{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Title","Model_Lw"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"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 - low-methane gas (Lw)"]
["Consultation in fulfilment of Article 26 of TAR NC"]
["Tariff for year 2025"]
[]
["August, 2023"]

{"sheet":"Model_Lw","index":1,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[[7,3,7,5],[7,7,7,9],[29,1,31,9]]}
[]
[]
[]
[]
[null,"Simplified Tariff Model for Low-methane gas (gas Lw)"]
[null,"Please fill in the orange fields only "]
[null,{"$f":"IF(OR(I19=0,I19=\"\",I21=0,I21=\"\"),\"Please fill the entry end exit capacities\",\"\")","v":""}]
[null,null,null,"Tariff year 2024",null,null,null,"Tariff year 2025"]
[]
[]
[null,"Allowed revenue (Projection) in PLN ","PLN",null,{"$f":"'[1]Baza kosztowa'!$Z$12*1000","v":65217169.488618091},null,null,null,65217169]
[]
[null,"Entry/Exit split"]
[null,"Entry","%",null,0.45,null,null,null,0.45]
[]
[null,"Exit","%",null,{"$f":"1-$E$14","v":0.55000000000000004},null,null,null,{"$f":"1-$I$14","v":0.55000000000000004}]
[]
[null,"Forecast of capacity sales"]
[null,"Entry Points","[kWh/h]",null,{"$f":"'[1]Baza kosztowa'!$AB$20*1000","v":1138602},null,null,null,1138602]
[]
[null,"Exit Points","[kWh/h]",null,{"$f":"'[1]Baza kosztowa'!$AD$20*1000","v":2005958.6291446965},null,null,null,2005959]
[]
[null,"Reserve prices"]
[null,"Entry Points - Low-methane gas","[gr/kWh/h]",null,{"$f":"'[1]Stawki porównanie'!$F$25","v":0.29339999999999999},null,null,null,{"$f":"IFERROR(($I$11*$I$14)/($I$19*8760)*100,0)","v":0.29423776154189374}]
[]
[null,"Exit Points - Low-methane gas","[gr/kWh/h]",null,{"$f":"'[1]Stawki porównanie'!$F$26","v":0.2036},null,null,null,{"$f":"IFERROR(($I$11*$I$16)/($I$21*8760)*100,0)","v":0.20412606978830777}]
[]
[]
[]
[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. 17 for Gaseous Fuels Transmission Services.\n\nThe default assumptions for tariff year 2025 are equal with the assumptions for calculating the  indicative reserve prices presented in the Consultation Document in fulfilment of Article 26 of TAR NC.\n"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.4]
[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,1,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]