| Forecast Variance to Budget | 18,000 USD | Scenario or Model Result Forecast variance | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Portfolio project register — Budget less estimate at completion; distinct from the difference between budget and final actual cost. |
| Pre-Project Charge Estimate | 11,600 lb NH3 | Estimate Planning estimate | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Before field verification — Pre-project undocumented planning estimate |
| Field-Verified Installed Charge | 10,800 lb NH3 | Baseline Field-verified calculation | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Before Phase1–6 corrections — Field-verified calculated installed charge |
| Charge After Dead-Leg and Isolation Corrections | 10,152 lb NH3 | Observation Recorded condition | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit After Phase1–6 corrections — Documented charge after Phase 1-6 dead-leg/isolation corrections |
| Charge Reduction Through Dead-Leg and Isolation Corrections | 648 lb NH3 | Actual Result Achieved reduction | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Phase1–6 — Charge reduction achieved through Phase 1-6 corrections |
| Candidate Charge Reduction from Full Glycol-Conversion Option | 2,400 lb NH3 | Scenario or Model Result Potential reduction | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Full Phase7 option — Full Phase 7 candidate reduction if later executed |
| Potential Final Charge After Full Phase7 Execution | 7,752 lb NH3 | Scenario or Model Result Potential future charge | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Full Phase7 option — Potential final charge after full Phase 7 execution |
| Refrigeration P&ID Sheets Issued or Revised | 12 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Refrigeration P&ID sheets issued or revised |
| P&ID Verification Items | 250 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — P&ID verification items |
| Equipment Register Entries | 42 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Equipment register entries |
| Vessel/Nameplate Records | 14 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Vessel/nameplate records |
| Valve and Tag List Entries | 200 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Valve and tag list entries |
| Relief and Hydrostatic Relief Devices | 40 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Relief and hydrostatic relief devices |
| Ammonia Detectors | 9 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Ammonia detectors |
| Horn/Strobe/Alarm Devices | 11 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Horn/strobe/alarm devices |
| Emergency Ventilation and Shutdown Switches | 4 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Emergency ventilation and shutdown switches |
| Critical Valve Maps | 7 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Critical valve maps |
| Pipe Labels, Flow Arrows, Equipment Tags, Warning Signs | 320 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Pipe labels, flow arrows, equipment tags, warning signs |
| Mechanical-Integrity Findings | 80 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Mechanical-integrity findings |
| Condenser/Access/Guarding Findings | 18 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Condenser/access/guarding findings |
| Updated PM Tasks | 50 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Updated PM tasks |
| Controls I/O and Alarm Points Touched | 96 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Controls I/O and alarm points touched |
| Cause-and-Effect / Alarm-Response Test Paths | 50 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Cause-and-effect / alarm-response test paths |
| MOC Records | 20 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — MOC records |
| PSSR Records | 8 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — PSSR records |
| Personnel Requiring Training | 40 count | Scope or Inventory Quantity Field quantity basis | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Refrigeration retrofit scope — Personnel requiring training |
| Reduced Unplanned Refrigeration Interruptions | 78,000 USD/year | Scenario or Model Result Annual benefit component | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 12 avoided hours ×6,500USD/hour |
| Reduced Unplanned Refrigeration Interruptions — Quantity | 12 avoided hours/year | Scenario or Model Result Annualized benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 12 avoided hours ×6,500USD/hour |
| Reduced Unplanned Refrigeration Interruptions — Unit Rate | 6,500 USD/hour | Scenario or Model Result Benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 12 avoided hours ×6,500USD/hour |
| Avoided Emergency Contractor Call-Outs | 34,000 USD/year | Scenario or Model Result Annual benefit component | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 8 avoided call-outs ×4,250USD/call-out |
| Avoided Emergency Contractor Call-Outs — Quantity | 8 avoided call-outs/year | Scenario or Model Result Annualized benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 8 avoided call-outs ×4,250USD/call-out |
| Avoided Emergency Contractor Call-Outs — Unit Rate | 4,250 USD/call-out | Scenario or Model Result Benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 8 avoided call-outs ×4,250USD/call-out |
| Reduced PM and Troubleshooting Labor | 16,900 USD/year | Scenario or Model Result Annual benefit component | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 260hours ×65USD/hour |
| Reduced PM and Troubleshooting Labor — Quantity | 260 hours/year | Scenario or Model Result Annualized benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 260hours ×65USD/hour |
| Reduced PM and Troubleshooting Labor — Unit Rate | 65 USD/hour | Scenario or Model Result Benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 260hours ×65USD/hour |
| Insurance/Loss-Control/Compliance Reserve Reduction | 35,000 USD/year | Estimate Planning reserve component | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — $35,000/year fixed planning value for insurance, loss-control and compliance reserve reduction within the recorded $178,000 annual avoided-cost calculation. |
| Reduced Refrigerant Loss and Handling | 14,100 USD/year | Scenario or Model Result Annual benefit component | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 300lb ×47USD/lb |
| Reduced Refrigerant Loss and Handling — Quantity | 300 lb/year | Scenario or Model Result Annualized benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 300lb ×47USD/lb |
| Reduced Refrigerant Loss and Handling — Unit Rate | 47 USD/lb | Scenario or Model Result Benefit calculation input | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — 300lb ×47USD/lb |
| Total Annual Avoided-Cost Benefit | 178,000 USD/year | Scenario or Model Result Recorded annual avoided-cost calculation | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Annualized benefit calculation — Portfolio-recorded annual avoided-cost benefit of $178,000 combines $143,000 in interruption, contractor, labor and refrigerant benefit calculations with a $35,000 fixed planning reserve component. The portfolio describes the aggregate as actual benefit; the total therefore retains its mixed calculation and planning basis rather than representing $178,000 of realized cash savings. |
| Simple Payback | 5.056179775280899 years | Scenario or Model Result Calculated payback | Applies to: Ammonia/Glycol Refrigeration Safety, Compliance, and Mechanical-Integrity Retrofit Installed-cost basis divided by annual benefit — Calculated simple payback: $900,000 budgeted installed-cost basis divided by the $178,000/year avoided-cost calculation equals 450/89 years (about 5.056). The denominator includes the $35,000 planning reserve component; this is not an observed payback period. |