216 / 272
216 |
TAR NC Implementation Document – Second Edition September 2017
Table 42:
Distance table before the merger
Table 43:
Tariff derivation before the merger
For each TSO, distances between entry and exit points are summarised in the
following table.
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
50%
Entry
50%
Exit
50%
Exit
50%
Revenues
Entry
35m€
Entry
32.50m€
Exit
35m€
Exit
32.50m€
Fcap – Proportions
Entry A1
82%
Entry B1
100%
Entry A2
18%
Exit Dom B2
25%
Exit Dom A3
91%
Exit B3
75%
Exit A4
9%
Calculation of capacity-weighted average distance
Entry A1
377
Entry B1
625
Entry A2
450
Exit Dom B2
550
Exit Dom A3
368
Exit B3
650
Exit A4
614
Calculation of the weight of each point
Entry A1
79%
Entry B1
100%
Entry A2
21%
Exit Dom B2
22%
Exit Dom A3
86%
Exit B3
78%
Exit A4
14%
Allocation of costs
Entry A1
28m€
Entry B1
32.50m€
Entry A2
7m€
Exit Dom B2
7.15m€
Exit Dom A3
30m€
Exit B3
25.35m€
Exit A4
5m€
Determination of tariffs – €/kWh/h
Entry A1
3.07
Entry B1
2.71m€
Entry A2
3.67
Exit Dom B2
2.38m€
Exit Dom A3
3.00
Exit B3
2.82m€
Exit A4
5.00
DISTANCE MATRICES
Exit Dom A3
Exit A4
TSO A
Entry A1
350
650
Entry A2
450
450
Exit Dom B2
Exit B3
TSO B
Entry B1
550
650