{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Додаток 3.2.1","Додаток 3.2.2"],"not_rendered":{"charts":4,"images":0,"macros":0,"external_links":1,"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 3.2.1","index":0,"n_rows":71,"n_cols":19,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,1,1,18],[52,1,52,18],[75,1,75,8],[17,1,17,8]],"flags":["formulas_cached_only"]}
[]
[null,"Динаміка прогнозованої оптової ринкової ціни на енергоринку у 2005 - 2010 роках"]
[]
[null,"Місяць",2002,2003,"Відхилення 2003 року від 2002 року",2004,"Відхилення 2004 року від 2003 року",2005,"Відхилення 2005 року від 2004 року",2006,"Відхилення 2006 року від 2005 року",2007,"Відхилення 2007 року від 2006 року",2008,"Відхилення 2008 року від 2007 року",2009,"Відхилення 2009 року від 2008 року",2010,"Відхилення 2010 року від 2009 року"]
[null,null,"грн/МВт.год","грн/МВт.год","%","грн/МВт.год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%"]
[null,"січень",113.49,118.49,0.04405674508767299,129.46,0.09258165246012329,139.8,0.07987023018693029,185.14,0.32432045779685237,219,0.18288862482445722,270.12,0.23342465753424668,395.1718796774243,0.46294935464765397,441.40228636875264,0.11698809826515455]
[null,"лютий",113.32,118,0.041298976350159,129.4,0.09661016949152557,139.8,0.08037094281298307,187.74,0.34291845493562234,222.5,0.18514967508256097,278.23,0.2504719101123596,395.17271950901164,0.420309526323587,454.64455375905374,0.15049579921390777]
[null,"березень",112.11,114.03,0.017126036928017063,131.06,0.14934666315881784,139.8,0.06668701358156581,197,0.40915593705293274,226.06,0.14751269035532988,288,0.2739980536140847,397.1015899611958,0.3788249651430411,454.6350385232947,0.14488345052388474]
[null,"квітень",109.43,111.41,0.018093758567120366,133.12,0.19486581096849487,144,0.08173076923076916,197,0.3680555555555556,229.68,0.16588832487309646,301,0.3105189829327759,400.5335592349449,0.3306762765280562,454.6394637682314,0.13508457228061888]
[null,"травень",109.15,110.71,0.014292258360054877,137.08,0.23818986541414522,148.3,0.0818500145900205,195.995627628097,0.3216158302636345,236.1,0.20461870939285087,313.01,0.32575180008470994,401.43175866554515,0.28248860632422335,474.1901111876278,0.18124712594725634]
[null,"червень",110.05,111.14,0.009904588823262284,139.8,0.2578729530322117,160.34,0.1469241773962804,196.9992997316811,0.2286347744273487,239.6,0.2162479781722184,331.75,0.38459933222036735,406.10312138671344,0.22412395293658904,483.670545949613,0.19100425600776316]
[null,"липень",113.47,119.57,0.0537587027408124,139.8,0.1691895960525216,160.34,0.1469241773962804,196.99823147596302,0.228628111986797,241.6,0.2264069488841025,346,0.4321192052980132,408.80300606662047,0.18151157822722674,493.09664646581325,0.20619623424553746]
[null,"серпень",115.2,134.25,0.16536458333333326,139.8,0.04134078212290504,164.49,0.17660944206008589,199.95,0.21557541491884002,244.51,0.22285571392848214,356.4,0.4576090957425054,408.80157678408125,0.14703023789023928,493.0984766270412,0.2062049283324645]
[null,"вересень",115.25,134.26,0.16494577006507583,139.8,0.04126322061671406,167.5,0.198140200286123,207.87,0.2410149253731344,246,0.18343195266272194,370.7,0.506910569105691,409.88382332759153,0.10570224798379169,502.5019272615195,0.22596184250946827]
[null,"жовтень",115.3,133.38,0.15680832610581086,139.8,0.04813315339631141,171.47,0.22653791130185974,213.06,0.24254971715168838,251.14,0.17872899652679997,385.53,0.5351198534681851,413.16445156300495,0.07167912111380437,502.5016529662996,0.21622673747785215]
[null,"листопад",118.62,133.25,0.12333501938964764,139.8,0.04915572232645404,178,0.2732474964234619,219,0.2303370786516854,254.15,0.1605022831050229,395.17,0.5548691717489671,425.5552722296552,0.07689164721425001,502.4981708724391,0.1808058874224472]
[null,"грудень",121.08,131.2,0.08358110340270897,139.8,0.06554878048780499,186.04,0.33075822603719574,219,0.17716620081702872,264.82,0.20922374429223733,395.17,0.4922211313344915,428.55106278021634,0.08447266437284284,502.50322036092444,0.17256323459086764]
{"$rows_empty":31}
[{"$nulls":17},"ЗАТВЕРДЖЕНО"]
[{"$nulls":17},"Постанова НКРЕ"]
[{"$nulls":17},"21.04.2011 № 684"]
[]
[null,"Динаміка фактичної оптової ринкової ціни на енергоринку у 2005-2010 роках"]
[]
[null,"Місяць",2002,2003,"Відхилення 2003 року від 2002 року",2004,"Відхилення 2004 року від 2003 року",2005,"Відхилення 2005 року від 2004 року",2006,"Відхилення 2006 року від 2005 року",2007,"Відхилення 2007 року від 2006 року",2008,"Відхилення 2008 року від 2007 року",2009,"Відхилення 2009 року від 2008 року",2010,"Відхилення 2010 року від 2009 року"]
[]
[]
[null,null,"грн/МВт.год","грн/МВт.год","%","грн/МВт.год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%","грн/МВт·год","%"]
[null,"січень",109.86,116.64,0.06171490988530848,127.33,0.09164951989026071,139.07,0.09220136652791955,182.88826188421834,0.31508062043732177,216.09,0.18154111025890107,269.5281299048161,0.24729570968030035,393.7516047666343,0.46089243043272576,440.38253906229903,0.11842728697779314]
[null,"лютий",106.4,117.12,0.10075187969924815,128.62,0.09818989071038242,138.17,0.07424972788057826,186.79135795007554,0.35189518672704323,222.52,0.1912756695064759,278.1330670912839,0.24992390387957886,394.9776311270975,0.42010310121617045,454.0286359130157,0.14950468110665383]
[null,"березень",104.79,112.52,0.07376658078060871,130.87,0.16308211873444733,139.1,0.06288683426300912,195.18,0.4031631919482388,224.85,0.15201352597602202,287.52405557533854,0.27873718290121663,397.2719002279072,0.3816996961626815,454.06586793483336,0.14295994172843463]
[null,"квітень",106.18,111.68,0.051798832171783715,132.08,0.18266475644699143,143.6,0.08721986674742577,196.91,0.37123955431754885,230.46,0.17038240820679507,300.4563856883558,0.30372466236377593,400.0836428673929,0.3315864196089149,454.13177752040116,0.13509208790853378]
[null,"травень",106.39,109.35,0.027822163737193373,137.93,0.2613625971650664,149.8,0.0860581454360907,194.37,0.29753004005340444,234.5,0.20646190255697894,312.3703594274587,0.3320697630168814,400.97126053943924,0.2836405517936351,473.6621709254244,0.18128708348870637]
[null,"червень",111.64,114.01,0.021228950197061947,138.39,0.21384089114989902,160.64,0.16077751282607133,195.79,0.21881225099601598,238.55,0.21839726237295065,331.5541162893077,0.389872631688567,405.3210726667826,0.22248843477819258,483.18534231985984,0.1921051603381354]
[null,"липень",119.29,122.23,0.024645821108223664,139.07,0.13777305080585767,160.18,0.1517940605450494,196.49,0.22668248220751663,241.37,0.22840857041070795,345.18481095251536,0.4301065209119417,408.0075629386102,0.18199744019077624,492.49125117560504,0.2070640250600122]
[null,"серпень",115.46,135.76,0.1758184652693573,139.7,0.029021803182085915,164.16,0.17508947745168224,199.68,0.2163742690058481,244.63,0.22511017628205132,356.2511533202025,0.4562856285827679,408.3325237598604,0.1461928472491052,492.55841102497664,0.20626788796928963]
[null,"вересень",115.1,132.07,0.14743701129452647,138.4,0.04792912849246611,167.73,0.21192196531791896,207.6,0.23770345197639076,245.84,0.18420038535645467,369.9118126432531,0.5046852125091648,409.3314629809403,0.1065649946564533,501.521431820278,0.22522082267502208]
[null,"жовтень",115.5,132.68,0.14874458874458885,138.12,0.041000904431715446,169.82,0.22951057051838974,212.01,0.24843952420209625,250.08,0.1795670015565305,384.81746933244676,0.5387774685398543,412.36170866969144,0.07157741405302209,501.88075350995337,0.21708864561905328]
[null,"листопад",117.39,130.81,0.11431978873839332,137.64,0.05221313355248047,177.98,0.29308340598663185,218.79,0.2292954264524103,254.16,0.16166186754422052,394.4083565183845,0.5518112862700051,425.03470961021424,0.07765137980894221,501.9852735311252,0.1810453644867729]
[null,"грудень",119.91,130.76,0.09048453006421475,137.99,0.05529213826858381,183.39,0.3290093485035146,217.76,0.187414799062108,263.82,0.2115172667156502,395.2281717310962,0.4980978384167092,427.7320702267885,0.08224084420228817,502.04631156951245,0.17374016707075923]
[null,"Рік",112.39,121.93,0.08488299670789212,135.27,0.10940703682440756,157.92,0.16744289199379003,200.37,0.2688069908814592,239.2,0.19379148575135985,333,0.39214046822742477,407.55855159325824,0.2238995543341089,478.92230428042484,0.1751006141527054]

{"sheet":"Додаток 3.2.2","index":1,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[[1,6,1,7],[2,4,2,6]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":4},"Структура фактичної оптової ринкової ціни за 2009 - 2010 роки, %"]
[]
[{"$nulls":5},2009,2010]
[{"$nulls":4},"Генкомпанії ТЕС                                                                                                                                     (з урахуванням додаткових платежів на реконструкцію і модернізацію та на виконання інших урядових рішень)",34.2391082200732,34.5780101395783]
[{"$nulls":4},"НАЕК \"Енергоатом\"",17.6738082461736,16.8051536031023]
[{"$nulls":4},"Генеруючі компанії ГЕС ",2.10911579848199,1.75667074734101]
[{"$nulls":4},"Теплоелектроцентралі",9.62983406460726,10.949288297182]
[{"$nulls":4},"ГТУ",0.0134127604081251,0.0169667527493617]
[{"$nulls":4},"Виробники електроенергії з альтернативних джерел",0.101024745226001,0.285236460480367]
[{"$nulls":4},"Експорт електроенергії та закупівля електричної енергії для компенсації технологічних втрат при транзиті електроенергії",-0.78075084519162,0]
[{"$nulls":4},"НЕК \"Укренерго\"",3.66507155642389,3.19280098512325]
[{"$nulls":4},"Інші",0.45,0.30915056111777517]
[{"$nulls":4},"Цільова надбавка",3.66132351468577,2.85229008912971]
[{"$nulls":4},"Дотаційні сертифікати",29.2382161966004,29.2544323641959]
[{"$nulls":5},100.00016425748862,100]