WH5 Offshore Facilities - Liquidated Damages

Lump Sum LDs/week

Price (@0.2%) Delay (days) Total LDs
Method 1 - Lump Sum Price incl. Ch.Orders (like WH7)
PFM Option Price $50,785,000
CO PF1 - Eng. Studies n/a
CO PF3 - HART Comm. $15,000
CO PF4 - Ddeck Padeyes $7,250
CO PF5 - SD Sys. Mods $90,000
CO PF6 - BOP Stack Frame $180,000
CO PF7 - Beams&Grating $185,000
CO PF8 - UPS Power Outlet $37,000
CO PF9 - PL Grating to Plate $21,200
CO PF10 - Comm.Assitance n/a
Subtotal PFM LS Price $51,320,450 $102,641 20 $293,260
PL Option Price $13,184,000 $26,368 20 $75,337 No PL Ch.Orders
Total $64,504,450 $129,009 $368,597
Method 2 - Option Price only
PFM Option Price $50,785,000 $101,570 20 $290,200
PL Option Price $13,184,000 $26,368 20 $75,337
Total $63,969,000 $127,938 $365,537

File: 510655106.xls (wh5)

02/19/2021
WH4 Offshore Facilities - Liquidated Damages
LDs/week
Lump Sum Price (@0.2%) Delay (days) Total LDs
Method 1 - Lump Sum Price incl. Ch.Orders (like WH7)
PFM Option Price $56,800,000
CO PF2 - DCS/HART Comm.Protocol $15,000
CO PF3 - Two Add'l Flowlines n/a 8th,9th FLs@$4.1M
CO PF4 - Pad eyes $5,900
CO PF5 - SD Sys. Mods $75,000
CO PF6 - BOP Stack Frame $180,000
CO PF7 - UPS Power Outlet $40,600
CO PF8 - Beams&Grating $107,300
CO PF9 - PL Grating to Plate $21,200
CO PFxx - Comm.Assitance n/a
Subtotal PFM LS Price $57,245,000 $114,490 4 $65,423

PL Option Price $100,300,000 No PL Ch.Orders

OPTION ($830,000)
CO PL1 - Cable Survey n/a
CO PL2 - Customs Clearance $89,992
CO PFL3 - Corrosion Coupons $2,500
Subtotal PL LS Price $99,562,492 $199,125 5 $142,232

Pre-Investment
Onshore PL Section-Proc. $4,198,585
Onshore PL Section-Cons. $3,798,600
Shore Approach $4,858,000
$12,855,185 $25,710 5 $18,365

TOTAL $169,662,677 $339,325 $226,020

Method 2 - Option Price only

PFM Option Price $56,800,000 $113,600 4 $64,914
PL Option Price + Pre-Invest. $113,155,185 $226,310 5 $161,650
Total $169,955,185 $339,910 $226,565

File: 510655106.xls (wh4)

02/19/2021