{"text_format":"2","workbook":"xls","n_sheets":7,"sheets":["Додаток 3.1.1","Додаток 3.1.2","Додаток 3.1.3","Додаток 3.1.4","Додаток 3.1.5","Додаток 3.1.6","Додаток 3.1.7"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":6,"defined_names":2,"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":"Додаток 3.1.1","index":0,"n_rows":84,"n_cols":55,"rows_kept":84,"cut":false,"hidden":false,"merged":[[4,16,4,17],[5,1,5,16],[16,1,17,1],[8,1,9,1],[10,1,11,1],[12,1,13,1],[6,15,6,16],[14,1,15,1],[20,1,21,1],[22,1,23,1],[24,1,25,1],[18,1,19,1]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"ЗАТВЕРДЖЕНО"]
[{"$nulls":10},"Постанова Національної комісії регулювання"]
[{"$nulls":10},"елетроенергетики України"]
[{"$nulls":10},"15.04.2010  № 391"]
[]
[null,"Динаміка середнього тарифу закупівлі електроенергії в генеруючих компаній ТЕС за 2008–2009 роки"]
[{"$nulls":15},"(грн/МВт·год)"]
[null,null,null,"Січень","Лютий","Березень","Квітень","Травень","Червень","Липень","Серпень","Вересень","Жовтень","Листопад","Грудень","Рік","Відхилення до\nпопереднього\nроку, %"]
[null,"ВАТ \"Дніпроенерго\"",2008,267.1,280.6,300,294.9,338,302,307.4,299.9,315.3,388.8,345.4,371.1,311.26600450735293,26.9,122.59766489650615]
[null,null,2009,322.7,340.3,353.2,322.8,317.2,356.6,367.2,354.5,335.4,342.5,355.5,382.4,347.7,11.705099485667226]
[null,"ВАТ \"ДЕК \"Центренерго\"",2008,289.4,286.1,291.6,293.3,332.5,304.1,301.8,316,355.6,414.9,340.1,368.282619809237,322.5610401704769,31,123.43770915830827]
[null,null,2009,314.2,342.7,363.9,336.2,370.5,374.5,386.9,366.2,338.2,347.9,352.8,390.4,358.5,11.14175469254719]
[null,"ВАТ \"Західенерго\"",2008,291,283.8,330.7,333.9,380.1,351.8,364.6,364.2,364.4,418.2,395.6,407.2,355.3960804798933,35.3,139.0244901327247]
[null,null,2009,367.2,391.7,398.1,355.6,356.4,383.9,400,387.7,362.1,387.5,399.1,416.7,384.9,8.301700874209805]
[null,"ВАТ \"Донбасенерго\"",2008,250.5,288.3,337.9,348.2,388.3,325.4,325.7,371,368.6,446.4,361.8,353,325.57852406912264,36.9,142.69810889120942]
[null,null,2009,329.6,340.6,356.9,318.5,340.5,449.8,397.2,378.1,341.3,364.9,356.1,378.3,359.5,10.418830918858646]
[null,"ТОВ \"Східенерго\"",2008,269.6,287.8,314.9,310.1,357.7,315.4,323.3,329.5,357.7,441.1,387.2,400.6,330.9912803552797,33.6,127.27253041417225]
[null,null,2009,363.1,377.4,393.3,353.3,350.6,377.6,389.2,379.4,367.6,397.7,382,426.7,382.1,15.441107569317602]
[null,"Усього ГК ТЕС",2008,217.9033096587522,236.49478791628337,246.48683570644897,269.5412538920286,260.8416082853117,252.23123477723993,245.81733515711372,256.25866457019004,236.81931476318022,251.0323670740971,244.57668129084158,271.20371248123325,249.03542575945,21.085520866287144,129.42704406067017,0.13960436445440605]
[null,null,2009,274.9,284.9,312.7,312.5,357.2,318.7,322.2,327.7,349.1,420.1,368.1,null,null,-100," ",{"$error":"#REF!"}]
[null,"ВАТ \"Харківська ТЕЦ-5\"",2008,269.2,292.8,326.3,339.8,470.1,356,397.7,0,0,0,378.2,417,345.5406617488194,33.5]
[null,null,2009,375.2,392,464,451.4,505.7,520.9,0,0,0,635.8,507,487.4,458.6,32.71954671817055]
[null,"АЕК \"Київенерго\"",2008,252.5,261.5,343,345.7,423.2,379.2,376.8,346.8,412.1,448.3,353.1,385.4,353.09088488902967,49.6,null,97]
[null,null,2009,286.5,319.4,402.7,379.3,377.5,384.1,433.7,343.6,342.1,517.5,439.9,440,390.5,10.594755263287903]
[null,"Виробники електроенергії, які працюють за ціновими заявкам",2008,273.1,283.7,315.3,315,363.4,321.9,324.3,328.2,353,422.3,367.5,383.8906932532597,331.021150137424,33.2]
[null,null,2009,339.6,359.7,379.8,344.5,352,380.9,388,371.6,349.9,379.2,376.4,405.1,370.2,11.835754255071262]
[]
[]
[]
[{"$nulls":24},38.81,null,37.83,null,37.92,null,41.67,null,37.04,null,39.04,null,37.3,null,42.67,null,37.02,null,40.07,null,48.74,null,48.74,null,44,null,44,null,37.83,null,40.51]
{"$rows_empty":12}
[{"$nulls":21},40.51]
{"$rows_empty":7}
[{"$nulls":30},"d"]
{"$rows_empty":26}
[null,38.24]
[null,37.83]
[null,41.67]
[null,39.04]
[null,42.67]
[null,48.74]
[null,44]

{"sheet":"Додаток 3.1.2","index":1,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,2,5,3],[5,6,5,7],[3,1,3,10],[5,4,5,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"Структура тарифу продажу електроенергії в ОРЕ генеруючими компаніями ТЕС у 2008–2009 роках "]
[]
[null,null,"2008 рік",null,"2009 рік",null,"Відхилення величин\nскладових тарифу 2009 року\nвід 2008 року"]
[null,"Назва показників","величина\nскладових\nтарифу","питома\nвага\nу тарифі","величина\nскладових\nтарифу","питома\nвага\nу тарифі","величина\nскладових\nтарифу","питома\nвага\nу тарифі"]
[null,null,"коп/кВт·год","%","коп/кВт·год","%","коп/кВт·год","%"]
[null,"Собівартість товарної продукції",30.78,92.54359591100422,36.14,36.14,5.359999999999999,-56.40359591100422]
[null,"Паливо ",24.44,73.48165965123272,28.54,28.54,4.099999999999998,-44.94165965123272]
[null,"Умовно-постійні витрати:",6.34,19.061936259771496,7.6,7.6,1.2599999999999998,-11.461936259771496]
[null,"Виробничі послуги",0.77,2.3150932050511126,0.67,0.67,-0.09999999999999998,-1.6450932050511127]
[null,"Сировина і допоміжні матеріали",0.93,2.796151533373422,1.11,1.11,0.18000000000000005,-1.6861515333734218]
[null,"Енергія зі сторони",0.09,0.27059530968129886,0.12,0.12,0.03,-0.15059530968129886]
[null,"Витрати на оплату праці",1.79,5.3818400481058335,2.27,2.27,0.48,-3.1118400481058335]
[null,"Відрахування на соціальні заходи",0.66,1.984365604329525,0.84,0.84,0.17999999999999994,-1.1443656043295252]
[null,"Амортизаційні відрахування",0.65,1.9542994588093807,0.83,0.83,0.17999999999999994,-1.1242994588093809]
[null,"Інші витрати",1.44,4.329524954900782,1.76,1.76,0.32000000000000006,-2.569524954900782]
[null,"Прибуток з електроенергії",2.18,6.5544197233914625,0.04,0.04,-2.14,-6.5144197233914625]
[null,"Цільова надбавка",0.3,0.9019843656043296,0.59,0.28,0.29,-0.6219843656043296]
[null,"Тариф",33.26,null,36.77,null,3.510000000000005]
[null,"Тариф без надбавки",32.96,null,36.18,null,3.219999999999999]
[null,"Корисний відпуск електроенергії, тис. кВт·год",65949330,null,57341853,null,-8607477]
[null,"Товарна продукція, тис. грн",21933205.35,null,21084314.6,null,-848890.75]
[null,"Рентабельність з цільовою надбавкою, %",8.065174648079418,null,1.74549890146075,null,-6.319675746618668]
[null,"Рентабельність без цільової надбавки, %",7.086909320746186,null,0.11351828893050771,null,-6.973391031815678]
[]
[]
[]
[]
[]
[null,null,2008,2009]
[null,"Паливо ",24.44,28.54]
[null,"Умовно-постійні витрати",6.34,7.6]
[null,"Прибуток з електроенергії",2.18,0.04]
[null,"Цільова надбавка",0.3,0.59]
[]
[{"$nulls":7},3.010000000000001]

{"sheet":"Додаток 3.1.3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Додаток 3.1.4","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Додаток 3.1.5","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Додаток 3.1.6","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Додаток 3.1.7","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}