"},{"v":19268.037185502242,"d":"19,268"},{"v":19133.68130835876,"d":"19,134"},{"v":19001.488951403182,"d":"19,001"},{"v":18871.468193877692,"d":"18,871"},{"v":18743.522223272907,"d":"18,744"},{"v":18617.748231053905,"d":"18,618"},{"v":18493.995964163532,"d":"18,494"},{"v":18372.301143170564,"d":"18,372"},{"v":18252.539096367214,"d":"18,253"},{"v":18134.81303233764,"d":"18,135"},{"v":18019.007607690408,"d":"18,019"},{"v":17905.10493852604,"d":"17,905"},{"v":17793.059695669814,"d":"17,793"},{"v":17682.905685593603,"d":"17,683"},{"v":17574.54307743086,"d":"17,575"},{"v":17468.046241582375,"d":"17,468"},{"v":17363.311817219856,"d":"17,363"},{"v":17260.309265361753,"d":"17,260"},{"v":17159.10910366481,"d":"17,159"},{"v":17059.538960076654,"d":"17,060"},{"v":16961.69472885251,"d":"16,962"},{"v":16865.516133045272,"d":"16,866"},{"v":1564.7010161899282,"d":"1,565"},0,0,0,0,0]
[null,"Реконструкция существующих сетей водоотведения"]
[null,{"$f":"перечень!B20","v":"Сооружение коллектор канализационный напорный  диаметром  600 мм по адресу: Иркутская область, г. Усолье-Сибирское, от КНС-1 по ул. Крупской до КОС-1,3  "},{"v":260428.9,"d":"260,428.9"},{"$f":"C26/1.2","v":{"v":217024.08333333334,"d":"217,024.1"}},{"$f":"E15","v":{"v":18506.2,"d":"18,506.2"}},{"$f":"F15","v":{"v":18418.3125599233,"d":"18,418.3"}},{"v":18280.846670108414,"d":"18,280.8"},{"v":18145.590212575244,"d":"18,145.6"},{"v":18012.617495486524,"d":"18,012.6"},{"v":17881.880808474958,"d":"17,881.9"},{"v":17753.389093603124,"d":"17,753.4"},{"v":17626.969078768205,"d":"17,627.0"},{"v":17502.663136346317,"d":"17,502.7"},{"v":17380.47884365793,"d":"17,380.5"},{"v":17260.326407558478,"d":"17,260.3"},{"v":17142.16550612938,"d":"17,142.2"},{"$f":"Q15-13913.5","v":{"v":3112.4957726656794,"d":"3,112.5"}},{"$nulls":20},{"$f":"SUM(E26:AK26)","v":{"v":217023.9355852976,"d":"217,023.9"}},{"$f":"AL26-D26","v":{"v":-0.14774803575710393,"d":"-0.1"}}]
[null,{"$f":"перечень!B21","v":"Сооружение коллектор канализационный напорный диаметром 900 мм по адресу: Иркутская область, г. Усолье-Сибирское, от КНС-1 по ул.Крупской до КОС-2,3"},{"v":258810.25,"d":"258,810.3"},{"v":215675.20833333334,"d":"215,675.2"},{"$nulls":12},{"$f":"Q15-Q26","v":{"v":13913.5,"d":"13,913.5"}},{"v":16911.78853151562,"d":"16,911.8"},{"v":16799.43338483974,"d":"16,799.4"},{"v":16689.02989355019,"d":"16,689.0"},{"v":16580.421647462434,"d":"16,580.4"},{"v":16473.703487506264,"d":"16,473.7"},{"v":16368.731210040954,"d":"16,368.7"},{"v":16265.543528384334,"d":"16,265.5"},{"$f":"Y15-Y26","v":{"v":16164.145708291355,"d":"16,164.1"}},{"$f":"Z15-Z26","v":{"v":16064.426692046187,"d":"16,064.4"}},{"$f":"AA15-AA26","v":{"v":15966.432582169124,"d":"15,966.4"}},{"$f":"AB15-AB26-16.3","v":{"v":15853.794058550828,"d":"15,853.8"}},{"$f":"AC15-AC26-16.3","v":{"v":15759.141178082715,"d":"15,759.1"}},{"v":3654.133391887702,"d":"3,654.1"},{"v":2210.9874829133005,"d":"2,211.0"},{"$nulls":6},{"$f":"SUM(E27:AK27)","v":{"v":215675.21277724075,"d":"215,675.2"}},{"$f":"AL27-D27","v":{"v":4.4439074117690325E-3,"d":"0.0"}}]
[null,null,{"$f":"SUM(C26:C27)","v":{"v":519239.15,"d":"519,239.2"}},{"v":432699.2916666667,"d":"432,699.3"},{"v":18506.2,"d":"18,506.2"},{"v":18418.3125599233,"d":"18,418.3"},{"v":18280.846670108414,"d":"18,280.8"},{"v":18145.590212575244,"d":"18,145.6"},{"v":18012.617495486524,"d":"18,012.6"},{"v":17881.880808474958,"d":"17,881.9"},{"v":17753.389093603124,"d":"17,753.4"},{"v":17626.969078768205,"d":"17,627.0"},{"v":17502.663136346317,"d":"17,502.7"},{"v":17380.47884365793,"d":"17,380.5"},{"v":17260.326407558478,"d":"17,260.3"},{"v":17142.16550612938,"d":"17,142.2"},{"v":17025.99577266568,"d":"17,026.0"},{"v":16911.78853151562,"d":"16,911.8"},{"v":16799.43338483974,"d":"16,799.4"},{"v":16689.02989355019,"d":"16,689.0"},{"v":16580.421647462434,"d":"16,580.4"},{"v":16473.703487506264,"d":"16,473.7"},{"v":16368.731210040954,"d":"16,368.7"},{"v":16265.543528384334,"d":"16,265.5"},{"v":16164.145708291355,"d":"16,164.1"},{"v":16064.426692046187,"d":"16,064.4"},{"v":15966.432582169124,"d":"15,966.4"},{"v":15853.794058550828,"d":"15,853.8"},{"v":15759.141178082715,"d":"15,759.1"},{"v":3654.133391887702,"d":"3,654.1"},{"v":2210.9874829133005,"d":"2,211.0"},0,0,0,0,0]
[null,null,{"$f":"C24+C28","v":{"v":1090414.8,"d":"1,090,414.8"}},{"v":908679,"d":"908,679.0"},{"v":38286.3,"d":"38,286.3"},{"v":38103.16395014382,"d":"38,103.2"},{"v":37824.507707058045,"d":"37,824.5"},{"v":37550.3674822854,"d":"37,550.4"},{"v":37280.654680988766,"d":"37,280.7"},{"v":37015.56211683372,"d":"37,015.6"},{"v":36754.878045006306,"d":"36,754.9"},{"v":36498.4372726459,"d":"36,498.4"},{"v":36246.18535961922,"d":"36,246.2"},{"v":35998.22707471183,"d":"35,998.2"},{"v":35754.32237172201,"d":"35,754.3"},{"v":35514.46664929994,"d":"35,514.5"},{"v":35278.5348690329,"d":"35,278.5"},{"v":35046.601563853255,"d":"35,046.6"},{"v":34818.440992530144,"d":"34,818.4"},{"v":34594.13483207623,"d":"34,594.1"},{"v":34373.48134313225,"d":"34,373.5"},{"v":34156.60917309987,"d":"34,156.6"},{"v":33943.27428747181,"d":"33,943.3"},{"v":33733.58976996671,"d":"33,733.6"},{"v":33527.457525511214,"d":"33,527.5"},{"v":33324.73595740794,"d":"33,324.7"},{"v":33125.54168583393,"d":"33,125.5"},{"v":32913.33301862748,"d":"32,913.3"},{"v":32720.835906935226,"d":"32,720.8"},{"v":20519.649524932975,"d":"20,519.6"},{"v":3775.6884991032284,"d":"3,775.7"},0,0,0,0,0]
[]
[]
[{"$nulls":16},{"$f":"Q26/Q28","v":0.18280844270281235},{"$nulls":7},{"$f":"Y22/Y24","v":0.6329847630980139}]
[{"$nulls":16},{"$f":"Q27/Q28","v":0.8171915572971876},{"$nulls":7},{"$f":"Y23/Y24","v":0.3670152369019861}]