{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Аркуш1"],"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":"Аркуш1","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"]}
[{"$nulls":13},"Додаток 66\nдо постанови Національної комісії, що здійснює державне регулювання у сфері комунальних послуг \n06 червня 2014 року № 650                       (у редакції  постанови Національної комісії, що здійснює державне регулювання у сфері комунальних послуг \nвід 27 червня 2014 року № 792)       "]
[]
["Структура тарифу на послугу з централізованого опалення та послугу з централізованого постачання гарячої води, що надаються населенню"]
[" спільним підприємством - товариством з обмеженою відповідальністю «Світловодськпобут»"]
["№ з/п","Назва показника","Усього на послуги","У тому числі"]
[null,null,null,"усього на послугу з централізованого опалення",null,"у тому числі",{"$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 ",25031.104208913323,24992.368280036542,43.733098829076376,8369.42139,36.18616500786811,297.77,16622.946890036543,48.864142112290295,38.73592887677938,15.592427019597883,30.749927263712163,15.88466486262857,7.9860016130672165,14.560942790742855]
[2,"Витрати на утримання абонентської служби, усього, у т.ч.:",235.48278599999998,235.0008242795552,0.41121810298152234,78.69686071183585,0.3402550134137416,2.799902540713554,156.30396356771934,0.45946480723373667,0.4819617204448119,0.1940047178468586,0.38087855515416935,0.1967526020500835,0.10108316529064255,0.18430577130060766]
[" 2.1","витрати на оплату праці ",171.81,171.45835712794045,0.3000278002199929,57.41781753380698,0.24825259989328874,2.0428298122818864,114.04053959413346,0.33522895610224474,0.35164287205954464,0.14154729158533388,0.27789183945291795,0.14355216842994564,0.0737510326066267,0.13447086772260883]
[" 2.2","внески на соціальні заходи ",63.672786,63.54246715161474,0.11119030276152939,21.27904317802887,0.09200241352045282,0.7570727284316672,42.263423973585866,0.12423585113149192,0.13031884838526725,0.052457426261524734,0.10298671570125141,0.05320043362013786,0.027332132684015853,0.04983490357799882]
[" 2.3","інші витрати абонентської служби",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Витрати на періодичну повірку квартирних засобів обліку",4.5,"x","x","x","x","x","x","x",4.499999999999975,1.811391223155919,3.5562025478121195,1.8370477813221973,0.9437974521878555,1.7208337004177063]
[4,"Витрати на придбання води для послуги з гарячого водопостачання",12.520762886597938,"x","x","x","x","x","x","x",12.520762886597938,5.04,9.756556701030927,5.04,2.7642061855670104,5.04]
[5,"Решта витрат, крім послуг банку",125.25695999999999,125.00059705744806,0.21873331104734092,41.860085408994586,0.1809869389135072,1.4893117518409855,83.14051164845348,0.24439648417054088,0.25636294255193237,0.10319412979577731,0.20259523321506645,0.10465577218405776,0.05376770933686593,0.09803510912924802]
[6,"Собівартість послуг, без урахування послуг банку",25408.86471779992,25352.369701373544,44.363050243105235,8489.97833612083,36.707406960195364,302.0592142925545,16862.391365252715,49.568003403694576,56.49501642637402,22.741017090396433,44.646160300924436,23.063121018184905,11.84885612544959,21.604117371590416]
[7,"Розрахунковий прибуток, усього, у т.ч.:",632.1452921752634,631.1670398827108,1.1044527762859064,211.36463999999998,0.9138595589185217,7.519999999999999,419.8023998827108,1.2340341494590557,0.9782522925525772,0.3937772481693121,0.7765706855059793,0.4011575369142857,0.20168160704659793,0.3677277421714285]
[" 7.1","прибуток у тарифі на теплову енергію для потреб населення",632.1452921752634,631.1670398827108,1.1044527762859064,211.36463999999998,0.9138595589185217,7.519999999999999,419.8023998827108,1.2340341494590557,0.9782522925525772,0.3937772481693121,0.7765706855059793,0.4011575369142857,0.20168160704659793,0.3677277421714285]
[" 7.2","плановий прибуток на послугу, усього, у т.ч.:",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"чистий прибуток",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"податок на прибуток",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Послуги банку",130.8593467837949,130.5705363882224,0.2284799146703073,43.72534158854688,0.18905159054831097,1.5556744436811785,86.84519479967551,0.2552866208701188,0.2888103955724955,0.11625524793249117,0.22825492958005233,0.11791094751306125,0.06055546599244316,0.11041128197870274]
[9,"Повна планова собівартість послуг з урахуванням послуг банку",25539.724064583712,25482.940237761766,44.591530157775544,8533.703677709376,36.896458550743674,303.6148887362356,16949.23656005239,49.8232900245647,56.78382682194652,22.857272338328922,44.87441523050449,23.181031965697965,11.909411591442034,21.71452865356912]
[10,"Вартість послуг",26171.869356758976,26114.107277644478,"x",8745.068317709376,"x","x",17369.038959935104,"x",57.7620791144991,"x",45.65098591601047,"x",12.111093198488632,"x"]
[11,"Плановані тарифи на послуги, у т.ч. на послуги з централізованого опалення:","x","x",45.695982934061455,"x",37.81031810966219,311.13488873623567,"x",51.057324174023755,"x",23.251049586498237,"x",23.582189502612252,"x",22.08225639574055]
[" 11.1","вартість теплової енергії","x",25623.535319919254,44.837551605362286,8580.78603,37.10002456678664,305.28999999999996,17042.749289919255,50.09817626174936,"x","x","x","x","x","x"]
[" 11.2","решта складових тарифу","x",490.5719577252239,0.8584313286991675,164.28228770937676,0.7102935428755573,5.844888736235697,326.28967001584897,0.9591479122743982,"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,373.3618664834828,"x",61.268789008828506,"x","x","x",28.298627403134702,"x",26.49870767488866]
["Допоміжна інформація"]
[1,"Обсяг теплової енергії, врахований у розрахунку собівартості, Гкал",84061.87395947652,83931.78721844559,"x",28107,"x","x",55824.78721844559,"x",130.08674103092784,"x",103.26737839175257,"x",26.81936263917526,"x"]
[2,"Тариф на теплову енергію для потреб населення без ПДВ, грн/Гкал, у т. ч.:",305.28999999999996,"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",297.77,"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",7.52,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[3,"Загальна опалювана площа квартир, тис. кв. м","x",571.4749,"x",231.28788,"x","x",340.18702,"x","x","x","x","x","x","x"]
[4,"Обсяг споживання населенням гарячої води, тис. куб. м","x","x","x","x","x","x","x","x",2.484278350515464,"x",1.9358247422680412,"x",0.5484536082474227,"x"]
[5,"Кількість абонентів, яким надаються послуги",12576,12426,"x",5034,"x","x",7392,"x",150,"x",115,"x",35,"x"]
[6,"Середньорічна кількість штатних працівників, задіяних у наданні послуг, у т. ч.:",5,4.989766519060021,"x",1.6709684399571325,"x","x",3.318798079102889,"x",0.010233480939978602,"x",0.00808718466483086,"x",0.0021462962751477416,"x"]
[" 6.1","абонентської служби",5,4.989766519060021,"x",1.6709684399571325,"x","x",3.318798079102889,"x",0.010233480939978602,"x",0.00808718466483086,"x",0.0021462962751477416,"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",2863.5,2863.5,"x",2863.5,"x","x",2863.5,"x",0,"x",2863.5,"x",2863.5,"x"]
[9,"Обсяг холодної води для підігріву, тис. куб. м",2.484278350515464,"x","x","x","x","x","x","x",2.484278350515464,"x",1.9358247422680412,"x",0.5484536082474227,"x"]
[10,"Вартість 1 куб. м холодної води без ПДВ, грн",5.04,"x","x","x","x","x","x","x",5.04,"x",5.04,"x",5.04,"x"]
[11,"Відсоток послуг банку, %",0.5,0.5,"x",0.5,"x","x",0.5,"x",0.5,"x",0.5,"x",0.5,"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",0.14686872025078543,"x",0.12152387751576088,"x","x",0.16410028583232125,"x",0.05236399576719577,"x",0.053345417142857135,"x",0.04889996571428572]
[13,"Тривалість опалювального періоду, діб","x","x",178,"x","x","x","x","x","x","x","x","x","x","x"]
[14,"Середня температура зовнішнього повітря опалювального періоду, град. С","x","x",-0.4,"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]