ENTSOG Tariff NC - Implementation Document 2nd Edition

DISTANCE MATRIX

ENTRY POINTS

F

G

I_Y

J

K_Y

L

M_Y

Q

CAPACITY WEIGHTED AVERAGE DISTANCE (EXIT POINTS)

LNG

Production

IP

IP

IP

LNG

IP

IP

LNG

Production

I_Y

J

K_Y

LNG

M_Y

Q

WEIGHT OF COSTS (EXIT POINTS)

30

20

3

8

60

30

80

20

14.49112044 0.001712726

27.46218514 7.071067812 22.46218514 12.54982319

10 15.60555128 8.990716083

x

25.90343481 0.275540652

17 21.87639871

12 30.16381637 30.46218514 33.21954446 26.60470926

x

4.123105626 0.000974631

x

x

x

x

x

x

x

x

16.85205245 0.119506044

14 14.87639871

9 23.16381637 23.46218514 26.21954446 19.60470926

x

23.25707232 0.137439278

5 23.87639871

x 32.16381637 32.46218514 35.21954446 28.60470926

x

24.34225498 0.115081792

37.46218514 15.82780554 32.46218514 20.64897182

x

23.70469991 17.08986472

x

20.01207714 0.212872958

33.60470926

3.16227766 28.60470926 14.32943672 17.08986472 9.774851773

x

x

14.10419419 0.016669942

23.21954446 5.656854249 18.21954446 13.94427191 14.24264069

17 10.38516481

x

13.39972206 0.079186585

28.21954446 4.123105626 23.21954446

8.94427191 11.70469991

12 5.385164807

x

17.51019942 0.020695547

12 16.87639871

7 25.16381637 25.46218514 28.21954446 21.60470926

x

7.16346808 0.020319845

x

x

x

x

x

x

x

5.385164807

22.27816981 13.4951517 19.73944756 21.64392956 22.99946844 22.99160734 20.20155672 5.385164807 0.102951937 0.041575887 0.009121999 0.026672262 0.212570408 0.106248876 0.248947966 0.016590625

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

0.002687357

1.343678348

0.447892783

0.223946391

0.224247708

Storage_X

3

50%

0.275540652

137.7703262

1.530781402

1.530781402

1.532841048

B_X

90

no

0.140201591

70.10079547

1.001439935

1.001439935

1.002787359

Cons_West

70

no

0.137439278

68.71963899

1.37439278

1.37439278

1.376242006

I_X

50

no

0.115081792

57.540896

1.4385224

1.4385224

1.440457912

K_X

40

no

0.212872958

106.436479

1.182627545

1.182627545

1.184218754

M_X

90

no

0.095856527

47.92826346

0.798804391

0.798804391

0.799879171

Cons_East

60

no

0.020319845

10.15992246

0.423330103

0.423330103

0.423899687

R

24

no

Sum of revenues

499.3281608

500

Rescaling multiplier

1.001345486

TAR NC Implementation Document – Second Edition September 2017 | 255