ENTSOG Tariff NC - Implementation Document 2nd Edition

Entry A2

Connected point A+B

250

Entry B1

150

500

50

300

50

200

150

Exit Dom B2

Exit Dom A3

Exit A4

TSO A+B

TSO A Total length: 950 km

TSO B Total length: 700 km

Figure 68: Distance map after the merger

Capacity Weighted Distance Approach (joint application)

TSO A + B

Allowed Revenues

135.00m€

E/E-Split

Entry

50%

Exit

50%

Revenues

Entry

67.50m€

Exit

67.50m€

Fcap – Proportions

Entry A2

14%

Entry B1

86%

Exit Dom A3

71%

Exit Dom B2

21%

Exit A4 7% Calculation of capacity-weighted average distance Entry A2 546

Entry B1

925

Exit Dom A3

921

Exit Dom B2

600

Exit A4

1,179

Calculation of the weight of each point Entry A2

9%

Entry B1

91%

Exit Dom A3

76%

Exit Dom B2

15%

Exit A4

10%

Allocation of costs

Entry A2

6.05m€

Entry B1

61.45m€

Exit Dom A3

51.01m€

Exit Dom B2

9.96m€

Exit A4

6.52m€

Determination of tariffs – €/kWh/h Entry A2

3.03

Entry B1

5.12

Exit Dom A3

5.10

Exit Dom B2

3.32

Exit A4

6.52

Table 48: CWD tariff derivation after the merger (joint case)

220 |

TAR NC Implementation Document – Second Edition September 2017