{"text_format":"2","workbook":"xls","n_sheets":6,"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"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":3,"defined_names":6,"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":74,"n_cols":55,"rows_kept":74,"cut":false,"hidden":false,"merged":[[14,1,15,1],[0,16,0,17],[1,1,1,16],[12,1,13,1],[4,1,5,1],[6,1,7,1],[8,1,9,1],[2,15,2,16],[10,1,11,1]],"flags":["formulas_cached_only"]}
[]
[null,"Динаміка середнього тарифу закупівлі електроенергії у генеруючих компаній ТЕС за 2010 - 2011 роки"]
[{"$nulls":15},"(грн/МВт·год)"]
[null,null,null,"Січень","Лютий","Березень","Квітень","Травень","Червень","Липень","Серпень","Вересень","Жовтень","Листопад","Грудень","Рік","Відхилення до\nпопереднього\nроку, %"]
[null,"ВАТ \"Дніпроенерго\"",2010,377.4,329.5,398.7,409.3,465.7,493.7,469.5,457.4,442.8,440.6,420.6,427.8,426.3,22.605694564279567]
[null,null,2011,433,456.1,486.3,522.2,677.5,612.7,613.2,573.6,616.9,518,517.6,474.2,535.5,25.61576354679802]
[null,"ВАТ \"ДЕК \"Центренерго\"",2010,363.2,333,398.7,396.2,534.2,507,470,453.9,437.2,450.6,409.1,403.3,421.3,17.517433751743372]
[null,null,2011,413.7,439,458.3,520.8,627.4,606.8,615.6,572.3,579.7,521.5,531.9,467.4,527.8,25.27889864704484]
[null,"ВАТ \"Західенерго\"",2010,399.5,389.7,450.8,447.5,593,583.9,569.2,547.6,541.5,495.1,466.5,461.1,485.3,26.084697323980265]
[null,null,2011,484.3,513.8,549,580.7,731.3,693.5,690.5,633.5,671.5,599.7,612.3,557,607.5,25.180300844838243]
[null,"ВАТ \"Донбасенерго\"",2010,362,329.8,374,406.1,472.2,477.3,447.9,444.6,454.4,480.2,441.4,404.3,417.4,16.105702364394993]
[null,null,2011,389.5,422.3,460.2,523.2,642.3,553.7,574.2,539.5,566.7,523.3,532.3,462.6,503.5,20.62769525634883]
[null,"ТОВ \"Східенерго\"",2010,413.2,381,446.9,467.2,531.7,532.1,527.8,517.2,511.1,499.4,489.8,464.1,479.7,25.543051557183972]
[null,null,2011,460.3,477.9,505.9,546.3,727.8,657,668.2,609.7,737.8,617.2,590,565,586.6,22.284761309151563]
[null,"Виробники електроенергії, які працюють за ціновими заявкам",2010,384.9,351.4,417.4,429.7,519.4,521,497,483.2,476.1,472.6,448.6,436,448.2,21.069692058346835]
[null,null,2011,440.5,464.1,494.3,538.6,690.6,633.9,636.3,587.2,646.3,557.1,557.7,511.6,556.8,24.23025435073626]
[]
[]
[]
[{"$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":44,"n_cols":8,"rows_kept":44,"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 2010 - 2011 роках "]
[]
[null,null,"2010 рік",null,"2011 рік",null,"Відхилення величин\nскладових тарифу 2011 року\nвід 2010 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",40.81,91.03279054204775,49.06,88.11063218390805,8.25,-2.922158358139697]
[null,"Паливо ",32.53,72.56301583760875,39.27,70.52801724137932,6.740000000000002,-2.0349985962294284]
[null,"Умовно-постійні витрати",8.28,18.46977470443899,9.79,17.582614942528735,1.5099999999999998,-0.8871597619102545]
[null,"Виробничі послуги",0.78,1.7399063127370065,0.82,1.4727011494252873,0.039999999999999925,-0.2672051633117192]
[null,"Сировина і допоміжні матеріали",1.13,2.5206335043497656,1.39,2.4964080459770113,0.26,-0.02422545837275436]
[null,"Енергія зі сторони",0.13,0.2899843854561678,0.14,0.25143678160919547,0.010000000000000009,-0.03854760384697231]
[null,"Витрати на оплату праці і соціальні заходи",3.54,7.896497880883338,3.64,6.53735632183908,0.10000000000000009,-1.3591415590442582]
[null,"Амортизаційні відрахування",0.85,1.8960517510595583,1.03,1.8498563218390804,0.18000000000000005,-0.04619542922047781]
[null,"Інші витрати",1.85,4.126700869953156,2.78,4.9928160919540225,0.9299999999999997,0.8661152220008663]
[null,"Прибуток з електроенергії",3.14,7.004238233325899,5.15,9.249281609195403,2.0100000000000002,2.2450433758695043]
[null,"Цільова надбавка",0.88,1.9629712246263662,1.47,2.6400862068965516,0.59,0.6771149822701854]
[null,"Тариф",44.83,null,55.68,null,10.850000000000001]
[null,"Тариф без надбавки",43.94,null,54.21,null,10.270000000000003]
[null,"Корисний відпуск електроенергії, тис. кВт·год",61512658,null,67011879,null,5499221]
[null,"Товарна продукція, тис. грн",27570089.1,null,37312947,null,9742857.899999999]
[null,"Рентабельність з цільовою надбавкою, %",9.84115303467398,null,13.5,null,3.6588469653260205]
[null,"Рентабельність без цільової надбавки, %",7.693034467504602,null,10.51,null,2.8169655324953977]
{"$rows_empty":11}
[{"$nulls":7},3.010000000000001]
[]
[]
[null,null,2010,2011]
[null,"Паливо ",32.53,39.27]
[null,"Умовно-постійні витрати",8.28,9.79]
[null,"Прибуток з електроенергії",3.14,5.15]
[null,"Цільова надбавка",0.88,1.47]

{"sheet":"Додаток 3.1.3","index":2,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,4,2,6],[3,4,3,6],[6,4,6,6],[7,4,7,6],[9,4,9,6],[8,4,8,6],[13,4,13,6],[4,4,4,6],[5,4,5,6],[12,4,12,6],[10,4,10,6],[11,4,11,6]],"flags":["formulas_cached_only"]}
[null,null,"Середній тариф АЕС на відпуск електричної енергії в ОРЕ за 2001 - 2010 роки  "]
[]
[null,null,null,"Рік","Середній тариф,\nкоп/кВт.год "]
[null,null,null,2001,7.03]
[null,null,null,2002,6.74]
[null,null,null,2003,6.12]
[null,null,null,2004,6.81]
[null,null,null,2005,7.3]
[null,null,null,2006,8.38]
[null,null,null,2007,9.42]
[null,null,null,2008,12.22]
[null,null,null,2009,13.84]
[null,null,null,2010,15.83]
[null,null,null,2011,18.82]

{"sheet":"Додаток 3.1.4","index":3,"n_rows":11,"n_cols":18,"rows_kept":11,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
{"$rows_empty":10}
[{"$nulls":17},"·"]

{"sheet":"Додаток 3.1.5","index":4,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[[15,4,15,6],[6,4,6,6],[7,4,7,6],[1,8,1,14],[2,1,3,8],[4,4,4,6],[5,4,5,6],[8,4,8,6],[9,4,9,6],[14,4,14,6],[12,4,12,6],[13,4,13,6],[11,4,11,6],[10,4,10,6]],"flags":["formulas_cached_only"]}
[]
[]
[null,"          Середній тариф ГЕС на відпуск електричної енергії в ОРЕ\n             за 2001 - 2011 роки                                       "]
[]
[null,null,null,"Рік","Середній тариф,\nкоп/кВт.год "]
[null,null,null,2001,2.0129917168191245]
[null,null,null,2002,2.7127258705873007]
[null,null,null,2003,3.250917882307777]
[null,null,null,2004,2.812158332380612]
[null,null,null,2005,3.19]
[null,null,null,2006,6.1]
[null,null,null,2007,7.87]
[null,null,null,2008,10.06]
[null,null,null,2009,11.61]
[null,null,null,2010,11.36]
[null,null,null,2011,12.92]

{"sheet":"Додаток 3.1.6","index":5,"n_rows":8,"n_cols":15,"rows_kept":8,"cut":false,"hidden":false,"merged":[[1,3,1,11]],"flags":["formulas_cached_only"]}
[]
[null,null,null," Динаміка зміни \"зелених\" тарифів на відпуск електричної енергії у 2011 році"]
[null,null,null,"Січень","Лютий","Березень","Квітень","Травень","Червень","Липень","Серпень","Вересень","Жовтень","Листопад","Грудень"]
[null,null,"ГЕС",84.18,84.18,84.47,87.16,90.08,88.08,89.02,87.82,88.92,84.18,85.39,84.18]
[null,null,"ВЕС",122.77,122.77,123.19,127.11,131.38,128.46,129.82,128.08,129.69,122.77,124.54,122.77]
[null,null,"Біомаса",134.46,134.46,134.92,139.21,143.89,140.7,142.18,140.27,142.03,134.46,136.4,134.46]
[null,null,"СЕС (наземні)",505.09,505.09,506.81,522.94,540.51,528.52,534.1,526.92,533.54,505.09,512.38,505.09]
[null,null,"СЕС (дахові до 100 кВт)",463,463,464.58,479.36,495.47,484.48,489.59,483.01,489.08,463,469.68,463]