ENTSOG Tariff NC - Implementation Document 2nd Edition

Annex D Article 8 – Process of Capacity Weighted Distance Counterfactual Application

Allowed Exit % 50% Allowed Revenue (1.a & 1.e) Entry % 100.000€ 50%

1 2 3 1

4

€ AR (€)

Revenue Entry-Exit-Split

Entry 50,000

Exit 50,000

Revenue Split (2.c)

IP1 18,800 44%

IP2 24,000 56%

Total

GWh /d IP3 Consumption IP1 200

IP2 300

AD x CAP Weight of costs

IP1 21,963

IP2 28,037

Revenues

Total 100 400

AD x CAP 13,200 29,600

Revenues 15,421 34,579

% IP3 Consumption

€ IP3 Consumption

4

Exits

Exits

Exits

Weight of costs 31% 69%

Entries

Entries

Entries

Forecasted contracted capacity (1.b)

Weight of costs (2.b)

Revenue per point (2.d)

5

5

IP1 94

IP2 80

IP2 93

Total

€/(GWh/d) IP3 Consumption IP1 110

Tariff

Total 132 74

Tariff 154 86

km IP3 Consumption IP1 150 80

IP2 120 70

km IP3 Consumption

Exits

Exits

Exits

Entries

Entries

Entries

Distance matrix (1.c & 1.d)

Capacity-weighted average distance (2.a)

Tariffs (2.e)

Figure 61: Process for CWD counterfactual

TAR NC Implementation Document – Second Edition September 2017 | 195