Spreadsheet: fletcher_sturm__11010__Site License MatrixFull
Sheet: Sheet1

 |  | PIRA's Price Matrix For License Retainer Options
 |  | The term "Retainer" refers to a fuel (global oil, North American natural gas, North American electricity)
 |  |  |  |  |  |  | Additional Services: |  |  | Western
 |  |  | Total License Fees for One Office: |  |  |  | Daily Elec. |  |  | Canadian | European
 |  |  | Total | Any One | Any Two | All Three | Demand | EMIS: | NGL Market | Oil Market | Nat. Gas
 |  |  | Users | Retainer | Retainer | Retainers | Forecast | SOx/NOx | Service | Service | Service
 |  | Serving one office, up to: | 10 | 25000 | 35000 | 40000 | 3000 | 5000 | 5000 | 5000 | 12500
 |  | Serving one office, up to: | 15 | 30000 | 40000 | 45000 | 3600 | 6000 | 6000 | 6000 | 15000
 |  | Serving one office, up to: | 25 | 37500 | 47500 | 52500 | 4500 | 7500 | 7500 | 7500 | 18750
 |  | Serving one office, up to: | 50 | 45000 | 55000 | 60000 | 5400 | 9000 | 9000 | 9000 | 22500
 |  | Serving one office, up to: | 100 | 52500 | 62500 | 67500 | 6300 | 10500 | 10500 | 10500 | 26250
 |  | More than: | 100 | Contact PIRA
 |  |  |  |  |  |  | Additional Services: |  |  | Western
 |  |  | Total License Fees for Two Offices: |  |  |  | Daily Elec. |  |  | Canadian | European
 |  |  | Total | Any One | Any Two | All Three | Demand | EMIS: | NGL Market | Oil Market | Nat. Gas
 |  |  | Users | Retainer | Retainers | Retainers | Forecast | SOx/NOx | Service | Service | Service
 |  | Serving two offices, up to: | 10 | 27500 | 38500 | 44000 | 3300 | 5500 | 5500 | 5500 | 13750
 |  | Serving two offices, up to: | 15 | 33000 | 44000 | 49500 | 3960 | 6600 | 6600 | 6600 | 16500
 |  | Serving two offices, up to: | 25 | 41250 | 52250 | 57750 | 4950 | 8250 | 8250 | 8250 | 20625
 |  | Serving two offices, up to: | 50 | 49500 | 60500 | 66000 | 5940 | 9900 | 9900 | 9900 | 24750
 |  | Serving two offices, up to: | 100 | 57750 | 68750 | 74250 | 6930 | 11550 | 11550 | 11550 | 28875
 |  | More than: | 100 | Contact PIRA
 |  |  |  |  |  |  | Additional Services: |  |  | Western
 |  |  | Total License Fees for Three Offices: |  |  |  | Daily Elec. |  |  | Canadian | European
 |  |  | Total | Any One | Any Two | All Three | Demand | EMIS: | NGL Market | Oil Market | Nat. Gas
 |  |  | Users | Retainer | Retainers | Retainers | Forecast | SOx/NOx | Service | Service | Service
 |  | Serving three offices, up to: | 10 | 28750 | 40250 | 46000 | 3450 | 5750 | 5750 | 5750 | 14375
 |  | Serving three offices, up to: | 15 | 34500 | 46000 | 51750 | 4140 | 6900 | 6900 | 6900 | 17250
 |  | Serving three offices, up to: | 25 | 43125 | 54625 | 60375 | 5175 | 8625 | 8625 | 8625 | 21562
 |  | Serving three offices, up to: | 50 | 51750 | 63250 | 69000 | 6210 | 10350 | 10350 | 10350 | 25875
 |  | Serving three offices, up to: | 100 | 60375 | 71875 | 77625 | 7245 | 12075 | 12075 | 12075 | 30187
 |  | More than: | 100 | Contact PIRA
 |  | Notes: | To serve two offices, add 10% to the base fee.
 |  |  | To serve three offices, add 15% to the base fee.
 |  |  |  |  |  |  | Additional Services: |  |  | Western
 |  |  | Total License Fees for Enterprise-Wide: |  |  |  | Daily Elec. |  |  | Canadian | European
 |  |  | Total | Any One | Any Two | All Three | Demand | EMIS: | NGL Market | Oil Market | Nat. Gas
 |  |  | Users | Retainer | Retainers | Retainers | Forecast | SOx/NOx | Service | Service | Service
 |  | Serving Four or More Offices | 10 | 35000 | 49000 | 56000 | 4200 | 6333.333333333333 | 7000 | 7000 | 17500
 |  | Serving four or more offices, up to: | 15 | 42000 | 56000 | 63000 | 5040 | 7555.555555555556 | 8400 | 8400 | 21000
 |  | Serving four or more offices, up to: | 25 | 53000 | 67000 | 74000 | 6300 | 9444.444444444443 | 10500 | 10500 | 26250
 |  | Serving four or more offices, up to: | 50 | 63000 | 77000 | 84000 | 7560 | 11333.33333333333 | 12600 | 12600 | 31500
 |  | Serving four or more offices, up to: | 100 | 73000 | 88000 | 95000 | 8820 | 13222.22222222222 | 14700 | 14700 | 36750
 |  | More than: | 100 | Contact PIRA