Weighted Average (Sumproduct Exit Point FCC x (Sumproduct Entry Point FCC# x Distance (WAD) sqrt (Distance) to Entry Point) sqrt(Distance) to Exit Point) / / Sum Exit Point FCC Sum Entry Point FCC# Weighted Cost (WC) Entry Point FCC* x WAD Exit Point FCC x WAD / / (Sumproduct Entry Point FCC* x (Sumproduct Exit Point FCC x WAD) WAD) Target Revenue by Entry Target Revenue x WC Exit Target Revenue x WC point (TRP) Reference Price (RefP) Entry TRP / Entry Point FCC* Exit TRP / Exit Point FCC #Entry Point FCC this is Gross Entry Point FCC (not reduced by capacity associated with Existing – Contracts and Interim Contracts) *Entry Point FCC this is the Entry Point FCC net of capacity associated with Existing Contracts and – Interim Contracts. Entry Point Reference Prices are calculated in the following steps in the CWD model: Exit Point Reference Prices are calculated in the following steps in the CWD model:
Weighted Average Distance (WAD) (Sumproduct Exit Point FCC x sqrt (Distance) to Entry Point) / Sum Exit Point FCC (Sumproduct Entry Point FCC# x sqrt(Distance) to Exit Point) / Sum Entry Point FCC# Weighted Cost (WC) Entry Point FCC* x WAD / (Sumproduct Entry Point FCC* x WAD) Exit Point FCC x WAD / (Sumproduct Exit Point FCC x WAD) Target Revenue by point (TRP) Entry Target Revenue x WC Exit Target Revenue x WC Reference Price (RefP) Entry TRP / Entry Point FCC* Exit TRP / Exit Point FCC #Entry Point FCC – this is Gross Entry Point FCC (not reduced by capacity associated with Existing Contracts and Interim Contracts) *Entry Point FCC – this is the Entry Point FCC net of capacity associated with Existing Contracts and Interim Contracts. Entry Point Reference Prices are calculated in the following steps in the CWD model: Exit Point Reference Prices are calculated in the following steps in the CWD model:
Part%20II%20Workgroup%20Report%200621D%20v0.2%20%28WWU%29.docx