LCC-002 (06/18/01) SHEET 1 OF 4

Title Sheet for Motor Driven Pump Train Life Cycle Cost

Today's Date 26-Aug-10

Transmittal No. DATE:

SUBMITTED BY (Contact Name): BADGE # : INITIALS:

Contact Phone No. Originator's Office Loc.:

Contact Fax No.

Contact E-mail Address

Project Identification Information

BI/JO No.:

Project Title:

Purchase Order Information

ORIGINAL P.O. No.: Latest P.O. Change Order Number: Line Item No.

Equipment Information

Equipment Name:

OEM MFR NAME:

OEM VID Number (If known):

MODEL NO.: SERIAL NO:

PARENT EQPT TAG NO.: EQPT. SERVICE:

EQPT SIZE ( Kw) EQPT. SPEED (RPM):

EQPT CAPACITY (GPM, SCFM, etc.)

EQUIPMENT TYPE:

ADDITIONAL EQUIPMENT
CLARIFICATION:

PRIMARY
CONSTRUCTION
MATERIALS:

SPEC. DRAWING NO. (If known):

P & ID DRWG NO. (If known):

MANUFACTURER REFERENCE DRAWING NUMBER:

GENERAL COMMENTS AND ADDITIONAL INFORMATION:

LCC-002 (06/18/01) SHEET 1 OF 4

LCC-002 (06/18/01) SHEET 2 OF 4

Motor Driven Pump Train Life Cycle Cost

API 610 CENTRIFUGAL PUMPS 1000 HP AND LARGER WITH EXCEPTION OF FIRE & STORM WATER SERVICES

ONLY USE THIS FORM FOR TRAINS COVERED UNDER:

SAES-G-005, SAES-P-113, 31-SAMSS-004, 17-SAMSS-502 and 17-SAMSS-520

CONFIDENTIAL BID EQUALIZATION WORK SHEET

CCC's: 310049; 310057; 310207; through 310211; and 310220

SR 0.12 / kW-hr
SR to USD Rate 3.74

Today's Date 8/26/2010

Use this form to equalize only the technically acceptable bids by filling in the required data elements (yellow color coded areas).
If more than five bids require equalization, use additional sheets numbering them accordingly.

Development Calculated annual

number: operating hours: #VALUE! Date:

Current Currency Flow Rate @

Conversion Rate 3.74 normal operating Unit GPM
condition

Vendor Name

IC Delivered Price of
Trains in USD

Pp Pump Power @
e Normal flow rate for
Pumped Fluid (kW)

Em Motor Efficiency @
e normal operating
condition Load .
(Decimal)

EG Gear Efficiency @
normal operating
condition Load .
(Decimal) 1 1 1 1 1

Number of Trains
being bought

Number of existing
Units identical to the
equipment being bought

Number of Trains
being bought

Calculated
Operating Cost #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Calculated LCC, $ #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

This "CONFIDENTIAL BID EQUALIZATION WORK SHEET" should be attached to the "CONFIDENTIAL BID ANALYSIS
WORK SHEET" as backup.

If you have any questions on the proper use of this equalization, contact the LCC Steering Committee via E-mail or go to
our Web Site on the intranet (lcc@aramco.com.sa).

Prepared by:

Comments:

LCC-002 (06/18/01) SHEET 2 OF 4

LCC-002 (06/18/01) SHEET 3 OF 4

Motor Driven Pump Train Life Cycle Cost

API 610 CENTRIFUGAL PUMPS 1000 HP AND LARGER WITH EXCEPTION OF FIRE & STORM WATER SERVICES

ONLY USE THIS FORM FOR TRAINS COVERED UNDER:

SAES-G-005, SAES-P-113, 31-SAMSS-004, 17-SAMSS-502 and 17-SAMSS-520

CONFIDENTIAL BID EQUALIZATION WORK SHEET

CCC's: 310049; 310057; 310207; through 310211; and 310220
170064 THROUGH 170066, 170071, 170072, 170067, AND 170068

Terminology
IC = Total Initial Delivered Cost ($) of all Trains being bought on this P/O.
Q = Volumetric flow rate @ normal operating condition (l/s, GPM, BPD, ..etc.)
Pp = Pump Power @ normal flow rate for pumped fluid (kW)
EG = Gear Efficiency @ normal operating condition load (Decimal); EG = 1 if there is no gear between the motor and the pump
Em = Motor Efficiency @ normal operating condition load (Decimal)
OC = Present value of the Operating Cost ($) for 15 years
OF = Operating Factor
= Number of operating trains divided by the total number of trains being bought and existing trains in the same service.
EC = Current Energy Cost ($/kW-hr)
EF = Evaluation Factor ($ / kW)
AH = Annual Operating Hours (hr)
PV = Present Value Factor = 5.85 based on 15% discount rate and 15 years
LCC = Life Cycle Cost ($) for all Trains being bought on this P/O.
_________________________________________________________________________

DATA INPUT
Data from Vendor Data from
Vendor PMT / Proponent
IC ($) EC #VALUE! $/kW-hr
Pp (kW) PV 5.85
Em Q GPM
EG 1 1 1 1 1
SCECO ENERGY RATES
($/kW-hr)
SR 0.12 / kW-hr
SR to USD Rate 3.7400

FORMULAS
OC=EF * [Pp/(Em * EG)]* No. of Trains Being bought AH (hr) = 8760 * OF

EF ($/kW) = PV * EC * AH LCC ($) = IC + OC

OUTPUT
Vendor
Operating factor (OF) #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Calculated AH (hr) = #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Calculated EF ($/kW) = #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Calculated OC ($) = #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Calculated LCC ($) = #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

LCC-002 (06/18/01) SHEET 3 OF 4

LCC-002 (06/18/01) SHEET 4 OF 4

PV=[(1+i)n – 1] / [i(1+i)n]
where: The Discount Rate is 15% (expressed as a decimal) 0.15
The 15 year Life of the skid is represented by 'n'. 15

n (1+ i)n (1+ i)n - 1 i(1+ i)n [(1+ i)n - 1] / [i(1+i)n]

1 1.15 0.15 0.17 0.869565217
2 1.32 0.32 0.2 1.625708885
3 1.52 0.52 0.23 2.283225117
4 1.75 0.75 0.26 2.854978363
5 2.01 1.01 0.3 3.352155098
6 2.31 1.31 0.35 3.784482694
7 2.66 1.66 0.4 4.160419734
8 3.06 2.06 0.46 4.487321508
9 3.52 2.52 0.53 4.771583920
10 4.05 3.05 0.61 5.018768626
11 4.65 3.65 0.7 5.233711849
12 5.35 4.35 0.8 5.420618999
13 6.15 5.15 0.92 5.583146955
14 7.08 6.08 1.06 5.724475613
15 8.14 7.14 1.22 5.847370099 5.85
16 9.36 8.36 1.4 5.954234868
17 10.76 9.76 1.61 6.047160755
18 12.38 11.38 1.86 6.127965874
19 14.23 13.23 2.13 6.198231195
20 16.37 15.37 2.45 6.259331474
LCC-002 (06/18/01) SHEET 4 OF 4