{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Title","Model_E"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Title","index":0,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,8,9,14]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"GAZ-SYSTEM \nthe system that connects"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Simplified tariff model for high-methane gas (E)"]
["Publication if fulfilment of article 30 of TAR NC"]
[]
["December, 2017"]

{"sheet":"Model_E","index":1,"n_rows":85,"n_cols":22,"rows_kept":85,"cut":false,"hidden":false,"merged":[[13,3,13,5],[13,7,13,9],[61,1,63,9]]}
[]
[]
[]
[]
[null,"Simplified Tariff Model for Highmethane gas (gas E)"]
[null,"Please fill in the orange fields only "]
[]
[null,{"$f":"IF(AND($I$25>0,OR($I$34=\"\",$I$34=0,$I$40=\"\",$I$40=0)),\"Please enter forecasted entry and exit capacity\",\"\")","v":""}]
[]
[null,{"$f":"IF(AND($I$27>0,OR($I$45=\"\",$I$45=0)),\"Please enter forecasted volume of gas\",\"\")","v":""}]
[]
[null,{"$f":"IF(AND($I$29<1,$I$31<1,OR(I36=\"\",I36=0,I38=\"\",I38=0)),\"Please enter UGS and LNG capacity\",IF(AND($I$29<1,OR($I$36=\"\",$I$36=0,$I$42=\"\",$I$42=0)),\"Please enter UGS forecasted capacity\",IF(AND($I$31<1,OR($I$38=\"\",$I$38=0)),\"Please enter LNG forecasted capacity\",IF(AND($I$29<1,$I$31<1,OR(I36=\"\",I36=0,I38=\"\",I38=0)),\"Please enter UGS and LNG capacity\",\"\"))))","v":""}]
[]
[null,null,null,"Tariff year 2018",null,null,null,"Tariff year 2019"]
[]
[]
[null,"Allowed revenue (Projection) in PLN ","PLN",null,1515580859.4000001,null,null,null,1515580859]
[]
[null,"Entry/Exit split"]
[null,"Entry","%",null,0.5,null,null,null,0.5]
[]
[null,"Exit","%",null,{"$f":"1-$E$20","v":0.5},null,null,null,{"$f":"1-$I$20","v":0.5}]
[]
[null,"Capacity/commodity split "]
[null,"Capacity","%",null,0.9,null,null,null,0.9]
[]
[null,"Commodity","%",null,{"$f":"1-$E$25","v":9.9999999999999978E-2},null,null,null,{"$f":"1-$I$25","v":9.9999999999999978E-2}]
[]
[null,"UGS Discount ","%",null,0.8,null,null,null,0.8]
[]
[null,"LNG Disount ","%",null,1,null,null,null,1]
[]
[null,"Forecast of capacity sales"]
[null,"Entry Points","kWh/h",null,21396797,null,null,null,21396797]
[null,null,null,null,null,null,null,null,0]
[null,"Entry UGS","kWh/h",null,21127648.600000001,null,null,null,21127649]
[]
[null,"Entry LNG ","kWh/h",null,0,null,null,null,0]
[]
[null,"Exit Points","kWh/h",null,44784000.059452057,null,null,null,44784000]
[]
[null,"Exit UGS","kWh/h",null,12169650,null,null,null,12169650]
[]
[null,"Forecast of commodity sales"]
[null,"Total volume high-methane gas (Projection)","kWh",null,185274197443.00003,null,null,null,185274197443]
[]
[null,"Reserve prices"]
[null,"Entry Points - high-methane","gr/kWh/h",null,0.30385679402589733,null,null,null,{"$f":"$T$67","v":0.30385679536728766}]
[]
[null,"Entry Points UGS - high-methane","gr/kWh/h",null,6.08E-2,null,null,null,{"$f":"$T$68","v":6.0771359073457515E-2}]
[]
[null,"Entry Points LNG - high-methane","gr/kWh/h",null,0,null,null,null,{"$f":"$T$69","v":0}]
[]
[null,"Exit Points - high-methane","gr/kWh/h",null,0.16488508889983949,null,null,null,{"$f":"$T$70","v":0.16488478235495227}]
[]
[null,"Exit Points UGS - high-methane","gr/kWh/h",null,3.2975828442027011E-2,null,null,null,{"$f":"$T$71","v":3.2976956470990443E-2}]
[]
[null,"Commodity fee - high-methane","gr/kWh",null,8.1802046928974331E-2,null,null,null,{"$f":"$T$72","v":8.1802046907598749E-2}]
[]
[]
[]
[null,"Gas transmission simplified tariff model allows for estimation of reserve prices for firm yearly contracts only. \n\nWe hereby inform that all data calculated above has been given for information only and it does not constitute an offer within the meaning of Article 66 and subsequent articles of Polish Civil Code. \n\nThe above calculated reserve prices are net prices. Above prices shall be increased by the value-added tax (VAT), at the applicable under the relevant tax regulations. \n\nSimplified tariff model for gas transmission can only be used for estimating reserve prices for standard product for an exemplary client. Due to variety of products including interruptible products and short-term products the applicable tariff may vary. from calculated. \n\nCalculated reserve prices for tariff year 2019 are to be considered indicative ones. In particular, reserve prices were not subject to approval of the relevant body in Poland, i.e. President of Energy Regulatory Office.\n\nAll the inconsistencies between the model and Publication Document might arise from the fact that the reserve prices are rounded to the fourth decimal place.\n\n\n",null,null,null,null,null,null,null,null,null,null,null,"nie kasowac!!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"komórki robocze - nie dodawać wierszy ani kolumn w tym skoroszycie!!!"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount","Split",null,null,"Moc do kalkulacji ","Revenue","Tariff "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.05,null,"Entry Points",{"$f":"I34","v":21396797},{"$f":"$I$17*$I$25*$I$20*$R$67/SUM($R$67:$R$69)","v":569536845.87688899},{"$f":"IF(ISERROR($S$67/($I$34*8760)*100),0,$S$67/($I$34*8760)*100)","v":0.30385679536728766}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,null,"Entry UGS",{"$f":"$I$36*(1-$I$29)","v":4225529.7999999989},{"$f":"$I$17*$I$25*$I$20*$R$68/SUM($R$67:$R$69)","v":112474540.67311107},{"$f":"IF(ISERROR($S$68/($I$36*8760)*100),0,$S$68/($I$36*8760)*100)","v":6.0771359073457515E-2},{"$f":"T68/T67","v":0.19999999999999996},{"$f":"IF(U68=(1-$I$29),\"ok\",\"check\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.15,null,"Entry LNG ",{"$f":"$I$38*(1-$I$31)","v":0},{"$f":"$I$17*$I$25*$I$20*$R$69/SUM($R$67:$R$69)","v":0},{"$f":"IF(I38=0,0,$S$69/($I$38*8760)*100)","v":0},{"$f":"T69/T67","v":0},{"$f":"IF(U69=(1-$I$31),\"ok\",\"check\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.2,null,"Exit Points",{"$f":"$I$40","v":44784000},{"$f":"$I$17*$I$25*$I$22*$R$70/SUM($R$70:$R$71)","v":646855928.14541435},{"$f":"IF(ISERROR($S$70/($I$40*8760)*100),0,$S$70/($I$40*8760)*100)","v":0.16488478235495227}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.25,null,"Exit UGS",{"$f":"$I$42*(1-$I$29)","v":2433929.9999999995},{"$f":"$I$17*$I$25*$I$22*$R$71/SUM($R$70:$R$71)","v":35155458.404585741},{"$f":"IF(ISERROR($S$71/($I$42*8760)*100),0,$S$71/($I$42*8760)*100)","v":3.2976956470990443E-2},{"$f":"T71/T70","v":0.19999999999999993},{"$f":"IF(U71=(1-$I$29),\"ok\",\"check\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.3,null,"Commodity ",{"$f":"I45","v":185274197443},{"$f":"$I$17*$I$27","v":151558085.89999998},{"$f":"$S$72/$I$45*100","v":8.1802046907598749E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.35,null,null,null,{"$f":"SUM(S67:S72)","v":1515580859.0000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.4,null,null,null,{"$f":"IF($S$73=$E$17,\"ok.\",\"check\")","v":"check"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]