254 / 272
254 |
TAR NC Implementation Document – Second Edition September 2017
EXAMPLE 2
DISTANCE MATRIX
ENTRY POINTS
NAME
A_Y
B_Y
C_Y
D
E
TYPE
Storage
IP
Storage
Production
Production
CLUSTER
Storage_Y
B_Y
Storage_Y
Production
Production
OVERALL
AVERAGE
CAPACITY
4
68
4
4
6
EXIT POINTS
A_X
Storage
Storage_X
1
x
20.46218514
x
13.1869126
18.84734995
B_X
IP
B_X
90
20.46218514
x
x
3.16227766
12.38516481
C_X
Storage
Storage_X
2
x
x
x
x
4.123105626
H
Consumption
Cons_West
60
13.46218514
7
x
5
5.385164807
I_X
IP
I_X
50
22.46218514
12
x
10
14.38516481
K_X
IP
K_X
40
10
30.46218514
x
23.1869126
28.84734995
M_X
IP
M_X
90
8.990716083
26.60470926
x
19.32943672
24.98987407
N
Consumption
Cons_East
10
4.242640687
16.21954446
x
8.94427191
14.60470926
O
Consumption
Cons_East
50
3.605551275
21.21954446
x
13.94427191
19.60470926
P
Consumption
Cons_West
10
15.46218514
5
x
3
7.385164807
R
IP
R
24
x
x
8.246211251
x
12.36931688
CAPACITY WEIGHTED AVERAGE DISTANCE (ENTRY POINTS)
13.39731825
19.0564183
8.246211251
11.42537163
16.59041451
WEIGHT OF COSTS (ENTRY POINTS)
0.19961076
0.005080988
0.007039861
0.015333533
EXAMPLE 2
TARIFF CALCULATION
Entry cluster
Sum of weights of
costs
Sum of adjusted
forecasted bookings
Revenues to be
obtained
Initial tariff
Discount due to
Art. 9
Adjusted tariff
Rescaled tariff
Storage_Y
0.013335885
8
6.667942371
0.833492796
50%
0.416746398
0.419543893
B_Y
0.19961076
68
99.80537989
1.467726175
no
1.467726175
1.477578584
Production
0.063949282
30
31.97464076
1.065821359
no
1.065821359
1.0729759
LNG
0.209200813
60
104.6004067
1.743340112
no
1.743340112
1.755042635
I_Y
0.009121999
3
4.560999354
1.520333118
no
1.520333118
1.530538662
J
0.026672262
8
13.33613124
1.667016405
no
1.667016405
1.67820659
K_Y
0.212570408
60
106.2852042
1.77142007
no
1.77142007
1.783311085
M_Y
0.248947966
80
124.4739829
1.555924786
no
1.555924786
1.566369246
Q
0.016590625
20
8.2953126
0.41476563
no
0.41476563
0.417549828
Sum of revenues
496.6660288
500
Rescaling multiplier
1.006712702