Loading...
HomeMy WebLinkAboutSeldovia House Ground Source Heat Pump Project Design Narrative - Aug 2014 - REF Grant 7071031DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 1 of 16 TM with YourCleanEnergy LLC DESIGN NARRATIVE FOR GROUND SOURCE HEAT PUMP PROJECT TO PROVIDE SUPPLEMENTAL HEAT FOR SPACE HEATING AND DOMESTIC HOT WATER SELDOVIA HOUSE COOK INLET HOUSING AUTHORITY 350 ALDER STREET, SELDOVIA, ALASKA 99663 USA RENEWABLE ENERGY FUND ROUND 7 GRANT FUNDED BY ALASKA ENERGY AUTHORITY DESIGN MEMO UPDATED AUGUST 28, 2014 DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 2 of 16 TM with YourCleanEnergy LLC TABLE OF CONTENTS INTRODUCTION .............................................................................................................................. 3 SCOPE OF SERVICES ................................................................................................................... 3 EXISTING HEATING OIL USAGE (UPDATED THRU JUNE 2014) .............................................. 4 EXISTING ELECTRICITY USAGE .................................................................................................. 5 EXISTING HYDRONIC HEATING SYSTEM ................................................................................... 6 ADEQUACY OF EXISTING SPACE HEATING EQUIPMENT ....................................................... 7 ADEQUACY OF EXISTING DOMESTIC HOT WATER HEATING EQUIPMENT .......................... 8 NEW MECHANICAL SYSTEM CONFIGURATION WITH HEAT PUMP INTEGRATION ............. 8 ESTIMATE OF ANNUAL AND HOURLY HEATING DEMAND ..................................................... 9 EXISTING ELECTRICAL SYSTEM DESCRIPTION ..................................................................... 10 EXISTING GENERATOR CAPACITY ........................................................................................... 10 ELECTRICAL SERVICE CAPACITY ............................................................................................ 10 ELECTRICAL DESIGN CONCEPT ............................................................................................... 12 GROUND SOURCE HEAT PUMP SYSTEM EVALUATION OVERVIEW ................................... 13 VERTICAL WELL GROUND LOOPS PRELIMINARY DESIGN ............................................... 15 PROJECT ECONOMIC EVALUATION ......................................................................................... 15 VERTICAL WELL GROUND LOOPS OPINION OF PROBABLE COST ................................. 16 DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 3 of 16 TM with YourCleanEnergy LLC INTRODUCTION Cook Inlet Housing Authority secured the services of YourCleanEnergy LLC in May 2013 to evaluate the potential for renewable energy sources to offset heating oil usage and cost for Seldovia House, a 17,191 square foot existing senior housing complex with 18 residential units. This evaluation was completed on September 13, 2013 and it concluded that ground source heat pumps warmed by a vertical well field were a viable option to heating oil boilers. CIHA applied for and was awarded grant funds for the project under the AEA Round VII Renewable Energy Fund. In July 2014 CIHA secured the services of YCE in association with EDC, Inc and Energy Efficiency Associates (EEA) to complete a design of the proposed ground source vertical well field, and integration of new heat pumps into the existing oil boiler hydronic heating system. SCOPE OF SERVICES CIHA is seeking an onsite ground source heat pump system design that has the potential to reduce the current annual fuel oil costs at Seldovia House by at least seventy five percent (75%). CIHA requires a construction and specification package designed to one hundred percent (100%) completion suitable for bidding, and construction administration services during the construction phase. An initial site visit was conducted by the design team of Andy Baker (YCE), Kevin Hansen (EDC), and Chuck Renfro (EEA) on July 15, 2014 to assess the existing mechanical systems, and potential layout of the vertical well field. John Faschan (EDC) traveled to the site on July 25, 2014 to assess the existing electrical systems and determine if adequate service capacity exists to accommodate new heat pumps. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 4 of 16 TM with YourCleanEnergy LLC EXISTING HEATING OIL USAGE (UPDATED THRU JUNE 2014) 0 500 1,000 1,500 2,000 Seldovia House Monthly HeaƟng Oil Usage (gal) Building Heating OIl Heating oil for Seldovia House is supplied to CIHA by Seldovia Fuel & Lube; the delivered cost of heating oil to CIHA in Seldovia was $5.34/gallon in June 2014. The total annual cost for heating oil for the 2011/12 heating season (July thru June) was $54,300. The total annual cost for heating oil for the 2013/14 heating season (July thru June) was $47,814. Heating oil was consumed at approximately 86% AFUE in two oil boilers in the mechanical room for both space heating and domestic hot water heating. It is estimated that approximately 85% of the net heat from oil burn is directed to space heating load, and remaining 15% of net heat is directed to domestic hot water heating load. The target reduction in heating oil usage for this heat pump project is 75% of the total usage, or approximately 7,500 gallons per year. At the current heating fuel price of $5.34/gallon, this would equate to a savings in heating fuel expense of $40,000 per year. Electricity used for the heat pump system and O&M costs must be subtracted from the heating fuel savings to obtain the net annual cost savings for the heat pump project. 0 2000 4000 6000 8000 10000 12000 2011-2012 2012-2013 2013-2014 Annual HeaƟng Oil Usage - Seldovia House Gallons DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 5 of 16 TM with YourCleanEnergy LLC EXISTING ELECTRICITY USAGE Grid electricity for Seldovia House was purchased by CIHA from Homer Electric Association at an effective rate of $0.17/KWH in June 2013. The total annual cost for electricity for the 2011/12 heating season (July thru June) was $22,811. The total annual cost for electricity for the 2012/13 heating season (July thru June) was $21,500. The primary electric loads are lighting, appliances (including stoves and electric dryers), and mechanical equipment for heating and ventilating the building. The electricity provided is generated from hydro (@85%) and natural gas (@15%) turbines in the region. For the purpose of this report, the rate of escalation of grid electricity price is estimated to be 3% per year. For the ground source heat pumps system, grid electricity would be used for source and load side circulation pumps, for the heat pumps, and for heat pump controls. The economic return over time for a ground source heat pump installation is heavily dependent on a favorable grid electricity price and escalation in relation to the price and escalation of heating oil. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 6 of 16 TM with YourCleanEnergy LLC EXISTING HYDRONIC HEATING SYSTEM The heating system consists of two fuel-oil fired boilers rated at approximately 210,000 BTUH each, supplying heating water to terminal units thru a set of circulating pumps operating in primary/standby mode. The terminal units consist of individual living unit baseboards with zone valves. Common areas, such as corridors, and kitchen are heated with cabinet unit heaters that do not have zone valves, so heating water is continuously flowing through them, and fans are controlled by room thermostats. Crawl spaces and utility areas are heated with horizontal unit heaters with the same control as the cabinet unit heaters. Domestic hot water is heated indirectly in tanks as a zone from the main heating supply, requiring that the main system pumps run whenever hot water demand exists. The boilers are controlled by a Tekmar 275 controller, with sensors on heating supply and return, and an outdoor temperature sensor. The controller also receives a demand signal from the domestic water heaters to increase the boiler temperature for water heating. Operational problems with the existing system were noted during the site visit: The continuous flow through unit heaters and cabinet unit heaters tends to overheat the common spaces, as the boilers maintain a minimum temperature. It was discovered that only one of the two water heaters had a thermostat connected to operate both zone valves, and the tank with the operating thermostat had an inoperable zone valve. The tank with the thermostat was colder and commanded open the zone valve (on the tank without a thermostat) in an attempt to get to the desired temperature. As a result, the system was almost continuously calling for heat from the boilers, and the domestic hot water was being delivered at 130° F. With only one tank receiving heat, at higher DHW demand flows, the temperature could drop below the normal setpoint of 110 120° F. The Tekmar controller has a capability to shut down the boilers and circulating pumps during warmer weather, but is overridden by the nearly continual demand from the domestic hot water system. Suggestions to correct the inoperable zone valve were provided to the onsite building maintenance manager during the site visit. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 7 of 16 TM with YourCleanEnergy LLC ADEQUACY OF EXISTING SPACE HEATING EQUIPMENT Existing baseboard terminal units were sized for the original construction, with an output of approximately 850 BTUH/FT with 180° F heating water. With a lower temperature heating water (150° F provided by the heat pumps), the output would be reduced to approximately 560 BTUH/FT, or 66 percent of original capacity. Unit heaters are also similarly affected by reduced heating water supply temperature, but because they are fan-forced heaters, the effect is lessened. Since the building has been upgraded by a weatherization project including addition of 1-1/2 inches of R-Max foam wall insulation, additional ceiling insulation, and replacement windows, all of which reduce the heat losses, the existing terminal units should provide adequate comfort heat for the building if the hydronic loop temperature is adjusted relative to outdoor air temperature. The existing copper hydronic distribution loops that extend from the mechanical room to terminal units throughout the building are in good shape, and will continue to deliver heat adequately at the lower temperatures expected (130F thru 160F). According to on site staff, since the time of weatherization, the building has been overheating in the winter and residents have been opening windows to cool apartments. This is due in part to the increase in wall insulation, new thermal window units, and increased ceiling insulation. Part of this is due to the fact that the unit heaters in hallways are overheating the halls and the warm air is drawn into apartments when residents run their exhaust fans. The ability of the baseboards and unit heaters to keep residents comfortable is also dependent on other variables: Frequency that residents run their kitchen and bathroom exhaust fans and remove warm air from their apartments. The amount of mechanical ventilation that is exhausting warm air from the hallways. Whether doors to the exterior are partly open in the hallways, causing a loss of warm from the building. Amount of open window area that residents have at the time. The outdoor air temperature, humidity, and wind conditions. Whether the resident is setting their individual thermostat properly in the apartment. Similar projects in southcentral Alaska have shown that increased envelope insulation will reduce the heat load in apartments, and that lower temperature hydronic water can be used to maintain comfort if other factors are also managed properly. The baseboard water temperature will be controlled by an outdoor temperature reset program at the buffer tank. At any given time, comfort in the apartments can be maintained by modulating the buffer tank temperature up or down between 120F and 180F. Over the year, it is anticipated that the heat pumps delivering up to 150F will cover 55% to 75% of the heat load, with the remainder covered by the oil boiler. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 8 of 16 TM with YourCleanEnergy LLC ADEQUACY OF EXISTING DOMESTIC HOT WATER HEATING EQUIPMENT The two existing Amtrol 80 gallon indirect hot water heater tanks are nearing the useful end of life, and will soon be replaced with SuperStore Pro SSP-80 units under the CIHA building maintenance budget. These new tanks have high recovery rate coils to allow the lower temperature range (130F thru 160F) of the new buffer tank to be more effective. Installing a 2.5 ton heat pump dedicated to the DHW tanks would allow replacement indirect hot water tanks to operate with fewer occasions for assistance from the oil boiler, and little need to draw heat away from space heating. The option for the additional DHW heat pump is included in the Final Design Documents as an additive alternative, and is recommended if available budgets allow for the installation. NEW MECHANICAL SYSTEM CONFIGURATION WITH HEAT PUMP INTEGRATION The two boilers are the same size and model. One is older than the other. The oldest should be removed and kept as a spare in case of problems with the active boiler. Two new heat pumps, each with 84,000 BTU/hour capacity (7 tons) will be installed to effectively replace the one oil boiler removed. These heat pumps will operate with output temperatures ranging from 120F to 150F and associated COP ranging from 3.5 down to 2.5. If available budget will allow, an additional smaller heat pump will be installed to maintain domestic hot water temperatures at a minimum of 120F during normal demands. This heat pump will be 2.5 ton capacity (30,000 BTU/hour) to provide a recovery similar to two 4,500 watt immersion element heaters. This dedicated DHW heat pump will be connected to the ground loop source in parallel to two larger heat pumps dedicated to space heating. A 240 gallon buffer tank will be installed, located in the mechanical room, or in the crawl space opposite the boiler room wall, with piping inputs from the heat sources and outputs to building heating and separate domestic water heating. Input side heat source connections will be located at differing elevations to take advantage of temperature stratification within the tank. Lower temperature sources (heat pumps) will input at a lower elevation than the boiler input, and the return to the boiler will be located higher than the return to the heat pumps to assist with boiler thermal shock protection. Each heat source will have its own circulating pump, and the pumps will be controlled in sequence with the heat pumps staged on before the boiler. Temperature in the tank will be maintained by an outdoor temperature reset controller that will reduce the tank temperature as outdoor temperature increases, which should reduce the boiler firing requirement to colder outside temperature and to assist with domestic hot water generation. Outputs from the buffer tank will also have separate circulation pumps, allowing the building heating and domestic water heating to be independently controlled and prevent the domestic water heating demand from affecting the building heating. The building heating pumps will be capable of shutting down completely in warm weather (above 65F), reducing overheating of the building common spaces. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 9 of 16 TM with YourCleanEnergy LLC Heating terminals (cabinet unit heaters and unit heaters) could be upgraded to add zone valves for better control (that feature was shown on the 2007 upgrade project drawing set for two new cabinet unit heaters on the first floor, but was apparently not implemented for others.) With zone valves on all terminal units, pressure controlled variable speed circulation pumps would provide additional energy savings when few terminal units were calling for heat by slowing down to maintain only minimum required pressure for the reduced flow. A Project Schematic that illustrates the proposed heat pump integration is included in the Drawings on sheet G-2, and specific piping details are shown on Sheet M-2. ESTIMATE OF ANNUAL AND HOURLY HEATING DEMAND Using both AKWarm software and GeoLink software from Water Furnace, rough estimates of both peak hourly and annual heating loads for the building were estimated. It should be noted that a detailed commercial level energy audit of the facility has not been performed within the scope of these service. From the modeling, a peak hourly space heating winter design load of 300,000 BTU/hour is estimated, and an annual space heating demand of 750 MMBTU is estimated. The domestic hot water demand is roughly estimated to be 18 persons x 20 gal/per/day, with a temperature increase from 40F to 125F. This equates to an annual hot water heating demand of 93 MMBTU. Thus the total annual heat demand of the building is estimated to be 843 MMBTU (750 MMBTU + 93 MMBTU) with 89% of this annual demand being space heating and 11% being domestic hot water heating. The actual annual fuel usage in the heating season (July to June) of 2011/12, 2012/13 and 2013/14 has averaged 10,000 gallons of year which is equivalent to 1,126 MMBTU/year at 84% boiler efficiency. The actual fuel usage is higher than the model predictions most likely due to factors that include residents leaving windows open and ventilation rates being higher than model predictions. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 10 of 16 TM with YourCleanEnergy LLC EXISTING ELECTRICAL SYSTEM DESCRIPTION The building has a 600A, 240/120V, single-phase, 3-wire electrical service that is served underground from a pad-mount, 50kVA Homer Electric Association transformer #11951. The service equipment is mounted on the north end of the building and consists of a 600A main fused disconnect switch and a bank of twenty (20) meter/main devices. There are sixteen 70A rated and two 100A rated meter/mains for the 18 tenant apartments. There is one 200A rated meter/main for the common areas and one blank meter space. The 200A met -feeds -fed through a 260A, 240V, 2-pole, single-phase, automatic transfer switch, ASCO Cat. #J07ATSA20260F50C. It serves the facilities critical loads and is provided with standby power from a 35kVA, 240/120V, n hallway on the opposite side of the wall - the first floor. EXISTING GENERATOR CAPACITY The existing generator is 35kVA, 146A rated, but it is currently limited by a 100A, 2-pole circuit breaker on its output. This effectively limits the generator capacity to 24.0kVA. The RSA generator of 29.6 kVA and a demand load of 24.1kVA. These drawings do not include additional circuits that were added to circuits #2, 26, 28, 30 & 32. Circuit #30,32 is a two-pole, 50A circuit. Circuits #26, 28, 30 & 32 were not identified on the panel schedule. Each of the proposed new heat pumps include two compressors each with 23.7A full load ampere ratings at 230V. One heat pump adds 23.7 x 230 x 2 = 10.9kVA of demand load. Adding this to the current generator demand load of 24.1kVA gives 35kVA of total demand load. This does not take into account the demand load of the un-identified circuits that were added or capacity to support the new heat pumps without removing other critical loads. One possibility is to remove the kitchen range and/or oven loads from standby generator if the heat pumps are deemed more critical. ELECTRICAL SERVICE CAPACITY There is no demand metering on the existing building so the demand load for the building is estimated as follows: Lighting Load: 17,000 sq-ft x 3VA = 51.0kVA DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 11 of 16 TM with YourCleanEnergy LLC Small Appliance Circuit Load: 2/unit x 18units x 1.5kVA = 54.0kVA Laundry Circuit Load: 1/unit x 18 units x 1.5 kVA = 27.0kVA Subtotal = 132.0kVA Demand Factor: First 3kVA @ 100% = 3.0kVA 3-120kVA @ 35% = 40.9kVA 120-132kVA @ 25% = 3.0kVA Subtotal A = 46.9kVA Dryer Load: Assume 5kW/unit x 18 units = 90.0kVA 40% demand factor (NEC Table 220.54) x 0.40 Subtotal B = 36.0kVA Range Loads: Assume 5kW/unit x 18 units = 90.0kVA 28% demand factor (NEC Table 220.55 Column B) x 0.28 Subtotal C = 25.2 kVA House Loads: From RSA record drawing E0.1 dated 04/23/07 = 20.4kVA Subtotal D = 20.4kVA Additional Heat Pump Loads: Two heat pumps w/ 2ea compressors 2 x 2 x 23.7A x 230V = 21.8kVA Boiler circulation pump, assume 1Hp 8A x 230V = 1.8kVA Source/load circ pumps, assume 1Hp ea 4 x 8A x 230V = 7.2kVA Water heater circ pump, assume 1/2HP 9.8A x 115V = 1.1kVA Remove one boiler 1/2HP 9.8A x 115V = -1.1kVA Subtotal E = 30.8kVA DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 12 of 16 TM with YourCleanEnergy LLC Total Service Demand Load: A+B+C+D+E = 159.3kVA 159.3kVA = 663.7amps @ 240V Therefore, service size of 600A is exceeded with the new heat pump demand loads. ELECTRICAL DESIGN CONCEPT Based on the preliminary design calculations a new electrical service will be installed that is dedicated to the heat pump system. The service would be 200A, 240/120V single-phase and would include a new meter/main adjacent to the existing service equipment. It is assumed at this point that any upgrades to the HEA pad-mount transformer that are required will be provided by HEA at no cost. A new panelboard will be installed to serve the new loads. Since the existing mechanical room is very crowded, the new panelboard is proposed to be located in the storage room on the opposite side of the south mechanical room wall. The heat pumps would not be provided with generator standby power, but the one remaining boiler will remain on standby power. Various instruments will be installed to help monitor and assess the performance of the heat pump system. At a minimum, the following instruments will be provided: Heat pump load side - flow transmitter, temperature transmitter (supply & return). Buffer tank temperature transmitter Electric powermeter It is intended that the various instruments will be connected to a data collector that has a web based server function so that the system parameters can be monitored via the internet. A hardwired Cat 6 Ethernet connection will be provided between the data collector and the existing network switch in the Seldovia House manager s office. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 13 of 16 TM with YourCleanEnergy LLC GROUND SOURCE HEAT PUMP SYSTEM EVALUATION OVERVIEW Opportunity exists at the Seldovia House site for using the existing soil and rock mass below the parking area as a year round heat source for space heating. It was determined in the September 2013 YCE Evaluation that vertical wells under the parking area were a viable option for ground source heat pumps. Ground Source Heat Pump Design Fundamentals A ground source heat pump system creates hot water (@42F) heat energy that is stored in the earth. A series of HDPE pipe loops that circulate thru the soil and /or rock mass in a vertical arrangement transfer heat from the earth into a methanol/water mixture that is piped to the source side of the heat pumps. The size of the soil/rock mass intercepted, and the soil/rock heat conductivity determines how much heat can be extracted from the ground loops each month of the year. On the load side of the heat pump, hot water is used for both space heating and for domestic hot water heating. The heat pump system will operate in parallel with one of the existing conventional heating oil boilers; the other boiler will be removed. The heat pump system will heat a buffer tank of water system. Over the year the heating oil savings become more significant than the electrical energy used by the heat pump and this difference can make the system cost effective. Sizing Of Ground Source Loops, Heat Pump, And Buffer Tank - The minimum target for the ground source heat pump system to achieve is at least 75% of the buildings projected annual heating load. The optimal size heat pump to achieve that performance is one that is 14 tons capacity. Two units of 7 tons capacity are recommended for redundancy. For the purpose of this evaluation, the heat pump recommended is Water Furnace NHW Series 7 Ton unit (or equal); this unit is high efficiency and can lift from 120F to 150F on the load side, using ground loop temperatures on the source side. The average efficiency of the unit for the project conditions is estimated to be a COP of 2.69. The heat pumps will work to keep a 240 gallon buffer tank at a temperature ranging from 120F to 150F as its volume is circulated thru the building hydronic system. When outdoor air temperatures force heating load greater than heat pump capacity, the one oil boiler will fire to supplement as required. The ground source loops are designed to provide the optimal heat transfer from the earth into HDPE buried horizontal loops or vertical loops in deep wells. The limiting factor for vertical wells is their proximity to existing surface structures/features and to each other; a minimum of ten foot spacing between vertical wells is recommended. The best strategy for success with buried HDPE ground source loops is to locate them in high conductivity wet soils or in bedrock. Groundwater has twice the heat capacity of rock or soil and if there is ground water migration thru the loop field, this can ensure that the target heat capacity is met year when that groundwater is present. Conversely, a soil matrix with high clay content that is relatively dry can provide poor conductivity of heat in to the HDPE ground loops. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 14 of 16 TM with YourCleanEnergy LLC Existing Subsurface Geology - The State of Alaska Department of Natural Resources maintains a database of well logs that were submitted for water rights. 58 water wells have been drilled in Seldovia, but most of them are in geologically dissimilar areas, and do not provide much guidance for what might be found at Seldovia House. The USGS geological map of Seldovia shows that the geology in the vicinity of Seldovia House is dominated by basalt and cherts--potentially metamorphosed. The beds of these units dip to the west at 80 degrees. What this means is that because the beds are so steeply dipped, the well logs of one well that is either to the east or west of the site by even a short distance may encounter entirely different rock units. The closest well found in the data base was approximately 1/2 mile to the west. It encountered bedrock at 8 feet, similar to at Seldovia House, and then entered a wet rock unit for 20 feet. The static water level was at 8 feet, and the temperature in October 1985 was 39F. No more notes are made of if the drilling encountered water further down or not. No notes were made of fractured rock--only hard or soft rock. This does not mean that water was not found or that fractured zones were not found, only that no notes were made. Further to the west, the sediment gets progressively thicker and gives little indication of what would be found on site. Anticipated Permitting For GSHP Vertical Wells - The State Of Alaska Department Of Natural Resources (DNR) public information center advised YCE that a permits is needed for vertical wells only if the owner is staking a water right. As the GSHP will not be extracting water from the ground, no water right is needed. The State of Alaska Department Of Environment & Conservation - Division of Water--Permitting Department Groundwater c/o Charlie Palmer, advised YCE that no permits would be required for a GSHP project, as no agency has statutory authority. He did supply some recommendations for projects. 1. A survey for public water systems should be conducted, as projects should not be within 200 feet of a public water system. (Seldovia receives its water from a lake above town). 2. He suggested that propylene glycol be used instead of ethylene glycol--he did say that methanol-based antifreeze (like Environol) would be okay. 3. Wells should adhere to ANSI AWWA A100-97 Appendix H, sect. 4.10 for cementing. 4. A driller certified by the National Groundwater Association and IGSHPA should be chosen. 5. Bentonite grout should be inserted from the bottom of the well under pressure and put in place as the casing is removed so that aren't any voids in the grout. 6. A leak detection system should be put in place--he recommended a pressure gauge or some other relatively simple method. 7. At least 2" of bentonite should be around the piping to isolate any potential fluid leaks in the pipe. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 15 of 16 TM with YourCleanEnergy LLC VERTICAL WELL GROUND LOOPS PRELIMINARY DESIGN The parking area for Seldovia House has adequate open space for a vertical rotary percussion drilling rig to set up and install a field of up to ten There are several contractors in Alaska who can mobilize to Seldovia and drill vertical geothermal wells. According to test boring logs taken at the site in 1978, bedrock is estimated to be between 5ft and 20ft below the ground surface; the bedrock is tilting steeply to the north. The parking area has a number of existing features that restrict the location of both vertical wells, and manifold trenching. A row of large spruce trees on the adjacent property have roots in the ground and canopy overhead that can interfere with construction. An existing sewer lateral crosses under the center of the parking area. An existing concrete loading pad is in front of the building. Vertical wells must be kept a safe distance from the building and the property line. A layout of the vertical well field that accommodates the various restrictions is provided in the Drawings on Sheet G-3. PROJECT ECONOMIC EVALUATION tical well will yield an estimated energy gain of 1.4 tons (16,800 BTU/hour) of heat pump capacity, thus the total energy gain for the ten wells will be 14 tons (168,000 BTU/hour). The proposed 2.5 ton domestic hot water heat pump will produce up to 30,000 BTU/hour. The current annual fuel usage is an average of 10,000 gallons/year which is equivalent to 1,126 MMBTU/year at 84% boiler efficiency. With an annual average heat pump capacity factor of 50%, the total annual heat pump output will be 844 MMBTU, or 75% of the total annual heating load (space + DHW) for the building. This is equivalent to approximately 7,500 gallons of heating oil displaced per year. Given the variables that may affect the actual heat load, it is estimated that fuel savings may range from 5,500 gallons/year to 7,500 gallons/year. At the current price of $5.34/gal this is a savings of heating oil cost of $40,000 per year. The payback on this system is driven by the projected escalation of heating oil price that is typically taken to be a minimum 6% per year. The estimated budget cost of the installed vertical well ground source heat pump system is $243,220 including 10 wells, HDPE ground piping and manifold, copper piping inside mechanical room, pipe insulation, two 7 ton heat pumps, 240 gallon buffer tank, and basic controls. The total installed cost of the project, including materials shipping, engineering, and contingency is estimated to be $362,805. The Net Present Worth payback of the proposed vertical well ground source heat pump system is estimated to be 11.2 years. DESIGN NARRATIVE GROUND SOURCE HP PROJECT / SELDOLVIA HOUSE / CIHA Page 16 of 16 TM with YourCleanEnergy LLC VERTICAL WELL GROUND LOOPS OPINION OF PROBABLE COST SELDOVIA HOUSE - VERTICAL WELL GSHP SYSTEM - OPINION OF PROBABLE COST - DESIGN MEMO System Sizing = 75% of Annual Space HeaƟng Load by: A. Baker, PE YourCleanEnergy LLC 8/28/14 Installed Installed Item DescripƟon QuanƟty Unit Unit Cost Total Cost Drilling Contractor Mobilization 1 LS $14,100 $14,100 Drill 6" dia x 300 ft deep vertical wells (10 total)3000 Lin ft $30 $90,000 Install and grout 1" Dia HDPE Ground Loop Piping 6500 lin ft $2 $13,000 3ft wide x 6 ft deep trench, excavate & backfill 120 lin ft $80 $9,600 2" Dia Reverse Return HDPE Send & Return Manifold 200 lin ft $22 $4,400 Compact & Restore Gravel Pkg Area (96'x36')80 sq yd $40 $3,200 2" HDPE Send & Return Piping (Manifold to HP)210 lin ft $22 $4,620 Mechanical Contractor Mob/Demob 1 LS $4,000 $4,000 Remove existing boiler & Amtrol tanks 1 LS $2,000 $2,000 Hi Efficiency W/W Heat Pump (7 Ton)2 each $12,000 $24,000 240 gallon insulated buffer tank 1 each $6,000 $6,000 Loop Pump & Controls (Source)2 each $1,200 $2,400 Loop Pump & Controls (Load Side)2 each $3,000 $6,000 Piping, Valves, Pipe Insulation In Mech Room 1 LS $12,000 $12,000 Labor For Mechanical Installation 1 LS $8,000 $8,000 200 Amp Electrical Service, Panel & Wiring 1 LS $24,500 $24,500 Instrumentation & Monitoring Equipment 1 LS $15,400 $15,400 Total For Equipment & InstallaƟon $243,220 Engineering Design of Heat Pump System (16%)0.162 $39,402 Construction Inspection By Engineer (3%)0.03 $7,297 Construction Contingency (10%)0.1 $24,322 CIHA PM & Admin (20%) - In Kind Match 0.2 $48,644 Total Installed Cost $362,884 Add Alt - Dedicated HP For DHW Hi Efficiency W/W Heat Pump (2.5 Ton)1 each $6,000 $6,000 Loop Pump & Controls (Source)1 each $1,200 $1,200 Loop Pump & Controls (Load Side)1 each $3,000 $3,000 Misc Piping & Installation Labor 1 each $3,000 $3,000 Electrical & Controls 1 LS $3,000 $3,000 $16,200