220 / 272
220 |
TAR NC Implementation Document – Second Edition September 2017
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)
Figure 68:
Distance map after the merger
TSO A+B
Connected
point A+B
Exit A4
Entry A2
Exit Dom B2
Exit Dom A3
Entry B1
TSO A Total length: 950 km
TSO B Total length: 700 km
250
300
50
50
150
150
500
200