{"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":21,"n_cols":9,"rows_kept":21,"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 gaseous fuels transmission of the Polish Section of the Transit Gas Pipeline System Yamal - Europe"]
["Publication in fulfilment of Article 30 of TAR NC"]
["Tariff for year 2024"]
[]
["December, 2023 "]

{"sheet":"Model_E","index":1,"n_rows":71,"n_cols":22,"rows_kept":71,"cut":false,"hidden":false,"merged":[[13,3,13,5],[13,7,13,9],[47,1,49,9],[4,1,4,8]]}
[]
[]
[]
[]
[null,"Simplified Tariff Model for Gaseous fuels transmission of the Polish Section of the Transit Gas Pipeline System Yamal - Europe"]
[null,"Please fill in the orange fields only "]
[]
[null,{"$f":"IF(OR($I$32=\"\",$I$32=0,$I$34=\"\",$I$34=0),\"Please enter forecasted entry and exit capacity\",\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,null,2023,null,null,null,"Tariff year 2024"]
[]
[]
[null,"Allowed revenue (Projection) in PLN ","PLN",null,204571981,null,null,null,"193 597 929"]
[]
[null,"Entry/Exit split"]
[null,"Entry","%",null,0.5,null,null,null,0.5]
[]
[null,"Exit","%",null,{"$f":"1-E20","v":0.5},null,null,null,{"$f":"1-$I$20","v":0.5}]
[]
[null,"WAD"]
[null,"Mallnow Entry Point",null,null,271,null,null,null,271]
[null,null,null,null,null,null,null,null,1]
[null,"Mallnow Exit Point",null,null,271,null,null,null,271]
[]
[null,"PWP Exit Point",null,null,271,null,null,null,271]
[]
[null,"Forecast of capacity sales"]
[null,"Mallnow Entry Point","[kWh/h]",null,2646555,null,null,null,2136968]
[]
[null,"Mallnow Exit Point","[kWh/h]",null,75509,null,null,null,120584]
[]
[null,"PWP Exit Point","[kWh/h]",null,2634653,null,null,null,2120937]
[]
[null,"Reserve prices"]
[null,"Mallnow Entry Point","[gr/kWh/h]",null,0.44119555171874208,null,null,null,{"$f":"I17*I20/(I32*8784)*100*((I25*I32)/(I25*I32))","v":0.51568009184423758}]
[null,null,null,null,0]
[null,"Mallnow Exit Point","[gr/kWh/h]",null,0.4308407738648079,null,null,null,{"$f":"I17*I20/(I34*8784)*100*((I27*I34)/(I34*I27+I36*I29))","v":0.49162682594015256}]
[null,null,null,null,0]
[null,"PWP Exit Point","[gr/kWh/h]",null,0.43084077386480785,null,null,null,{"$f":"I17*I20/(I36*8784)*100*((I29*I36)/(I27*I34+I36*I29))","v":0.4916268259401525}]
[]
[]
[]
[]
[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 amount 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\nPresented reserve prices for tariff year 2024 are prices approved by the President of Energy Regulatory Office within the Tariff No. 1/2024 for gaseous fuels transmission of the Polish Section of the Transit Gas Pipeline System Yamal - Europe.\n\nThe default assumptions for tariff year 2024 are equal with the assumptions for calculating the tariffs for year 2024. ",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",{"$f":"I32","v":2136968},{"$f":"$I$17*$I$20*$R$53/SUM($R$53:$R$55)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR($S$53/($I$32*8760)*100),0,$S$53/($I$32*8760)*100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,null,"Entry UGS",{"$f":"#REF!*(1-#REF!)","v":{"$error":"#REF!"}},{"$f":"$I$17*$I$20*$R$54/SUM($R$53:$R$55)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR($S$54/(#REF!*8760)*100),0,$S$54/(#REF!*8760)*100)","v":0},{"$f":"T54/T53","v":{"$error":"#DIV/0!"}},{"$f":"IF(U54=(1-#REF!),\"ok\",\"check\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.15,null,"Entry LNG ",{"$f":"#REF!*(1-#REF!)","v":{"$error":"#REF!"}},{"$f":"$I$17*$I$20*$R$55/SUM($R$53:$R$55)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,0,$S$55/(#REF!*8760)*100)","v":{"$error":"#REF!"}},{"$f":"T55/T53","v":{"$error":"#REF!"}},{"$f":"IF(U55=(1-#REF!),\"ok\",\"check\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.2,null,"Exit Points",{"$f":"$I$34","v":120584},{"$f":"$I$17*$I$22*$R$56/SUM($R$56:$R$57)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR($S$56/($I$34*8760)*100),0,$S$56/($I$34*8760)*100)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.25,null,"Exit UGS",{"$f":"$I$36*(1-#REF!)","v":{"$error":"#REF!"}},{"$f":"$I$17*$I$22*$R$57/SUM($R$56:$R$57)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR($S$57/($I$36*8760)*100),0,$S$57/($I$36*8760)*100)","v":0},{"$f":"T57/T56","v":{"$error":"#DIV/0!"}},{"$f":"IF(U57=(1-#REF!),\"ok\",\"check\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.3,null,"Commodity ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$I$17*#REF!","v":{"$error":"#REF!"}},{"$f":"$S$58/#REF!*100","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.35,null,null,null,{"$f":"SUM(S53:S58)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.4,null,null,null,{"$f":"IF($S$59=$E$17,\"ok.\",\"check\")","v":{"$error":"#REF!"}}]
[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]