{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Πίνακας Αναφοράς","ΜΤΦΑ & CO2","Υπολογισμός ταρίφας","Παράμετροι"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":3,"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":"Πίνακας Αναφοράς","index":0,"n_rows":59,"n_cols":11,"rows_kept":59,"cut":false,"hidden":false,"merged":[[2,2,2,10],[54,2,58,2],[39,2,43,2],[44,2,48,2],[24,2,28,2],[29,2,33,2],[49,2,53,2],[4,2,8,2],[9,2,13,2],[14,2,18,2],[19,2,23,2],[34,2,38,2]]}
[]
[]
[null,null,"Τιμές Αναφοράς ανά κατηγορία ΣΗΘΥΑ και Πρότυποι Βαθμοί Απόδοσης για υπολογισμό Προσαρμογής Τιμής (Π.Τ.)"]
[null,null,"Κατηγορία","Ζώνη ισχύος","ProductionCategory","PowerZone","Comb","Σταθερό σκέλος","N","Ne","Nhr"]
[null,null,"α.","0 - 1MW",1,1,{"$f":"E5&F5","v":"11"},88,72,33,81]
[null,null,null,"1- 5MW",1,5,"15",80,72,35,81]
[null,null,null,"5 - 10MW",1,10,"110",74,72,35,81]
[null,null,null,"10 - 35MW",1,35,"135",68,72,35,81]
[null,null,null,"35MW -",1,500,"1500",61,72,35,81]
[null,null,"β.","0 - 1MW",2,1,"21",92,67,33,81]
[null,null,null,"1- 5MW",2,5,"25",84,67,35,81]
[null,null,null,"5 - 10MW",2,10,"210",78,67,35,81]
[null,null,null,"10 - 35MW",2,35,"235",72,67,35,81]
[null,null,null,"35MW -",2,500,"2500",65,67,35,81]
[null,null,"γ.","0 - 1MW",3,1,"31",88,72,33,81]
[null,null,null,"1- 5MW",3,5,"35",80,72,35,81]
[null,null,null,"5 - 10MW",3,10,"310",74,72,35,81]
[null,null,null,"10 - 35MW",3,35,"335",68,72,35,81]
[null,null,null,"35MW -",3,500,"3500",61,72,35,81]
[null,null,"δ.","0 - 1MW",4,1,"41",92,67,33,81]
[null,null,null,"1- 5MW",4,5,"45",84,67,35,81]
[null,null,null,"5 - 10MW",4,10,"410",78,67,35,81]
[null,null,null,"10 - 35MW",4,35,"435",72,67,35,81]
[null,null,null,"35MW -",4,500,"4500",65,67,35,81]
[null,null,"ε.","0 - 1MW",5,1,"51",92,67,33,81]
[null,null,null,"1- 5MW",5,5,"55",84,67,35,81]
[null,null,null,"5 - 10MW",5,10,"510",78,67,35,81]
[null,null,null,"10 - 35MW",5,35,"535",72,67,35,81]
[null,null,null,"35MW -",5,500,"5500",65,67,35,81]
[null,null,"στ.","0 - 1MW",6,1,"61",92,67,33,81]
[null,null,null,"1- 5MW",6,5,"65",84,67,35,81]
[null,null,null,"5 - 10MW",6,10,"610",78,67,35,81]
[null,null,null,"10 - 35MW",6,35,"635",72,67,35,81]
[null,null,null,"35MW -",6,500,"6500",65,67,35,81]
[null,null,"ζ.","0 - 1MW",7,1,"71",92,67,33,81]
[null,null,null,"1- 5MW",7,5,"75",84,67,35,81]
[null,null,null,"5 - 10MW",7,10,{"$f":"E37&F37","v":"710"},78,67,35,81]
[null,null,null,"10 - 35MW",7,35,"735",72,67,35,81]
[null,null,null,"35MW -",7,500,"7500",65,67,35,81]
[null,null,"η.","0 - 1MW",8,1,"81",92,67,33,81]
[null,null,null,"1- 5MW",8,5,"85",84,67,35,81]
[null,null,null,"5 - 10MW",8,10,"810",78,67,35,81]
[null,null,null,"10 - 35MW",8,35,"835",72,67,35,81]
[null,null,null,"35MW -",8,500,"8500",65,67,35,81]
[null,null,"θ.","0 - 1MW",9,1,"91",92,67,33,81]
[null,null,null,"1- 5MW",9,5,"95",84,67,35,81]
[null,null,null,"5 - 10MW",9,10,"910",78,67,35,81]
[null,null,null,"10 - 35MW",9,35,"935",72,67,35,81]
[null,null,null,"35MW -",9,500,"9500",65,67,35,81]
[null,null,"ι.","0 - 1MW",10,1,"101",92,67,33,81]
[null,null,null,"1- 5MW",10,5,"105",84,67,35,81]
[null,null,null,"5 - 10MW",10,10,"1010",78,67,35,81]
[null,null,null,"10 - 35MW",10,35,"1035",72,67,35,81]
[null,null,null,"35MW -",10,500,"10500",65,67,35,81]
[null,null,"ια.","0 - 1MW",11,1,"111",92,67,33,81]
[null,null,null,"1- 5MW",11,5,"115",84,67,35,81]
[null,null,null,"5 - 10MW",11,10,"1110",78,67,35,81]
[null,null,null,"10 - 35MW",11,35,"1135",72,67,35,81]
[null,null,null,"35MW -",11,500,"11500",65,67,35,81]

{"sheet":"ΜΤΦΑ & CO2","index":1,"n_rows":99,"n_cols":7,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
["Μήνας","ΜΤΦΑη (€/MWh)","ΜΤΦΑμ (€/MWh)","CO2\n(€/tn CO2)","Τιμή Αναφοράς (€/MWh)","Προσαρμογή Τιμής (€/MWh)","FiT (€/MWh)"]
["2014-04-01",36.540970000000002,41.254550000000002,5.2]
["2014-05-01",39.454030000000003,42.30395,5.03]
["2014-06-01",37.813360000000003,44.069600000000001,5.54]
["2014-07-01",38.975239999999999,45.683750000000003,5.92]
["2014-08-01",38.747590000000002,45.651490000000003,6.21]
["2014-09-01",39.232100000000003,44.511940000000003,5.96]
["2014-10-01",39.496099999999998,44.252130000000001,6.07]
["2014-11-01",39.921509999999998,43.825470000000003,6.77]
["2014-12-01",41.0212,44.839930000000003,6.74]
["2015-01-01",38.19247,42.160049999999998,6.89]
["2015-02-01",38.442349999999998,43.066920000000003,7.2]
["2015-03-01",39.427460000000004,42.41695,6.73]
["2015-04-01",32.43235,35.326590000000003,7.04]
["2015-05-01",32.299759999999999,34.47325,7.39]
["2015-06-01",31.830909999999999,35.290300000000002,7.44]
["2015-07-01",31.55668,36.114510000000003,7.71]
["2015-08-01",30.00667,35.187820000000002,8.06]
["2015-09-01",28.081630000000001,35.3005,8.06]
["2015-10-01",29.040369999999999,34.191070000000003,8.35]
["2015-11-01",28.30884,33.841299999999997,8.48]
["2015-12-01",29.959720000000001,34.258229999999998,8.27]
["2016-01-01",25.932009999999998,32.775779999999997,6.49]
["2016-02-01",26.780639999999998,32.740200000000002,5.14]
["2016-03-01",26.251529999999999,32.080089999999998,4.88]
["2016-04-01",21.712420000000002,29.817810000000001,5.64]
["2016-05-01",21.977920000000001,28.921939999999999,5.9]
["2016-06-01",17.274460000000001,29.58182,5.6]
["2016-07-01",18.500969999999999,29.99832,4.62]
["2016-08-01",17.431709999999999,24.500589999999999,4.68]
["2016-09-01",18.310590000000001,24.343219999999999,4.2300000000000004]
["2016-10-01",19.99869,26.440449999999998,5.7]
["2016-11-01",20.495270000000001,26.638269999999999,5.59]
["2016-12-01",21.58586,23.731349999999999,4.49]
["2017-01-01",28.011060000000001,27.115290000000002,5.1100000000000003]
["2017-02-01",28.425999999999998,27.430569999999999,5.1100000000000003]
["2017-03-01",31.808779999999999,28.45655,5.08]
["2017-04-01",25.431260000000002,29.380549999999999,4.76]
["2017-05-01",22.864940000000001,28.78443,4.58]
["2017-06-01",23.017569999999999,28.622540000000001,4.96]
["2017-07-01",23.657489999999999,30.050229999999999,5.25]
["2017-08-01",23.737410000000001,29.467680000000001,5.64]
["2017-09-01",23.58578,28.939499999999999,6.71]
["2017-10-01",23.233910000000002,27.428090000000001,7.25]
["2017-11-01",23.478649999999998,25.654520000000002,7.57]
["2017-12-01",23.206499999999998,24.324100000000001,7.26]
["2018-01-01",23.632400000000001,26.0014,8.36]
["2018-02-01",23.295809999999999,25.143609999999999,9.39]
["2018-03-01",23.238890000000001,25.642499999999998,11.27]
["2018-04-01",25.367139999999999,28.656929999999999,13.22]
["2018-05-01",25.316500000000001,28.792059999999999,14.83]
["2018-06-01",25.923310000000001,32.159190000000002,15.07]
["2018-07-01",28.534579999999998,36.212139999999998,16.21]
["2018-08-01",27.941500000000001,36.338819999999998,18.77]
["2018-09-01",28.06832,34.964089999999999,21.59]
["2018-10-01",29.55452,34.144069999999999,19.59]
["2018-11-01",30.27741,32.457520000000002,18.68]
["2018-12-01",29.368770000000001,31.836469999999998,20.68]
["2019-01-01",32.404640000000001,33.852170000000001,22.96]
["2019-02-01",30.64096,34.935670000000002,20.84]
["2019-03-01",32.560560000000002,33.014800000000001,21.81]
["2019-04-01",28.474319999999999,31.004660000000001,25.51]
["2019-05-01",28.441079999999999,31.425899999999999,25.46]
["2019-06-01",28.34965,31.908000000000001,24.93]
["2019-07-01",28.900670000000002,33.289270000000002,27.89]
["2019-08-01",29.08915,34.851990000000001,27.11]
["2019-09-01",28.669350000000001,32.178539999999998,25.72]
["2019-10-01",28.259730000000001,30.39931,24.43]
["2019-11-01",32.674880000000002,30.250229999999998,24.54]
["2019-12-01",29.586079999999999,31.02704,24.59]
["2020-01-01",22.211259999999999,25.974820000000001,24.36]
["2020-02-01",22.17155,25.787649999999999,23.89]
["2020-03-01",20.525839999999999,24.925139999999999,19.87]
["2020-04-01",18.98021,23.834250000000001,20.059999999999999]
["2020-05-01",16.733720000000002,23.4968,19.62]
["2020-06-01",15.9374,23.464130000000001,23.25]
["2020-07-01",14.090299999999999,23.629950000000001,27.34]
["2020-08-01",13.99169,23.16714,26.54]
["2020-09-01",13.84226,23.204509999999999,27.57]
["2020-10-01",15.332409999999999,24.006,25.17]
["2020-11-01",16.01971,23.418279999999999,26.32]
["2020-12-01",16.699680000000001,23.643070000000002,29.76]
["2021-01-01",19.459009999999999,23.295349999999999,32.5]
["2021-02-01",23.116630000000001,25.74531,37.659999999999997]
["2021-03-01",20.34843,26.00271,40.5]
["2021-04-01",21.42127,24.702860000000001,44.96]
["2021-05-01",22.712789999999998,25.194959999999998,51.96]
["2021-06-01",25.685639999999999,30.865739999999999,52.7]
["2021-07-01",28.747810000000001,32.86016,53.42]
["2021-08-01",32.345390000000002,32.804470000000002,56.29]
["2021-09-01",42.384950000000003,40.048749999999998,61.33]
["2021-10-01",71.817499999999995,48.582459999999998,59.62]
["2021-11-01",96.321659999999994,67.782820000000001,65.540000000000006]
["2021-12-01",90.724279999999993,60.349640000000001,80.64]
["2022-01-01",118.38133999999999,124.8454,83.3]
["2022-02-01",88.894900000000007,112.24542,89.99]
["2022-03-01",84.069810000000004,88.061210000000003,74.61]
["2022-04-01",126.65137,134.60799,80.53]

{"sheet":"Υπολογισμός ταρίφας","index":2,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[3,1,3,2],[15,1,15,2],[16,1,32,2]]}
[]
[]
[]
[null,"Παράμετροι Σταθμού ΣΗΘΥΑ"]
[null,"Ζώνη ισχύος","0 - 1MW"]
[null,"Κατηγορία τεχνολογίας","ε.Παλινδρομική ΜΕΚ"]
[null,"Γεωργικό","ΟΧΙ"]
[null,"Τηλεθέρμανση","ΟΧΙ"]
[null,"Χρήση καυσαερίων για γεωργία","ΟΧΙ"]
[]
[]
[]
[]
[]
[]
[null,"ΣΥΝΟΠΤΙΚΕΣ ΟΔΗΓΙΕΣ ΧΡΗΣΗΣ:"]
[null,"- Στο φύλλο \"ΜΤΦΑ & CO2\" υπάρχουν οι ανά μήνα διαθέσιμες μέσες μοναδιαίες τιμές από τον Απρίλιο του 2014 μέχρι σήμερα αναφορικά με τις μέσες μικτές τιμές φυσικού αερίου σε €/MWh (ΜΤΦΑμ και ΜΤΦΑη) και τη μέση τιμή δικαιωμάτων CO2 σε €/tn CO2.\n\n- Στο τρέχον φύλλο, ο χρήστης επιλέγει τις παραμέτρους του Σταθμού ΣΗΘΥΑ του ενδιαφέροντός του. Πατώντας το κουμπί Υπολογισμός Ταρίφας, στις στήλες E, F και G του φύλλου \"ΜΤΦΑ & CO2\" γίνεται υπολογισμός της Τιμής Αναφοράς, της Προσαρμογής Τιμής και της Σταθερής Τιμής Αποζημίωσης του Σταθμού ΣΗΘΥΑ.\n\n- Έπειτα, πατώντας το κουμπί Κατασκευή Γραφήματος, συμπληρώνεται το διπλανό γράφημα με τα δεδομένα που υπολογίστηκαν στο προηγούμενο βήμα.\n\n- Τέλος, πατώντας το κουμπί Καθαρισμός, το γράφημα και τα υπολογισθέντα δεδομένα διαγράφονται και ο χρήστης μπορεί να ξεκινήσει από την αρχή, θέτοντας νέες παραμέτρους."]

{"sheet":"Παράμετροι","index":3,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,1,1,2],[8,1,8,2]]}
[]
[null,"Ζώνη ισχύος"]
[null,"0 - 1MW",1]
[null,"1- 5MW",5]
[null,"5 - 10MW",10]
[null,"10 - 35MW",35]
[null,"35MW -",500]
[]
[null,"Κατηγορία τεχνολογίας"]
[null,"α.Σ.Κ. με ανάκτ. θερμότητας",1]
[null,"β.Ατμοστρόβιλος \nαντίθλιψης",2]
[null,"γ.Ατμοστρόβιλος συμπύκνωσης-απομάστευσης",3]
[null,"δ.Αεριοστρόβιλος με ανάκτ. θερμότητας",4]
[null,"ε.Παλινδρομική ΜΕΚ",5]
[null,"στ.Μικροστρόβιλος",6]
[null,"ζ.Μηχανή stirling",7]
[null,"η.Κυψέλη καυσίμου",8]
[null,"θ.Ατμομηχανή",9]
[null,"ι.Κύκλος Rankine",10]
[null,"ια.Άλλος τύπος",11]
[]
[null,"Γεωργικό"]
[null,"ΝΑΙ"]
[null,"ΟΧΙ"]
[]
[null,"Τηλεθέρμανση"]
[null,"ΝΑΙ"]
[null,"ΟΧΙ"]
[]
[null,"Χρήση καυσαερίων για γεωργία"]
[null,"ΝΑΙ"]
[null,"ΟΧΙ"]