{"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 high-methane gas (E)"]
["Publication in fulfilment of Article 30 of TAR NC"]
["Tariff for year 2021"]
[]
["December, 2020"]

{"sheet":"Model_E","index":1,"n_rows":81,"n_cols":22,"rows_kept":81,"cut":false,"hidden":false,"merged":[[13,3,13,5],[13,7,13,9],[57,1,59,9]]}
[]
[]
[]
[]
[null,"Simplified Tariff Model for High-methane 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$29<1,$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$31<1,OR(I36=\"\",I36=0,I38=\"\",I38=0)),\"Please enter UGS and LNG capacity\",\"\"))))","v":""}]
[]
[null,null,null,"Tariff year 2021",null,null,null,"Tariff year 2022"]
[]
[]
[null,"Allowed revenue (Projection) in PLN ","PLN",null,1721574182.1730487,null,null,null,1807652891]
[]
[null,"Entry/Exit split"]
[null,"Entry","%",null,0.45,null,null,null,0.45]
[]
[null,"Exit","%",null,{"$f":"1-$E$20","v":0.55000000000000004},null,null,null,{"$f":"1-$I$20","v":0.55000000000000004}]
[]
[null,"Capacity/commodity split "]
[null,"Capacity","%",null,1,null,null,null,1]
[]
[null,"Commodity","%",null,{"$f":"1-$E$25","v":0},null,null,null,{"$f":"1-$I$25","v":0}]
[]
[null,"UGS Discount ","%",null,0.8,null,null,null,0.8]
[]
[null,"LNG Disount ","%",null,1,null,null,null,1]
[]
[null,"Forecast of capacity sales"]
[null,"Entry Points","[kWh/h]",null,21688993.517159678,null,null,null,21688994]
[null,null,null,null,null,null,null,null,0]
[null,"Entry UGS","[kWh/h]",null,24818243.760000002,null,null,null,24818244]
[]
[null,"Entry LNG ","[kWh/h]",null,6370890,null,null,null,6370890]
[]
[null,"Exit Points","[kWh/h]",null,55429452.394782111,null,null,null,55429452]
[]
[null,"Exit UGS","[kWh/h]",null,14374170,null,null,null,14374170]
[]
[null,"Reserve prices"]
[null,"Entry Points - high-methane","[PLN/MWh/h]",null,3.3181336774433836,null,null,null,{"$f":"10*$T$63","v":3.4840402913810227}]
[]
[null,"Entry Points UGS - high-methane","[PLN/MWh/h]",null,0.66362673548867657,null,null,null,{"$f":"10*$T$64","v":0.69680805827620429}]
[]
[null,"Entry Points LNG - high-methane","[PLN/MWh/h]",null,0,null,null,null,{"$f":"10*$T$65","v":0}]
[]
[null,"Exit Points - high-methane","[PLN/MWh/h]",null,1.8538894805562856,null,null,null,{"$f":"10*$T$66","v":1.946583967461194}]
[]
[null,"Exit Points UGS - high-methane","[PLN/MWh/h]",null,0.370777896111257,null,null,null,{"$f":"10*$T$67","v":0.38931679349223874}]
[]
[]
[]
[]
[null,"Gas transmission simplified tariff model allows for estimation of reserve prices for firm yearly contracts only. \n\nWe hereby inform that all data calculated above has been given for information only and it does not constitute an offer within the meaning of Article 66 and subsequent articles of Polish Civil Code. \n\nThe above calculated reserve prices are net prices. Above prices shall be increased by the value-added tax (VAT), at the amount applicable under the relevant tax regulations. \n\nSimplified tariff model for gas transmission can only be used for estimating reserve prices for standard product for an exemplary client. Due to variety of products including interruptible products and short-term products the applicable tariff may vary. from calculated. \n\nPresented reserve prices for tariff year 2021 are prices approved by the President of Energy Regulatory Office within the Tariff No. 14 for Gaseous Fuels Transmission Services.\n\nThe default assumptions for tariff year 2022 are equal with the assumptions for calculating the reserve prices for year 2021, except for the revenue. \n\n",null,null,null,null,null,null,null,null,null,null,null,"nie kasowac!!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"komórki robocze - nie dodawać wierszy ani kolumn w tym skoroszycie!!!"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount","Split",null,null,"Moc do kalkulacji ","Revenue","Tariff "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.05,null,"Entry Points",{"$f":"I34","v":21688994},{"$f":"$I$17*$I$25*$I$20*$R$63/SUM($R$63:$R$65)","v":661952281.82556617},{"$f":"IF(ISERROR($S$63/($I$34*8760)*100),0,$S$63/($I$34*8760)*100)","v":0.34840402913810226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,null,"Entry UGS",{"$f":"$I$36*(1-$I$29)","v":4963648.7999999989},{"$f":"$I$17*$I$25*$I$20*$R$64/SUM($R$63:$R$65)","v":151491519.1244339},{"$f":"IF(ISERROR($S$64/($I$36*8760)*100),0,$S$64/($I$36*8760)*100)","v":6.9680805827620429E-2},{"$f":"T64/T63","v":0.19999999999999993},{"$f":"IF(U64=(1-$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$65/SUM($R$63:$R$65)","v":0},{"$f":"IF(I38=0,0,$S$65/($I$38*8760)*100)","v":0},{"$f":"T65/T63","v":0},{"$f":"IF(U65=(1-$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$40","v":55429452},{"$f":"$I$17*$I$25*$I$22*$R$66/SUM($R$66:$R$67)","v":945187203.47403204},{"$f":"IF(ISERROR($S$66/($I$40*8760)*100),0,$S$66/($I$40*8760)*100)","v":0.1946583967461194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.25,null,"Exit UGS",{"$f":"$I$42*(1-$I$29)","v":2874833.9999999995},{"$f":"$I$17*$I$25*$I$22*$R$67/SUM($R$66:$R$67)","v":49021886.575968042},{"$f":"IF(ISERROR($S$67/($I$42*8760)*100),0,$S$67/($I$42*8760)*100)","v":3.8931679349223876E-2},{"$f":"T67/T66","v":0.19999999999999998},{"$f":"IF(U67=(1-$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":"#REF!","v":{"$error":"#REF!"}},{"$f":"$I$17*$I$27","v":0},{"$f":"$S$68/#REF!*100","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.35,null,null,null,{"$f":"SUM(S63:S68)","v":1807652891.0000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.4,null,null,null,{"$f":"IF($S$69=$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]