{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["dod 55"],"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","formulas":"cached_only"}

{"sheet":"dod 55","index":0,"n_rows":60,"n_cols":18,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,13,1,15],[31,0,31,15],[52,0,52,15],[3,0,3,15],[5,12,5,15],[2,0,2,15],[4,0,8,0],[4,1,8,1],[4,2,7,2],[4,3,4,15],[6,14,7,15],[5,5,5,9],[5,3,7,4],[6,5,7,7],[6,8,7,9],[5,10,7,11],[6,12,7,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"Додаток 55\nдо постанови Національної комісії, що здійснює державне регулювання у сфері комунальних послуг \n06 червня 2014 року № 650                       (у редакції  постанови Національної комісії, що здійснює державне регулювання у сфері комунальних послуг \nвід 18 червня 2014 року № 757)       "]
[]
["Структура тарифу на послугу з централізованого опалення та послугу з централізованого постачання гарячої води, що надаються населенню"]
["товариством з обмеженою відповідальністю «ЄВРО-РЕКОНСТРУКЦІЯ»"]
["№ з/п","Назва показника","Усього на послуги","У тому числі"]
[null,null,null,"усього на послугу з централізованого опалення",null,"у тому числі",{"$nulls":4},"усього на послугу з централізованого постачання гарячої води",null,"у тому числі"]
[{"$nulls":5},"з будинковими та квартирними приладами обліку теплової енергії",null,null,"без будинкових та квартирних приладів обліку теплової енергії",null,null,null,"з рушникосушильниками",null,"без рушникосушильників"]
[]
[null,null,"тис. грн","тис. грн","грн/кв.м на рік","тис. грн","грн/кв.м на рік","грн/Гкал","тис. грн","грн/кв.м на рік","тис. грн","грн/куб.м","тис. грн","грн/куб.м","тис. грн","грн/куб.м"]
[1,2,3,4,5,6,null,7,8,9,10,11,12,13,14,15]
[1,"Собівартість власної теплової енергії, врахована у встановлених тарифах на теплову енергію для потреб населення ",319481.6928840624,227239.40402266436,41.63222982193336,52907.30911716032,32.9315999453998,277.12,174332.09490550403,45.26137127089429,92242.28886139805,14.934664187159903,92242.28886139805,14.934664187159903,0,13.690108838229914]
[2,"Витрати на утримання абонентської служби, усього, у т.ч.:",13371.382719026673,8950.120690457277,1.6397397410969914,2083.823463815664,1.297054070832661,10.914733104528587,6866.297226641613,1.7826782165372,4421.262028569393,0.7158328841919902,4421.262028569393,0.7158328841919902,0,0.7158328841919902]
[" 2.1","витрати на оплату праці ",6008.4,4021.7160997137294,0.7368132726010496,936.3612696669132,0.5828282566545402,4.904510158992985,3085.354830046816,0.8010423470267546,1986.6839002862703,0.32165785631571786,1986.6839002862703,0.32165785631571786,0,0.32165785631571786]
[" 2.2","внески на соціальні заходи ",2226.71304,1490.447986553908,0.273062998825949,347.01548653855804,0.21599615191617258,1.8176114649228003,1143.4325000153501,0.2968662938081153,736.2650534460918,0.11920640155060505,736.2650534460918,0.11920640155060505,0,0.11920640155060505]
[" 2.3","інші витрати абонентської служби",5136.269679026671,3437.95660418964,0.6298634696699927,800.4467076101928,0.49822966226194815,4.1926114806128005,2637.5098965794473,0.6847695757023302,1698.3130748370309,0.27496862632566726,1698.3130748370309,0.27496862632566726,0,0.27496862632566726]
[3,"Витрати на періодичну повірку квартирних засобів обліку",3435.83,"x","x","x","x","x","x","x",3435.83,0.5562846270138824,3435.83,0.5562846270138824,0,0.5562846270138824]
[4,"Витрати на придбання води для послуги з гарячого водопостачання",20011.498897168327,"x","x","x","x","x","x","x",20011.498897168327,3.24,20011.498897168327,3.24,0,3.24]
[5,"Решта витрат, крім послуг банку",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Собівартість послуг, без урахування послуг банку",356300.4045002574,236189.52471312165,43.27196956303035,54991.13258097599,34.22865401623246,288.0347331045286,181198.39213214564,47.04404948743149,120110.87978713578,19.44678169836578,120110.87978713578,19.44678169836578,0,18.202226349435787]
[7,"Розрахунковий прибуток, усього, у т.ч.:",979.4,655.5603402003239,0.12010434045427534,152.63168689031602,0.09500399350367096,0.7994602972035366,502.928653310008,0.1305740088339664,323.8396597996759,0.05243187944804175,323.8396597996759,0.05243187944804175,0,0.05243187944804175]
[" 7.1","прибуток у тарифі на теплову енергію для потреб населення",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" 7.2","плановий прибуток на послугу, усього, у т.ч.:",979.4,655.5603402003239,0.12010434045427534,152.63168689031602,0.09500399350367096,0.7994602972035366,502.928653310008,0.1305740088339664,323.8396597996759,0.05243187944804175,323.8396597996759,0.05243187944804175,0,0.05243187944804175]
[null,"чистий прибуток",830,555.5596103392576,0.10178333936802995,129.34888719518307,0.08051185890141607,0.6775087264436751,426.2107231440745,0.110655939689802,274.44038966074237,0.04443379614240827,274.44038966074237,0.04443379614240827,0,0.04443379614240827]
[null,"податок на прибуток",149.4,100.00072986106638,0.018321001086245393,23.282799695132955,0.014492134602254894,0.12195157075986154,76.71793016593342,0.019918069144164365,49.39927013893362,0.007998083305633489,49.39927013893362,0.007998083305633489,0,0.007998083305633489]
[8,"Послуги банку",7291.424581637906,4833.573164353509,0.8855525286425433,1125.3829442421693,0.7004828165252271,5.8945753755455526,3708.19022011134,0.9627474182911318,2457.8514172843975,0.39794313424109845,2457.8514172843975,0.39794313424109845,0,0.37254404548742504]
[9,"Повна планова собівартість послуг з урахуванням послуг банку",363591.8290818953,241023.09787747514,44.157522091672895,56116.51552521816,34.92913683275769,293.92930848007416,184906.58235225698,48.00679690572262,122568.73120442018,19.84472483260688,122568.73120442018,19.84472483260688,0,18.574770394923213]
[10,"Вартість послуг",364571.2290818953,241678.65821767546,"x",56269.14721210847,"x","x",185409.51100556698,"x",122892.57086421986,"x",122892.57086421986,"x",0,"x"]
[11,"Плановані тарифи на послуги, у т.ч. на послуги з централізованого опалення:","x","x",44.27762643212717,"x",35.024140826261366,294.7287687772777,"x",48.137370914556584,"x",19.89715671205492,"x",19.89715671205492,"x",18.627202274371253]
[" 11.1","вартість теплової енергії","x",227239.40402266436,41.63222982193336,52907.30911716032,32.9315999453998,277.12,174332.09490550403,45.26137127089429,"x","x","x","x","x","x"]
[" 11.2","решта складових тарифу","x",14439.254195011104,2.645396610193809,3361.8380949481507,2.0925408808615598,17.60876877727768,11077.416100062954,2.875999643662296,"x","x","x","x","x","x"]
[12,"Плановані тарифи на послуги, у т.ч. на послуги з централізованого опалення, з ПДВ","x","x","x","x",null,353.67452253273325,"x",57.7648450974679,"x","x","x",23.876588054465902,"x",22.352642729245503]
["Допоміжна інформація"]
[1,"Обсяг теплової енергії, врахований у розрахунку собівартості, Гкал",1152864.0765158138,820003.623061,"x",190918.407611,"x","x",629085.21545,"x",332860.4534548139,"x",332860.4534548139,"x",0,"x"]
[2,"Тариф на теплову енергію для потреб населення без ПДВ, грн/Гкал, у т. ч.:",277.12,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[" 2.1","повна планова собівартість теплової енергії для потреб населення, грн/Гкал",277.12,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[" 2.2","прибуток у тарифі на теплову енергію для потреб населення, грн/Гкал",0,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[3,"Загальна опалювана площа квартир, тис. кв. м","x",5458.25686,"x",1606.5818000000002,"x","x",3851.67506,"x","x","x","x","x","x","x"]
[4,"Обсяг споживання населенням гарячої води, тис. куб. м","x","x","x","x","x","x","x","x",6176.388548508742,"x",6176.388548508742,"x",0,"x"]
[5,"Кількість абонентів, яким надаються послуги",267055,142039,"x",29409,"x","x",112630,"x",125016,"x",125016,"x",0,"x"]
[6,"Середньорічна кількість штатних працівників, задіяних у наданні послуг, у т. ч.:",100,66.93489281195875,"x",15.58420327652808,"x","x",51.35068953543067,"x",33.065107188041246,"x",33.065107188041246,"x",0,"x"]
[" 6.1","абонентської служби",100,66.93489281195875,"x",15.58420327652808,"x","x",51.35068953543067,"x",33.065107188041246,"x",33.065107188041246,"x",0,"x"]
[" 6.2","решта працівників, задіяних у наданні послуг",0,0,"x",0,"x","x",0,"x",0,"x",0,"x",0,"x"]
[7,"Середньорічна кількість позаштатних працівників за договором, задіяних у наданні послуг, у т.ч.:",0,0,"x",0,"x","x",0,"x",0,"x",0,"x",0,"x"]
[" 7.1","абонентської служби",0,0,"x",0,"x","x",0,"x",0,"x",0,"x",0,"x"]
[" 7.2","решта працівників, задіяних у наданні послуг",0,0,"x",0,"x","x",0,"x",0,"x",0,"x",0,"x"]
[8,"Середньомісячна заробітна плата, грн",5007,5007,"x",5007,"x","x",5007,"x",5007,"x",5007,"x",5007,"x"]
[9,"Обсяг холодної води для підігріву, тис. куб. м",6176.388548508742,"x","x","x","x","x","x","x",6176.388548508742,"x",6176.388548508742,"x",0,"x"]
[10,"Вартість 1 куб. м холодної води без ПДВ, грн",3.24,"x","x","x","x","x","x","x",3.24,"x",3.24,"x",3.24,"x"]
[11,"Відсоток послуг банку, %",2,2,"x",2,"x","x",2,"x",2,"x",2,"x",2,"x"]
[12,"Питомі норми, враховані у планованих тарифах на послуги з централізованого опалення та гарячого водопостачання, Гкал/кв.м на рік; Гкал/куб.м","x","x",0.15023177620501355,"x",0.11883516146579028,"x","x",0.16332769656067508,"x",0.05389240829662204,"x",0.05389240829662204,"x",0]
[13,"Тривалість опалювального періоду, діб","x","x",187,"x","x","x","x","x","x","x","x","x","x","x"]
[14,"Середня температура зовнішнього повітря опалювального періоду, град. С","x","x",-1.1,"x","x","x","x","x","x","x","x","x","x","x"]
["Інформаційно:"]
["1.","Питомі норми, враховані у діючих тарифах на послуги з централізованого опалення та  гарячого водопостачання , Гкал/кв.м на рік; Гкал/куб.м","x","x",0.1465,"x",null,"x","x",0.1465,"x",0.05,"x",0,"x",0,null,34.16402640264026]
["2.","Врахована у діючих тарифах на послугу з централізованого опалення тривалість опалювального періоду, діб","x","x",187,"x","x","x","x","x","x","x","x","x","x","x"]
["3.","Врахована у діючих тарифах  на послугу з централізованого опалення середня температура зовнішнього повітря опалювального періоду, град. С","x","x",-0.2,"x","x","x","x","x","x","x","x","x","x","x"]
["4.","Діючі тарифи на послуги, грн/мкв на рік; грн/Гкал; грн/мкуб","x","x",5.63,"x",0,0,"x",0,"x",13.89,"x",0,"x",0]
["5.","Діючий тариф на послугу з централізованого опалення протягом опалювального періоду, грн/мкв на міс; грн/Гкал","x","x",3.67,"x",0,0,"x",3.67,"x","x","x","x","x","x"]
["6.","Діючий тариф на послугу з централізованого опалення протягом міжопалювального періоду, грн/мкв на міс","x","x",1.96,"x",0,"x","x",1.96,"x","x","x","x","x","x"]
["7.","Діючий тариф на підігрів гарчої води (за наявності), грн/куб.м","x","x","x","x","x","x","x","x","x",0,"x",0,0,0]