PDF Publication Title:
Text from PDF Page: 069
SYSTEM WELL COST O & M $/YR PEAK ENERGY ANNUAL ENERGY NET INCOME/YR YEARS Electric power generation-$0.04/kWh Electric power generation-$0.07/kWh $3,000,000 $3,000,000 $900,000 $900,000 $3,900,000 $3,900,000 $5,000 $5,000 150 kWhr 150 kWhr 1,250,000 kWhr 1,250,000 kWhr $50,000 $87,500 $45,000 86.7 $82,500 47.3 Building retrofit - 50,000 sq. ft. $0 $70,000 $70,000 $1,000 1.75 mill Btu/hr 3.83 bill. Btu/yr $30,700 $29,700 2.4 42.5% District Heating - Prod./Inject. Wells 100% hookup - 1.2 blocks $150,000 $710,000 $500,000 $660,000 $500,000 $610,000 $500,000 $860,000 $650,000 $810,000 $650,000 $760,000 $650,000 $18,000 $18,000 $13,000 $13,000 6.25 mill. Btu/hr 6.25 mill. Btu/hr 4.70 mill. Btu/hr 4.70 mill. Btu/hr 3.15 mill. Btu/hr 3.15 mill. Btu/hr 13.80 bill. Btu/yr 13.80 bill. Btu/yr 10.30 bill. Btu/yr 10.30 bill. Btu/yr $110,000 $110,000 $82,500 $82,500 $55,000 $55,000 $92,000 9.3 $92,000 7.1 $69,500 11.7 $69,500 9.4 $46,000 16.5 $46,000 14.1 10% 14% 9% 10% 6% 7% 100% with no retrofit costs 75% hookup - 1.2 blocks $150,000 $150,000 $150,000 $150,000 $150,000 75% with no retrofit costs 50% hookup - I.2 blocks $9,000 $9,000 6.90 bill. Btu/yr 6.90 bill. Btu/yr 50% with no retrofit costs Downhole heat exchanger - one well higher output from DHE $75,000 $75,000 $7,500 $7,500 $82,500 $82,500 $500 $500 150,000 Btu/hr 250,000 Btu/hr 330 mill. Btu/yr 550 mill. Btu/yr $2,640 $4,400 $2,140 38.6 $3,900 21.2 <1% 2.5% Waste water resource - 600 gpm Waste water resource - 2,000 gpm $0 $0 $400,000 $500,000 $400,000 $500,000 $15,000 $15,000 7.50 mill Btu/hr 10.00 mill. Btu/hr 16.50 bill. Btu/yr 22.00 bill. Btu/yr $132,000 $175,000 $117,000 3.4 $160,000 3.1 29% 32% GHP - open loop - 1 block - 100% GHP - open loop - 1 block - 75% GHP - open loop - 1 block - 50% $525,000 $420,000 $280,000 $540,000 $405,000 $270,000 $1,065,000 $825,000 $550,000 $69,000 $52,000 $35,000 5.25 mill. Btu/hr 3.94 mill. Btu/hr 2.63 mill. Btu/hr 16.10 bill. Btu/yr 12.08 bill. Btu/yr 8.06 bill. Btu/yr $129,000 $96,600 $64,500 $60,000 17.8 $44,600 18.5 $29,500 18.6 4% 4% 4% GHP - closed loop - 1 block - 100% GHP - closed loop - 1 block - 75% GHP - closed loop - 1 block - 50% $1,312,000 $984,000 $656,000 $440,000 $330,000 $220,000 $1,752,000 $1,314,000 $876,000 $64,000 $48,000 $32,000 5.25 mill. Btu/hr 3.94 mill. Btu/hr 2.63 mill. Btu/hr 16.10 bill. Btu/yr 12.08 bill. Btu/yr 8.06 bill. Btu/yr $129,000 $96,600 $64,500 $65,000 27.0 $48,600 27.0 $32,500 27.0 1% 1% 1% GHP - open loop - 50,000 sf. bldg GHP - closed loop - 50,000 sf bldg Hybrid system - 50,000 sf bldg $75,000 $348,000 $0 $200,000 $145,000 $200,000 $275,000 $493,000 $200,000 $8,000 1.75 mill. Btu/hr 1.75 mill. Btu/hr 1.75 mill. Btu/hr 5.36 bill. Btu/yr 5.36 bill. Btu/yr 5.36 bill. Btu/yr $42,900 $34,900 7.9 $37,900 13.0 $32,900 6.1 13% 7% 16% Community Center Direct use of geothermal resource Open loop heat pump system Closed loop heat pump system Using waste water from pool $250,000 $150,000 $612,500 $200,000 $325,000 $315,000 $700,000 $450,000 $475,000 $927,500 $700,000 $12,000 $20,000 2.10 mill Btu/hr 2.10 mill Btu/hr 2.10 mill Btu/hr 2.10 mill Btu/hr 9.14 bill. Btu/yr 9.14 bill. Btu/yr 9.14 bill. Btu/yr 9.14 bill. Btu/yr $105,100 $105,100 $105,100 $105,100 $93,100 4.8 $85,100 5.6 $95,100 9.8 $65,100 10.8 21% 18% 10% 8.5% $0 $10,000 $40,000 Table 3. Cost Analysis of Potential Uses EQUIPMENT COST TOTAL CAPITAL COST GEOTHERMAL INCOME/YR SIMPLE PAYBACK RETURN ON INVESTMENT <1% <1% D = B + C G = Fx0.95x8760kWh G = Fx0.25x8760Btu H = G x $0.04/kWh H = G x $0.07/kWh H = G x $0.80/therm I = H - E J = D/I crf = I/D crf = capital recovery factor n = 30 years $5,000 $10,000 $42,900 $42,900 for GHP: G = Fx0.35x8760Btu therm = 1 x E5 BtuPDF Image | GEOTHERMAL RESOURCES GLENWOOD SPRINGS, COLORADO
PDF Search Title:
GEOTHERMAL RESOURCES GLENWOOD SPRINGS, COLORADOOriginal File Name Searched:
GSThermResFnlRpt0909.pdfDIY PDF Search: Google It | Yahoo | Bing
NFT (Non Fungible Token): Buy our tech, design, development or system NFT and become part of our tech NFT network... More Info
IT XR Project Redstone NFT Available for Sale: NFT for high tech turbine design with one part 3D printed counter-rotating energy turbine. Be part of the future with this NFT. Can be bought and sold but only one design NFT exists. Royalties go to the developer (Infinity) to keep enhancing design and applications... More Info
Infinity Turbine IT XR Project Redstone Design: NFT for sale... NFT for high tech turbine design with one part 3D printed counter-rotating energy turbine. Includes all rights to this turbine design, including license for Fluid Handling Block I and II for the turbine assembly and housing. The NFT includes the blueprints (cad/cam), revenue streams, and all future development of the IT XR Project Redstone... More Info
Infinity Turbine ROT Radial Outflow Turbine 24 Design and Worldwide Rights: NFT for sale... NFT for the ROT 24 energy turbine. Be part of the future with this NFT. This design can be bought and sold but only one design NFT exists. You may manufacture the unit, or get the revenues from its sale from Infinity Turbine. Royalties go to the developer (Infinity) to keep enhancing design and applications... More Info
Infinity Supercritical CO2 10 Liter Extractor Design and Worldwide Rights: The Infinity Supercritical 10L CO2 extractor is for botanical oil extraction, which is rich in terpenes and can produce shelf ready full spectrum oil. With over 5 years of development, this industry leader mature extractor machine has been sold since 2015 and is part of many profitable businesses. The process can also be used for electrowinning, e-waste recycling, and lithium battery recycling, gold mining electronic wastes, precious metals. CO2 can also be used in a reverse fuel cell with nafion to make a gas-to-liquids fuel, such as methanol, ethanol and butanol or ethylene. Supercritical CO2 has also been used for treating nafion to make it more effective catalyst. This NFT is for the purchase of worldwide rights which includes the design. More Info
NFT (Non Fungible Token): Buy our tech, design, development or system NFT and become part of our tech NFT network... More Info
Infinity Turbine Products: Special for this month, any plans are $10,000 for complete Cad/Cam blueprints. License is for one build. Try before you buy a production license. May pay by Bitcoin or other Crypto. Products Page... More Info
CONTACT TEL: 608-238-6001 Email: greg@infinityturbine.com (Standard Web Page)