{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["индексы","график"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"индексы","index":0,"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":1,"n_rows":39,"n_cols":39,"rows_kept":39,"merged":[[4,1,4,30],[35,29,35,30],[36,1,36,30]]}
[{"$nulls":30}," Приложение № 3"]
[{"$nulls":30},"к постановлению администрации"]
[{"$nulls":30},"города Усолье - Сибирское "]
[{"$nulls":30},"от «____»_______20__г. № ______"]
[null,"Срок реконструкции Объекта концессионного соглашения"]
[]
[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 2024)","index i /2021",null,{"$f":"E9","v":1.043},{"$f":"E10*F9","v":{"v":1.08472,"d":"1.085"}},{"$f":"F10*G9","v":{"v":1.1281088,"d":"1.128"}},{"v":1.173233152,"d":"1.173"},{"v":1.22016247808,"d":"1.220"},{"v":1.2689689772032,"d":"1.269"},{"v":1.319727736291328,"d":"1.320"},{"v":1.3725168457429813,"d":"1.373"},{"v":1.4274175195727006,"d":"1.427"},{"v":1.4845142203556088,"d":"1.485"},{"v":1.5438947891698331,"d":"1.544"},{"v":1.6056505807366266,"d":"1.606"},{"v":1.6698766039660917,"d":"1.670"},{"v":1.7366716681247354,"d":"1.737"},{"$f":"R10*S9","v":{"v":1.806138534849725,"d":"1.806"}},{"$f":"S10*T9","v":{"v":1.878384076243714,"d":"1.878"}},{"$f":"T10*U9","v":{"v":1.9535194392934627,"d":"1.954"}},{"$f":"U10*V9","v":{"v":2.0316602168652014,"d":"2.032"}},{"$f":"V10*W9","v":{"v":2.1129266255398096,"d":"2.113"}},{"$f":"W10*X9","v":{"v":2.197443690561402,"d":"2.197"}},{"$f":"X10*Y9","v":{"v":2.2853414381838584,"d":"2.285"}},{"$f":"Y10*Z9","v":{"v":2.376755095711213,"d":"2.377"}},{"$f":"Z10*AA9","v":{"v":2.4718252995396615,"d":"2.472"}},{"$f":"AA10*AB9","v":{"v":2.570698311521248,"d":"2.571"}},{"$f":"AB10*AC9","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,{"$f":"E13+1","v":2027},{"$f":"F13+1","v":2028},{"$f":"G13+1","v":2029},{"$f":"H13+1","v":2030},{"$f":"I13+1","v":2031},{"$f":"J13+1","v":2032},{"$f":"K13+1","v":2033},{"$f":"L13+1","v":2034},{"$f":"M13+1","v":2035},{"$f":"N13+1","v":2036},{"$f":"O13+1","v":2037},{"$f":"P13+1","v":2038},{"$f":"Q13+1","v":2039},{"$f":"R13+1","v":2040},{"$f":"S13+1","v":2041},{"$f":"T13+1","v":2042},{"$f":"U13+1","v":2043},{"$f":"V13+1","v":2044},{"$f":"W13+1","v":2045},{"$f":"X13+1","v":2046},{"$f":"Y13+1","v":2047},{"$f":"Z13+1","v":2048},{"$f":"AA13+1","v":2049},{"$f":"AB13+1","v":2050},{"$f":"AC13+1","v":2051},{"$f":"AD13+1","v":2052},{"$f":"AE13+1","v":2053},{"$f":"AF13+1","v":2054},{"$f":"AG13+1","v":2055},{"$f":"AH13+1","v":2056},{"$f":"AI13+1","v":2057},{"$f":"AJ13+1","v":2058}]
[null,"водоснабжение (питьевая вода)",{"$f":"D14*1.2","v":{"v":832155.7176017426,"d":"832,155.72"}},{"$f":"SUM(E14:AE14)","v":{"v":693463.0980014522,"d":"693,463.10"}},{"$f":"'[1]питьевая вода'!D12","v":{"v":17141.308298044,"d":"17,141"}},{"$f":"'[1]питьевая вода'!E12","v":{"v":17781.221443538725,"d":"17,781"}},{"$f":"'[1]питьевая вода'!F12","v":{"v":18355.879835413652,"d":"18,356"}},{"$f":"'[1]питьевая вода'!G12","v":{"v":18950.251742773926,"d":"18,950"}},{"$f":"'[1]питьевая вода'!H12","v":{"v":19565.04581101414,"d":"19,565"}},{"$f":"'[1]питьевая вода'!I12","v":{"v":20200.99897805884,"d":"20,201"}},{"$f":"'[1]питьевая вода'!J12","v":{"v":20858.875565571205,"d":"20,859"}},{"$f":"'[1]питьевая вода'!K12","v":{"v":21539.467786598805,"d":"21,539"}},{"$f":"'[1]питьевая вода'!L12","v":{"v":22243.600470218687,"d":"22,244"}},{"$f":"'[1]питьевая вода'!M12","v":{"v":22972.128103763986,"d":"22,972"}},{"$f":"'[1]питьевая вода'!N12","v":{"v":23725.938193234502,"d":"23,726"}},{"$f":"'[1]питьевая вода'!O12","v":{"v":24505.9525425149,"d":"24,506"}},{"$f":"'[1]питьевая вода'!P12","v":{"v":25313.128552046037,"d":"25,313"}},{"$f":"'[1]питьевая вода'!Q12","v":{"v":26148.459837617393,"d":"26,148"}},{"$f":"'[1]питьевая вода'!R12","v":{"v":27012.978969972497,"d":"27,013"}},{"$f":"'[1]питьевая вода'!S12","v":{"v":27907.758835942972,"d":"27,908"}},{"$f":"'[1]питьевая вода'!T12","v":{"v":28833.91332185255,"d":"28,834"}},{"$f":"'[1]питьевая вода'!U12","v":{"v":29792.598719958074,"d":"29,793"}},{"$f":"'[1]питьевая вода'!V12","v":{"v":30785.01795872187,"d":"30,785"}},{"$f":"'[1]питьевая вода'!W12","v":{"v":31812.419957737595,"d":"31,812"}},{"$f":"'[1]питьевая вода'!X12","v":{"v":32876.10180816089,"d":"32,876"}},{"$f":"'[1]питьевая вода'!Y12","v":{"v":33977.41167952609,"d":"33,977"}},{"$f":"'[1]питьевая вода'!Z12","v":{"v":35117.75245386144,"d":"35,118"}},{"$f":"'[1]питьевая вода'!AA12","v":{"v":36298.57978804757,"d":"36,299"}},{"$f":"'[1]питьевая вода'!AB12","v":{"v":37521.40693869729,"d":"37,521"}},{"$f":"'[1]питьевая вода'!AC12","v":{"v":38787.807521701194,"d":"38,788"}},{"$f":"'[1]питьевая вода'!AD12","v":{"v":3437.092886863284,"d":"3,437"}},{"$f":"'[1]питьевая вода'!AE12","v":0},{"$f":"'[1]питьевая вода'!AF12","v":{"v":43303.83867274666,"d":"43,304"}},{"$f":"'[1]питьевая вода'!AG12","v":{"v":44712.37745601561,"d":"44,712"}},{"$f":"'[1]питьевая вода'!AH12","v":{"v":46168.08855842432,"d":"46,168"}},{"$f":"'[1]питьевая вода'!AI12","v":{"v":47672.587600979175,"d":"47,673"}},{"$f":"'[1]питьевая вода'!AJ12","v":{"v":49227.54648773867,"d":"49,228"}}]
[null,"водоснабжение (техническая вода)",{"$f":"D15*1.2","v":{"v":132512.69870997765,"d":"132,512.70"}},{"$f":"SUM(E15:AE15)","v":{"v":110427.24892498138,"d":"110,427.25"}},{"$f":"'[1]техническая вода'!D12","v":{"v":2638.8175073400007,"d":"2,639"}},{"$f":"'[1]техническая вода'!E12","v":{"v":2750.0618141754244,"d":"2,750"}},{"$f":"'[1]техническая вода'!F12","v":{"v":2843.4785558758526,"d":"2,843"}},{"$f":"'[1]техническая вода'!G12","v":{"v":2940.385606900247,"d":"2,940"}},{"$f":"'[1]техническая вода'!H12","v":{"v":3040.9186770577826,"d":"3,041"}},{"$f":"'[1]техническая вода'!I12","v":{"v":3145.2211012965117,"d":"3,145"}},{"$f":"'[1]техническая вода'!J12","v":{"v":3253.4397366542207,"d":"3,253"}},{"$f":"'[1]техническая вода'!K12","v":{"v":3365.7292627304914,"d":"3,366"}},{"$f":"'[1]техническая вода'!L12","v":{"v":3482.2494858102714,"d":"3,482"}},{"$f":"'[1]техническая вода'!M12","v":{"v":3603.1682467741316,"d":"3,603"}},{"$f":"'[1]техническая вода'!N12","v":{"v":3728.658732935477,"d":"3,729"}},{"$f":"'[1]техническая вода'!O12","v":{"v":3858.9016939502703,"d":"3,859"}},{"$f":"'[1]техническая вода'!P12","v":{"v":3994.0855619502995,"d":"3,994"}},{"$f":"'[1]техническая вода'!Q12","v":{"v":4134.406576056693,"d":"4,134"}},{"$f":"'[1]техническая вода'!R12","v":{"v":4280.069611436342,"d":"4,280"}},{"$f":"'[1]техническая вода'!S12","v":{"v":4431.286913069964,"d":"4,431"}},{"$f":"'[1]техническая вода'!T12","v":{"v":4588.280334406944,"d":"4,588"}},{"$f":"'[1]техническая вода'!U12","v":{"v":4751.280781088703,"d":"4,751"}},{"$f":"'[1]техническая вода'!V12","v":{"v":4920.529059929177,"d":"4,921"}},{"$f":"'[1]техническая вода'!W12","v":{"v":5096.274633348137,"d":"5,096"}},{"$f":"'[1]техническая вода'!X12","v":{"v":5278.779279460501,"d":"5,279"}},{"$f":"'[1]техническая вода'!Y12","v":{"v":5468.314458032402,"d":"5,468"}},{"$f":"'[1]техническая вода'!Z12","v":{"v":5665.163582522826,"d":"5,665"}},{"$f":"'[1]техническая вода'!AA12","v":{"v":5869.6221984378735,"d":"5,870"}},{"$f":"'[1]техническая вода'!AB12","v":{"v":6081.997491579074,"d":"6,082"}},{"$f":"'[1]техническая вода'!AC12","v":{"v":6302.6100100996555,"d":"6,303"}},{"$f":"'[1]техническая вода'!AD12","v":{"v":913.5180120620919,"d":"914"}},{"$f":"'[1]техническая вода'!AE12","v":0},{"$f":"'[1]техническая вода'!AF12","v":{"v":6976.068494122306,"d":"6,976"}},{"$f":"'[1]техническая вода'!AG12","v":{"v":7215.355036721232,"d":"7,215"}},{"$f":"'[1]техническая вода'!AH12","v":{"v":7463.193641354403,"d":"7,463"}},{"$f":"'[1]техническая вода'!AI12","v":{"v":7719.8962616777635,"d":"7,720"}},{"$f":"'[1]техническая вода'!AJ12","v":{"v":7985.787500851466,"d":"7,986"}}]
[null,"всего водоснабжение",{"$f":"SUM(C14:C15)","v":{"v":964668.4163117203,"d":"964,668.42"}},{"$f":"SUM(D14:D15)","v":{"v":803890.3469264335,"d":"803,890.35"}},{"$f":"E14+E15","v":{"v":19780.125805384003,"d":"19,780"}},{"$f":"F14+F15","v":{"v":20531.28325771415,"d":"20,531"}},{"v":21199.358391289505,"d":"21,199"},{"v":21890.637349674173,"d":"21,891"},{"v":22605.964488071924,"d":"22,606"},{"v":23346.220079355353,"d":"23,346"},{"v":24112.315302225426,"d":"24,112"},{"v":24905.197049329297,"d":"24,905"},{"v":25725.84995602896,"d":"25,726"},{"v":26575.296350538116,"d":"26,575"},{"v":27454.59692616998,"d":"27,455"},{"v":28364.85423646517,"d":"28,365"},{"v":29307.214113996335,"d":"29,307"},{"v":30282.866413674084,"d":"30,283"},{"v":31293.04858140884,"d":"31,293"},{"v":32339.045749012934,"d":"32,339"},{"v":33422.19365625949,"d":"33,422"},{"v":34543.87950104678,"d":"34,544"},{"v":35705.54701865105,"d":"35,706"},{"v":36908.69459108573,"d":"36,909"},{"v":38154.8810876214,"d":"38,155"},{"v":39445.72613755849,"d":"39,446"},{"v":40782.91603638427,"d":"40,783"},{"$f":"AB14+AB15","v":{"v":42168.201986485445,"d":"42,168"}},{"$f":"AC14+AC15","v":{"v":43603.404430276365,"d":"43,603"}},{"v":45090.41753180085,"d":"45,090"},{"v":4350.610898925376,"d":"4,351"},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,{"$f":"E16","v":{"v":19780.125805384003,"d":"19,780"}},{"$f":"F16/E10","v":{"v":19684.835338172725,"d":"19,685"}},{"$f":"G16/F10","v":{"v":19543.622678008618,"d":"19,544"}},{"v":19404.721733997798,"d":"19,405"},{"v":19268.092151620283,"d":"19,268"},{"v":19133.697764655124,"d":"19,134"},{"v":19001.50101018925,"d":"19,002"},{"v":18871.465958059936,"d":"18,871"},{"v":18743.55862066148,"d":"18,744"},{"v":18617.74567436546,"d":"18,618"},{"v":18493.99389356698,"d":"18,494"},{"v":18372.271501555635,"d":"18,372"},{"v":18252.547886571327,"d":"18,253"},{"v":18134.792919279083,"d":"18,135"},{"v":18018.97800014161,"d":"18,019"},{"v":17905.074901523883,"d":"17,905"},{"v":17793.05631843691,"d":"17,793"},{"v":17682.895192248718,"d":"17,683"},{"v":17574.566220400662,"d":"17,575"},{"v":17468.043681666568,"d":"17,468"},{"$f":"Y16/X10","v":{"v":17363.303210683684,"d":"17,363"}},{"$f":"Z16/Y10","v":{"v":17260.32070240921,"d":"17,260"}},{"v":17159.073776669662,"d":"17,159"},{"$f":"AB16/AA10","v":{"v":17059.539763727884,"d":"17,060"}},{"$f":"AC16/AB10","v":{"v":16961.696452227185,"d":"16,962"}},{"v":16865.522690602313,"d":"16,866"},{"v":1564.704936007795,"d":"1,565"},0,{"v":16718.988446914023,"d":"16,719"},{"v":16602.808169688247,"d":"16,603"},{"v":16487.96405476901,"d":"16,488"},{"v":16374.436088469383,"d":"16,374"},{"v":16262.204924478689,"d":"16,262"}]
[null,"водоотведение",{"$f":"D18*1.2","v":{"v":863393.8392205649,"d":"863,393.84"}},{"$f":"SUM(E18:AE18)","v":{"v":719494.8660171374,"d":"719,494.87"}},{"$f":"[1]водоотведение!D12","v":{"v":18506.195083544004,"d":"18,506"}},{"$f":"[1]водоотведение!E12","v":{"v":19210.333827138184,"d":"19,210"}},{"$f":"[1]водоотведение!F12","v":{"v":19829.568750616916,"d":"19,830"}},{"$f":"[1]водоотведение!G12","v":{"v":20470.209078702435,"d":"20,470"}},{"$f":"[1]водоотведение!H12","v":{"v":21133.03108115957,"d":"21,133"}},{"$f":"[1]водоотведение!I12","v":{"v":21818.842378200145,"d":"21,819"}},{"$f":"[1]водоотведение!J12","v":{"v":22528.47966387945,"d":"22,528"}},{"$f":"[1]водоотведение!K12","v":{"v":23262.814147035842,"d":"23,263"}},{"$f":"[1]водоотведение!L12","v":{"v":24022.748610374685,"d":"24,023"}},{"$f":"[1]водоотведение!M12","v":{"v":24809.221488319028,"d":"24,809"}},{"$f":"[1]водоотведение!N12","v":{"v":25623.207464271214,"d":"25,623"}},{"$f":"[1]водоотведение!O12","v":{"v":26465.718087952293,"d":"26,466"}},{"$f":"[1]водоотведение!P12","v":{"v":27337.80591350948,"d":"27,338"}},{"$f":"[1]водоотведение!Q12","v":{"v":28240.563059106116,"d":"28,241"}},{"$f":"[1]водоотведение!R12","v":{"v":29175.125388733886,"d":"29,175"}},{"$f":"[1]водоотведение!S12","v":{"v":30142.67111701296,"d":"30,143"}},{"$f":"[1]водоотведение!T12","v":{"v":31144.4264377728,"d":"31,144"}},{"$f":"[1]водоотведение!U12","v":{"v":32181.664177234175,"d":"32,182"}},{"$f":"[1]водоотведение!V12","v":{"v":33255.70877264215,"d":"33,256"}},{"$f":"[1]водоотведение!W12","v":{"v":34367.934977229466,"d":"34,368"}},{"$f":"[1]водоотведение!X12","v":{"v":35519.773592421254,"d":"35,520"}},{"$f":"[1]водоотведение!Y12","v":{"v":36712.71022822376,"d":"36,713"}},{"$f":"[1]водоотведение!Z12","v":{"v":37948.28969277348,"d":"37,948"}},{"$f":"[1]водоотведение!AA12","v":{"v":39228.11901205765,"d":"39,228"}},{"$f":"[1]водоотведение!AB12","v":{"v":40553.86838085255,"d":"40,554"}},{"$f":"[1]водоотведение!AC12","v":{"v":9812.958417389673,"d":"9,813"}},{"$f":"[1]водоотведение!AD12","v":{"v":6192.877188984293,"d":"6,193"}},{"$f":"[1]водоотведение!AE12","v":0},{"$f":"[1]водоотведение!AF12","v":0},{"$f":"[1]водоотведение!AG12","v":0},{"$f":"[1]водоотведение!AH12","v":0},{"$f":"[1]водоотведение!AI12","v":0},{"$f":"[1]водоотведение!AJ12","v":0}]
[null,"всего инвестиции в ценах 2026г.",null,null,{"$f":"E18","v":{"v":18506.195083544004,"d":"18,506"}},{"$f":"F18/E10","v":{"v":18418.344992462306,"d":"18,418"}},{"$f":"G18/F10","v":{"v":18280.81786139918,"d":"18,281"}},{"v":18145.598260294075,"d":"18,146"},{"v":18012.643987373085,"d":"18,013"},{"v":17881.915540079073,"d":"17,882"},{"v":17753.373067899647,"d":"17,753"},{"v":17626.979798430642,"d":"17,627"},{"v":17502.69855330665,"d":"17,503"},{"v":17380.493897640896,"d":"17,380"},{"v":17260.33143564855,"d":"17,260"},{"v":17142.17722192272,"d":"17,142"},{"v":17025.9994556024,"d":"17,026"},{"v":16911.766409585296,"d":"16,912"},{"v":16799.4480040302,"d":"16,799"},{"v":16689.013901982275,"d":"16,689"},{"v":16580.435722205257,"d":"16,580"},{"v":16473.685149953486,"d":"16,474"},{"v":16368.735528008145,"d":"16,369"},{"v":16265.560082309607,"d":"16,266"},{"v":16164.133690882734,"d":"16,164"},{"v":16064.431167624145,"d":"16,064"},{"$f":"AA18/Z10","v":{"v":15966.428245489024,"d":"15,966"}},{"$f":"AB18/AA10","v":{"v":15870.101750056232,"d":"15,870"}},{"$f":"AC18/AB10","v":{"v":15775.428878254568,"d":"15,775"}},{"$f":"AD18/AC10","v":{"v":3670.4178384176657,"d":"3,670"}},{"$f":"AE18/AD10","v":{"v":2227.279278890992,"d":"2,227"}},{"$f":"AF18/AE10","v":0},{"$f":"AG18/AF10","v":0},{"$f":"AH18/AG10","v":0},{"$f":"AI18/AH10","v":0},{"$f":"AJ18/AI10","v":0},{"$f":"AK18/AJ10","v":0}]
[null,"Всего объем инвестиций",{"$f":"C16+C18","v":{"v":1828062.2555322852,"d":"1,828,062.26"}},{"$f":"D16+D18","v":{"v":1523385.212943571,"d":"1,523,385.21"}}]
[]
[]
[]
[null,"Наименование объекта","Сметная стоимость, тыс.рублей (с учетом НДС) ","Сметная стоимость, тыс.рублей (без НДС)",2026,{"$f":"E24+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[null,"Реконструкция существующих сетей водоснабжения"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":459283.5,"d":"459,283.5"},{"$f":"C26/1.2","v":{"v":382736.25,"d":"382,736.3"}},{"$f":"E17","v":{"v":19780.125805384003,"d":"19,780"}},{"$f":"F17","v":{"v":19684.835338172725,"d":"19,685"}},{"v":19543.622678008618,"d":"19,544"},{"v":19404.721733997798,"d":"19,405"},{"v":19268.092151620283,"d":"19,268"},{"v":19133.697764655124,"d":"19,134"},{"v":19001.50101018925,"d":"19,002"},{"v":18871.465958059936,"d":"18,871"},{"v":18743.55862066148,"d":"18,744"},{"v":18617.74567436546,"d":"18,618"},{"v":18493.99389356698,"d":"18,494"},{"v":18372.271501555635,"d":"18,372"},{"v":18252.547886571327,"d":"18,253"},{"v":18134.792919279083,"d":"18,135"},{"v":18018.97800014161,"d":"18,019"},{"v":17905.074901523883,"d":"17,905"},{"v":17793.05631843691,"d":"17,793"},{"$f":"V17","v":{"v":17682.895192248718,"d":"17,683"}},{"$f":"W17","v":{"v":17574.566220400662,"d":"17,575"}},{"v":17468.043681666568,"d":"17,468"},{"$f":"Y17-6372.6","v":{"v":10990.703210683683,"d":"10,991"}},{"$nulls":12},{"$f":"SUM(E26:AK26)","v":{"v":382736.2904611897,"d":"382,736.3"}},{"$f":"AL26-D26","v":{"v":0.04046118969563395,"d":"0.0"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":111892.15,"d":"111,892.2"},{"$f":"C27/1.2","v":{"v":93243.45833333333,"d":"93,243.5"}},{"$nulls":20},{"$f":"Y17-Y26","v":{"v":6372.6,"d":"6,373"}},{"v":17260.32070240921,"d":"17,260"},{"v":17159.073776669662,"d":"17,159"},{"v":17059.539763727884,"d":"17,060"},{"v":16961.696452227185,"d":"16,962"},{"v":16865.522690602313,"d":"16,866"},{"$f":"AE17-AE26","v":{"v":1564.704936007795,"d":"1,565"}},{"$nulls":6},{"$f":"SUM(E27:AK27)","v":{"v":93243.45832164405,"d":"93,243.5"}},{"$f":"AL27-D27","v":{"v":-1.1689277016557753E-5,"d":"-0.0"}}]
[null,null,{"$f":"SUM(C26:C27)","v":{"v":571175.65,"d":"571,175.7"}},{"v":475979.7083333333,"d":"475,979.7"},{"v":19780.125805384003,"d":"19,780"},{"v":19684.835338172725,"d":"19,685"},{"v":19543.622678008618,"d":"19,544"},{"v":19404.721733997798,"d":"19,405"},{"v":19268.092151620283,"d":"19,268"},{"v":19133.697764655124,"d":"19,134"},{"v":19001.50101018925,"d":"19,002"},{"v":18871.465958059936,"d":"18,871"},{"v":18743.55862066148,"d":"18,744"},{"v":18617.74567436546,"d":"18,618"},{"v":18493.99389356698,"d":"18,494"},{"v":18372.271501555635,"d":"18,372"},{"v":18252.547886571327,"d":"18,253"},{"v":18134.792919279083,"d":"18,135"},{"v":18018.97800014161,"d":"18,019"},{"v":17905.074901523883,"d":"17,905"},{"v":17793.05631843691,"d":"17,793"},{"v":17682.895192248718,"d":"17,683"},{"v":17574.566220400662,"d":"17,575"},{"v":17468.043681666568,"d":"17,468"},{"v":17363.303210683684,"d":"17,363"},{"v":17260.32070240921,"d":"17,260"},{"v":17159.073776669662,"d":"17,159"},{"v":17059.539763727884,"d":"17,060"},{"v":16961.696452227185,"d":"16,962"},{"v":16865.522690602313,"d":"16,866"},{"v":1564.704936007795,"d":"1,565"},0,0,0,0,0]
[null,"Реконструкция существующих сетей водоотведения"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":260428.9,"d":"260,428.9"},{"$f":"C30/1.2","v":{"v":217024.08333333334,"d":"217,024.1"}},{"$f":"E19","v":{"v":18506.195083544004,"d":"18,506"}},{"$f":"F19","v":{"v":18418.344992462306,"d":"18,418"}},{"v":18280.81786139918,"d":"18,281"},{"v":18145.598260294075,"d":"18,146"},{"v":18012.643987373085,"d":"18,013"},{"v":17881.915540079073,"d":"17,882"},{"v":17753.373067899647,"d":"17,753"},{"v":17626.979798430642,"d":"17,627"},{"v":17502.69855330665,"d":"17,503"},{"v":17380.493897640896,"d":"17,380"},{"v":17260.33143564855,"d":"17,260"},{"v":17142.17722192272,"d":"17,142"},{"$f":"Q19-13913.5","v":{"v":3112.4994556023994,"d":"3,112"}},{"$nulls":20},{"$f":"SUM(E30:AK30)","v":{"v":217024.06915560327,"d":"217,024.1"}},{"$f":"AL30-D30","v":{"v":-0.01417773007415235,"d":"-0.0"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":258810.25,"d":"258,810.3"},{"v":215675.20833333334,"d":"215,675.2"},{"$nulls":12},{"$f":"Q19-Q30","v":{"v":13913.5,"d":"13,914"}},{"v":16911.766409585296,"d":"16,912"},{"v":16799.4480040302,"d":"16,799"},{"v":16689.013901982275,"d":"16,689"},{"v":16580.435722205257,"d":"16,580"},{"v":16473.685149953486,"d":"16,474"},{"v":16368.735528008145,"d":"16,369"},{"v":16265.560082309607,"d":"16,266"},{"$f":"Y19-Y30","v":{"v":16164.133690882734,"d":"16,164"}},{"$f":"Z19-Z30","v":{"v":16064.431167624145,"d":"16,064"}},{"$f":"AA19-AA30","v":{"v":15966.428245489024,"d":"15,966"}},{"$f":"AB19-AB30-16.3","v":{"v":15853.801750056233,"d":"15,854"}},{"$f":"AC19-AC30-16.3","v":{"v":15759.128878254569,"d":"15,759"}},{"v":3654.1178384176656,"d":"3,654"},{"v":2210.9792788909917,"d":"2,211"},{"$nulls":6},{"$f":"SUM(E31:AK31)","v":{"v":215675.1656476896,"d":"215,675.2"}},{"$f":"AL31-D31","v":{"v":-0.04268564374069683,"d":"-0.0"}}]
[null,null,{"$f":"SUM(C30:C31)","v":{"v":519239.15,"d":"519,239.2"}},{"v":432699.2916666667,"d":"432,699.3"},{"v":18506.195083544004,"d":"18,506"},{"v":18418.344992462306,"d":"18,418"},{"v":18280.81786139918,"d":"18,281"},{"v":18145.598260294075,"d":"18,146"},{"v":18012.643987373085,"d":"18,013"},{"v":17881.915540079073,"d":"17,882"},{"v":17753.373067899647,"d":"17,753"},{"v":17626.979798430642,"d":"17,627"},{"v":17502.69855330665,"d":"17,503"},{"v":17380.493897640896,"d":"17,380"},{"v":17260.33143564855,"d":"17,260"},{"v":17142.17722192272,"d":"17,142"},{"v":17025.9994556024,"d":"17,026"},{"v":16911.766409585296,"d":"16,912"},{"v":16799.4480040302,"d":"16,799"},{"v":16689.013901982275,"d":"16,689"},{"v":16580.435722205257,"d":"16,580"},{"v":16473.685149953486,"d":"16,474"},{"v":16368.735528008145,"d":"16,369"},{"v":16265.560082309607,"d":"16,266"},{"v":16164.133690882734,"d":"16,164"},{"v":16064.431167624145,"d":"16,064"},{"v":15966.428245489024,"d":"15,966"},{"v":15853.801750056233,"d":"15,854"},{"v":15759.128878254569,"d":"15,759"},{"v":3654.1178384176656,"d":"3,654"},{"v":2210.9792788909917,"d":"2,211"},0,0,0,0,0]
[null,null,{"$f":"C28+C32","v":{"v":1090414.8,"d":"1,090,414.8"}},{"v":908679,"d":"908,679.0"},{"v":38286.32088892801,"d":"38,286"},{"v":38103.180330635034,"d":"38,103"},{"v":37824.4405394078,"d":"37,824"},{"v":37550.31999429187,"d":"37,550"},{"v":37280.736138993365,"d":"37,281"},{"v":37015.6133047342,"d":"37,016"},{"v":36754.8740780889,"d":"36,755"},{"v":36498.445756490575,"d":"36,498"},{"v":36246.25717396813,"d":"36,246"},{"v":35998.23957200635,"d":"35,998"},{"v":35754.32532921553,"d":"35,754"},{"v":35514.44872347836,"d":"35,514"},{"v":35278.547342173726,"d":"35,279"},{"v":35046.55932886438,"d":"35,047"},{"v":34818.42600417181,"d":"34,818"},{"v":34594.08880350616,"d":"34,594"},{"v":34373.492040642166,"d":"34,373"},{"v":34156.5803422022,"d":"34,157"},{"v":33943.301748408805,"d":"33,943"},{"v":33733.60376397618,"d":"33,734"},{"v":33527.43690156642,"d":"33,527"},{"v":33324.75187003336,"d":"33,325"},{"v":33125.50202215869,"d":"33,126"},{"v":32913.341513784115,"d":"32,913"},{"v":32720.825330481755,"d":"32,721"},{"v":20519.640529019976,"d":"20,520"},{"v":3775.6842148987866,"d":"3,776"},0,0,0,0,0]
[]
[]
[null,"Мэр города ",{"$nulls":27},"М.В. Торопкин"]
[null,"                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             "]
[{"$nulls":16},{"$f":"Q30/Q32","v":0.18280861947157132},{"$nulls":7},{"$f":"Y26/Y28","v":0.632984581178141}]
[{"$nulls":16},{"$f":"Q31/Q32","v":0.8171913805284287},{"$nulls":7},{"$f":"Y27/Y28","v":0.36701541882185895}]