{"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","Лист 1"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":1,"defined_names":4,"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":83,"n_cols":55,"rows_kept":83,"cut":false,"hidden":false,"merged":[[19,1,20,1],[21,1,22,1],[23,1,24,1],[17,1,18,1],[3,16,3,17],[4,1,4,16],[15,1,16,1],[7,1,8,1],[9,1,10,1],[11,1,12,1],[5,15,5,16],[13,1,14,1]],"flags":["formulas_cached_only"]}
[{"$nulls":10},"ЗАТВЕРДЖЕНО"]
[{"$nulls":10},"Постанова НКРЕ"]
[{"$nulls":10},"21.04.2011 № 684"]
[]
[null,"Динаміка середнього тарифу закупівлі електроенергії у генеруючих компаній ТЕС за 2009 - 2010 роки"]
[{"$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\"",2009,322.7,340.3,353.2,322.8,317.2,356.6,367.2,354.5,335.4,342.5,355.5,382.4,347.7,11.7,122.59766489650615]
[null,null,2010,377.4,329.5,398.7,409.3,465.7,493.7,469.5,457.4,442.8,440.6,420.6,427.8,426.3,22.605694564279567]
[null,"ВАТ \"ДЕК \"Центренерго\"",2009,314.2,342.7,363.9,336.2,370.5,374.5,386.9,366.2,338.2,347.9,352.8,390.4,358.5,11.1,123.43770915830827]
[null,null,2010,363.2,333,398.7,396.2,534.2,507,470,453.9,437.2,450.6,409.1,403.3,421.3,17.517433751743372]
[null,"ВАТ \"Західенерго\"",2009,367.2,391.7,398.1,355.6,356.4,383.9,400,387.7,362.1,387.5,399.1,416.7,384.9,8.3,139.0244901327247]
[null,null,2010,399.5,389.7,450.8,447.5,593,583.9,569.2,547.6,541.5,495.1,466.5,461.1,485.3,26.084697323980265]
[null,"ВАТ \"Донбасенерго\"",2009,329.6,340.6,356.9,318.5,340.5,449.8,397.2,378.1,341.3,364.9,356.1,378.3,359.5,10.4,142.69810889120942]
[null,null,2010,362,329.8,374,406.1,472.2,477.3,447.9,444.6,454.4,480.2,441.4,404.3,417.4,16.105702364394993]
[null,"ТОВ \"Східенерго\"",2009,363.1,377.4,393.3,353.3,350.6,377.6,389.2,379.4,367.6,397.7,382,426.7,382.1,15.4,127.27253041417225]
[null,null,2010,413.2,381,446.9,467.2,531.7,532.1,527.8,517.2,511.1,499.4,489.8,464.1,479.7,25.543051557183972]
[null,"Усього ГК ТЕС",2009,217.9033096587522,236.49478791628337,246.48683570644897,269.5412538920286,260.8416082853117,252.23123477723993,245.81733515711372,256.25866457019004,236.81931476318022,251.0323670740971,244.57668129084158,271.20371248123325,249.03542575945,21.085520866287144,129.42704406067017,0.13960436445440605]
[null,null,2010,274.9,284.9,312.7,312.5,357.2,318.7,322.2,327.7,349.1,420.1,368.1,null,null,-100," ",{"$error":"#REF!"}]
[null,"ВАТ \"Харківська ТЕЦ-5\"",2009,269.2,292.8,326.3,339.8,470.1,356,397.7,0,0,0,378.2,417,345.5406617488194,33.5]
[null,null,2010,375.2,392,464,451.4,505.7,520.9,0,0,0,635.8,507,487.4,458.6,32.71954671817055]
[null,"АЕК \"Київенерго\"",2009,252.5,261.5,343,345.7,423.2,379.2,376.8,346.8,412.1,448.3,353.1,385.4,353.09088488902967,49.6,null,97]
[null,null,2010,286.5,319.4,402.7,379.3,377.5,384.1,433.7,343.6,342.1,517.5,439.9,440,390.5,10.594755263287903]
[null,"Виробники електроенергії, які працюють за ціновими заявкам",2009,339.6,359.7,379.8,344.5,352,380.9,388,371.6,349.9,379.2,376.4,405.1,370.2,11.8]
[null,null,2010,384.9,351.4,417.4,429.7,519.4,521,497,483.2,476.1,472.6,448.6,436,448.2,21.069692058346835]
[]
[]
[]
[{"$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 2009 - 2010 роках "]
[]
[null,null,"2009 рік",null,"2010 рік",null,"Відхилення величин\nскладових тарифу 2010 року\nвід 2009 року"]
[null,"Назва показників","величина\nскладових\nтарифу","питома\nвага\nв тарифі","величина\nскладових\nтарифу","питома\nвага\nв тарифі","величина\nскладових\nтарифу","питома\nвага\nв тарифі"]
[null,null,"коп/кВт·год","%","коп/кВт·год","%","коп/кВт·год","%"]
[null,"Собівартість товарної продукції",36.14,98.2866467228719,40.81,91.03279054204775,4.670000000000002,-7.253856180824144]
[null,"Паливо ",28.54,77.61762306227902,32.53,72.56301583760875,3.990000000000002,-5.054607224670278]
[null,"Умовно-постійні витрати",7.6,20.669023660592874,8.28,18.46977470443899,0.6799999999999997,-2.199248956153884]
[null,"Виробничі послуги",0.67,1.8221376121838453,0.78,1.7399063127370065,0.10999999999999999,-0.08223129944683882]
[null,"Сировина і допоміжні матеріали",1.11,3.0187652977971173,1.13,2.5206335043497656,0.019999999999999796,-0.4981317934473517]
[null,"Енергія зі сторони",0.12,0.32635300516725585,0.13,0.2899843854561678,0.010000000000000009,-0.03636861971108807]
[null,"Витрати на оплату праці",2.27,6.173511014413924,2.6,5.799687709123355,0.33000000000000007,-0.3738233052905686]
[null,"Відрахування на соціальні заходи",0.84,2.284471036170791,0.94,2.0968101717599823,0.09999999999999998,-0.18766086441080887]
[null,"Амортизаційні відрахування",0.83,2.257274952406853,0.85,1.8960517510595583,0.020000000000000018,-0.3612232013472949]
[null,"Інші витрати",1.76,4.786510742453086,1.85,4.126700869953156,0.09000000000000008,-0.6598098724999302]
[null,"Прибуток з електроенергії",0.04,0.10878433505575197,3.14,7.004238233325899,3.1,6.895453898270147]
[null,"Цільова надбавка",0.59,1.6045689420723412,0.88,1.9629712246263662,0.29000000000000004,0.35840228255402495]
[null,"Тариф",36.77,null,44.83,null,8.059999999999995]
[null,"Тариф без надбавки",36.18,null,43.94,null,7.759999999999998]
[null,"Корисний відпуск електроенергії, тис. кВт·год",57341853,null,61512658,null,4170805]
[null,"Товарна продукція, тис. грн",21084314.6,null,27570089.1,null,6485774.5]
[null,"Рентабельність з цільовою надбавкою, %",1.74549890146075,null,9.84115303467398,null,8.09565413321323]
[null,"Рентабельність без цільової надбавки, %",0.11351828893050771,null,7.693034467504602,null,7.579516178574094]
[]
[]
[]
[]
[]
[null,null,2009,2010]
[null,"Паливо ",28.54,32.53]
[null,"Умовно-постійні витрати",7.6,8.28]
[null,"Прибуток з електроенергії",0.04,3.14]
[null,"Цільова надбавка",0.59,0.88]
[]
[{"$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":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"ГЕС","АЕС","ТЕЦ"]
[2001,2.0129917168191245,7.03,11.5]
[2002,2.7127258705873007,6.74,12.92]
[2003,3.250917882307777,6.12,13.43]
[2004,2.812158332380612,6.81,13.64]
[2005,3.19,7.3,14.99]
[2006,6.1,8.38,21.79]
[2007,7.87,9.42,33.26]
[2008,10.06,12.22,46.93]
[2009,11.61,13.84,74.13]
[2010,11.36,15.83,80.57]

{"sheet":"Лист 1","index":6,"n_rows":7,"n_cols":15,"rows_kept":7,"cut":false,"hidden":false,"merged":[[1,2,1,14]],"flags":["formulas_cached_only"]}
[]
[null,null," Динаміка зміни \"зелених\" тарифів на відпуск електричної енергії у 2010 році"]
[null,null,null,"Січень","Лютий","Березень","Квітень","Травень","Червень","Липень","Серпень","Вересень","Жовтень","Листопад","Грудень"]
[null,null,"ГЕС",88.94,87.78,84.43,84.18,84.18,84.18,84.18,84.18,84.18,84.18,85.49,84.18]
[null,null,"ВЕС",129.71,128.02,123.13,122.77,122.77,122.77,122.77,122.77,122.77,122.77,124.68,122.77]
[null,null,"Біомаса",124.07,140.21,134.86,134.46,134.46,134.46,134.46,134.46,134.46,134.46,136.55,134.46]
[null,null,"СЕС",{"$nulls":9},505.09,512.95,505.09]