{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Title","Model_E"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":2,"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 National Transmission System - high-methane gas (E)"]
["Publication in fulfilment of Article 30 of TAR NC"]
["Tariff for year 2023"]
[]
["November, 2022 "]

{"sheet":"Model_E","index":1,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":false,"merged":[[13,3,13,5],[13,7,13,9],[52,1,54,9]]}
[]
[]
[]
[]
[null,"Simplified Tariff Model for High-methane gas (gas E)"]
[null,"Please fill in the orange fields only "]
[]
[null,{"$f":"IF(OR($I$29=\"\",$I$29=0,$I$35=\"\",$I$35=0),\"Please enter forecasted entry and exit capacity\",\"\")","v":""}]
[]
[]
[]
[null,{"$f":"IF(AND($I$24<1,$I$26<1,OR(I31=\"\",I31=0,I33=\"\",I33=0)),\"Please enter UGS and LNG capacity\",IF(AND($I$24<1,OR($I$31=\"\",$I$31=0,$I$37=\"\",$I$37=0)),\"Please enter UGS forecasted capacity\",IF(AND($I$26<1,OR($I$33=\"\",$I$33=0)),\"Please enter LNG forecasted capacity\",IF(AND($I$24<1,$I$26<1,OR(I31=\"\",I31=0,I33=\"\",I33=0)),\"Please enter UGS and LNG capacity\",\"\"))))","v":""}]
[]
[null,null,null,"Tariff year 2022",null,null,null,"Tariff year 2023"]
[]
[]
[null,"Allowed revenue (Projection) in PLN ","PLN",null,{"$f":"[1]B.E!$I$72*1000","v":2077426650.8847494},null,null,null,2341339238]
[]
[null,"Entry/Exit split"]
[null,"Entry","%",null,0.45,null,null,null,0.5]
[]
[null,"Exit","%",null,{"$f":"1-$E$20","v":0.55000000000000004},null,null,null,{"$f":"1-$I$20","v":0.5}]
[]
[null,"UGS Discount ","%",null,0.8,null,null,null,0.8]
[null,null,null,null,null,null,null,null,0.8]
[null,"LNG Disount ","%",null,1,null,null,null,1]
[]
[null,"Forecast of capacity sales"]
[null,"Entry Points","[kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$D$33","v":24670441},null,null,null,27075018]
[]
[null,"Entry UGS","[kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$D$34","v":24818244},null,null,null,24827520]
[]
[null,"Entry LNG ","[kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$D$35","v":7963613},null,null,null,7963614]
[]
[null,"Exit Points","[kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$D$37","v":57922966},null,null,null,55867222]
[]
[null,"Exit UGS","[kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$D$38","v":14374170},null,null,null,14376420]
[]
[null,"Reserve prices"]
[null,"Entry Points - high-methane","[gr/kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$F$12","v":0.35980000000000001},null,null,null,{"$f":"IFERROR($I$17*$I$20*$I$29/SUM($I$29,$I$31*(1-$I$24),$I$33*(1-$I$26))/$I$29/8760*100,0)","v":0.41709084627500942}]
[null,null,null,null,0]
[null,"Entry Points UGS - high-methane","[gr/kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$F$13","v":7.1999999999999995E-2},null,null,null,{"$f":"IFERROR($I$17*$I$20*$I$31*(1-$I$24)/SUM($I$29,$I$31*(1-$I$24),$I$33*(1-$I$26))/$I$31/8760*100,0)","v":8.3418169255001895E-2}]
[null,null,null,null,0]
[null,"Entry Points LNG - high-methane","[gr/kWh/h]",null,0,null,null,null,{"$f":"IFERROR($I$17*$I$20*$I$33*(1-$I$26)/SUM($I$29,$I$31*(1-$I$24),$I$33*(1-$I$26))/$I$33/8760*100,0)","v":0}]
[null,null,null,null,0]
[null,"Exit Points - high-methane","[gr/kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$F$16","v":0.2145},null,null,null,{"$f":"IFERROR($I$17*$I$22*$I$35/SUM($I$35,$I$37*(1-$I$24))/$I$35/8760*100,0)","v":0.22749809883958749}]
[null,null,null,null,0]
[null,"Exit Points UGS - high-methane","[gr/kWh/h]",null,{"$f":"'[2]Stawki porównanie '!$F$17","v":4.2900000000000001E-2},null,null,null,{"$f":"IFERROR($I$17*$I$22*$I$37*(1-$I$24)/SUM($I$35,$I$37*(1-$I$24))/$I$37/8760*100,0)","v":4.5499619767917485E-2}]
[]
[]
[]
[]
[null,"Gas transmission simplified tariff model allows for estimation of reserve prices for firm yearly contracts only. \n\nWe hereby inform that all data calculated above has been given for information only and it does not constitute an offer within the meaning of Article 66 and subsequent articles of Polish Civil Code. \n\nThe above calculated reserve prices are net prices. Above prices shall be increased by the value-added tax (VAT), at the amount applicable under the relevant tax regulations. \n\nSimplified tariff model for gas transmission can only be used for estimating reserve prices for standard product for an exemplary client. Due to variety of products including interruptible products and short-term products the applicable tariff may vary from calculated. \n\nPresented reserve prices for tariff year 2023 are prices approved by the President of Energy Regulatory Office within the Tariff No. 16 for Gaseous Fuels Transmission Services.\n\nThe default assumptions for tariff year 2023 are equal with the assumptions for calculating the tariffs for year 2023. ",null,null,null,null,null,null,null,null,null,null,null,"nie kasowac!!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"komórki robocze - nie dodawać wierszy ani kolumn w tym skoroszycie!!!"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount","Split",null,null,"Moc do kalkulacji ","Revenue","Tariff "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.05,null,"Entry Points",{"$f":"I29","v":27075018},{"$f":"$I$17*$I$20*$R$58/SUM($R$58:$R$60)","v":989244214.13852572},{"$f":"IF(ISERROR($S$58/($I$29*8760)*100),0,$S$58/($I$29*8760)*100)","v":0.41709084627500953}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,null,"Entry UGS",{"$f":"$I$31*(1-$I$24)","v":4965503.9999999991},{"$f":"$I$17*$I$20*$R$59/SUM($R$58:$R$60)","v":181425404.86147434},{"$f":"IF(ISERROR($S$59/($I$31*8760)*100),0,$S$59/($I$31*8760)*100)","v":8.3418169255001895E-2},{"$f":"T59/T58","v":0.19999999999999998},{"$f":"IF(U59=(1-$I$24),\"ok\",\"check\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.15,null,"Entry LNG ",{"$f":"$I$33*(1-$I$26)","v":0},{"$f":"$I$17*$I$20*$R$60/SUM($R$58:$R$60)","v":0},{"$f":"IF(I33=0,0,$S$60/($I$33*8760)*100)","v":0},{"$f":"T60/T58","v":0},{"$f":"IF(U60=(1-$I$26),\"ok\",\"check\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.2,null,"Exit Points",{"$f":"$I$35","v":55867222},{"$f":"$I$17*$I$22*$R$61/SUM($R$61:$R$62)","v":1113368563.0185478},{"$f":"IF(ISERROR($S$61/($I$35*8760)*100),0,$S$61/($I$35*8760)*100)","v":0.22749809883958744}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.25,null,"Exit UGS",{"$f":"$I$37*(1-$I$24)","v":2875283.9999999995},{"$f":"$I$17*$I$22*$R$62/SUM($R$61:$R$62)","v":57301055.981452264},{"$f":"IF(ISERROR($S$62/($I$37*8760)*100),0,$S$62/($I$37*8760)*100)","v":4.5499619767917485E-2},{"$f":"T62/T61","v":0.19999999999999998},{"$f":"IF(U62=(1-$I$24),\"ok\",\"check\")","v":"ok"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.3,null,"Commodity ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$I$17*#REF!","v":{"$error":"#REF!"}},{"$f":"$S$63/#REF!*100","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.35,null,null,null,{"$f":"SUM(S58:S63)","v":{"$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$64=$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]