ENTSOG Tariff NC - Implementation Document 2nd Edition

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

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

EXIT POINTS

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

Sum of weights of costs

Sum of adjusted forecasted bookings

Revenues to be obtained

Discount due to Art. 9

Entry cluster

Initial tariff

Adjusted tariff

Rescaled tariff

0.013335885

6.667942371

0.833492796

0.416746398

0.419543893

Storage_Y

8

50%

0.19961076

99.80537989

1.467726175

1.467726175

1.477578584

B_Y

68

no

0.063949282

31.97464076

1.065821359

1.065821359

1.0729759

Production

30

no

0.209200813

104.6004067

1.743340112

1.743340112

1.755042635

LNG

60

no

0.009121999

4.560999354

1.520333118

1.520333118

1.530538662

I_Y

3

no

0.026672262

13.33613124

1.667016405

1.667016405

1.67820659

J

8

no

0.212570408

106.2852042

1.77142007

1.77142007

1.783311085

K_Y

60

no

0.248947966

124.4739829

1.555924786

1.555924786

1.566369246

M_Y

80

no

0.016590625

8.2953126

0.41476563

0.41476563

0.417549828

Q

20

no

Sum of revenues

496.6660288

500

Rescaling multiplier

1.006712702

254 |

TAR NC Implementation Document – Second Edition September 2017