ENTSOG Tariff NC - Implementation Document 2nd Edition

For each TSO, distances between entry and exit points are summarised in the following table.

DISTANCE MATRICES

Exit Dom A3

Exit A4

Entry A1 Entry A2

350 450

650 450

TSO A

Exit Dom B2

Exit B3

TSO B

Entry B1

550

650

Table 42: Distance table before the merger

Then it is necessary to proceed with the CWD calculations for each TSO in the multi-TSO system, as explained in table 43.

TSO A

TSO B

Allowed Revenues

70m€

65m€

E/E-Split

Entry

Entry

50%

50%

Exit

Exit

50%

50%

Revenues

Entry

Entry

35m€

32.50m€

Exit

Exit

35m€

32.50m€

Fcap – Proportions

Entry A1

Entry B1

82%

100%

Entry A2

Exit Dom B2

18%

25%

Exit Dom A3

Exit B3

91%

75%

Exit A4 9% Calculation of capacity-weighted average distance Entry A1 377

Entry B1

625

Entry A2

Exit Dom B2

450

550

Exit Dom A3

Exit B3

368

650

Exit A4

614

Calculation of the weight of each point Entry A1

Entry B1

79%

100%

Entry A2

Exit Dom B2

21%

22%

Exit Dom A3

Exit B3

86%

78%

Exit A4

14%

Allocation of costs

Entry A1

Entry B1

28m€

32.50m€

Entry A2

Exit Dom B2

7m€

7.15m€

Exit Dom A3

Exit B3

30m€

25.35m€

Exit A4

5m€

Determination of tariffs – €/kWh/h Entry A1

Entry B1

3.07

2.71m€

Entry A2

Exit Dom B2

3.67

2.38m€

Exit Dom A3

Exit B3

3.00

2.82m€

Exit A4

5.00

Table 43: Tariff derivation before the merger

216 |

TAR NC Implementation Document – Second Edition September 2017