ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
OPERATING COSTRETURN ON INVESTMENT
3
4
HEATINGFuel Oil Furnace$2,907Geothermal System$1,537
Repair Oil: Low Range Geothermal vs. Mid Range Oil Furnace Replacement
5
Fuel Oil Usage (Gallons)881Electric Usage (kWh)8,177
Geo1 vs New Oil and AC: High Range Geothermal vs. New High End Oil Furnace and AC unit
6
Geo2 vs New Oil and AC: Low Range Geothermal vs. New High End Oil Furnace and AC unit
7
Annual Heating Load (BTUs): 95 million
Savings per month$114
8
$10,000Oil Furnace - New High End$25,000Geo1: Geothermal System - High Range
9
COOLINGCentral AC$555Geothermal System$320$6,000Oil Furnace - Replacement Mid Range$18,000Geo2: Geothermal System - Low Range
10
Electric Usage (kWh)2952Electric Usage (kWh)1,702$2,500Oil Furnace - Replacement Low End
11
12
Annual Cooling Load (BTUs): 30 million
Savings per month$20
13
$6,000AC unit - High End (without ductwork)
14
Total SavingsSavings per month$134$3,000AC unit - Low End (without ductwork)
15
Savings per year$1,605
16
Total Upfront Cost Difference excluding Federal Incentive
$12,000Repair Oil
17
Price per Gallon of Oil$3.30Price per kWh$0.188$9,000Geo1 vs New Oil and AC
18
$2,000Geo2 vs New Oil and AC
19
75 %Oil EfficiencyHeat Pump Efficiency (Avg. COP)3.4
20
10.84
Central AC Efficiency (EER)
26%Federal Incentive
21
22
Total Upfront Cost Difference including Federal Incentive
$7,320Repair Oil
23
$2,500Geo1 vs New Oil and AC
24
-$2,680Geo2 vs New Oil and AC
25
26
Breakeven, linear (Years)
4.6Repair Oil
27
1.6Geo1 vs New Oil and AC
28
-1.7Geo2 vs New Oil and AC
29
30
11Number of Years for ROI4%Interest Rate
31
32
Future Value in 11 years
$10,377Repair Oil vs Geo2
33
$17,797Geo1 vs New Oil and AC
34
$25,772Geo2 vs New Oil and AC
35
36
Future Value - Opportunity Cost after 11 years
-$892Repair Oil vs Geo2
37
$13,949Geo1 vs New Oil and AC
38
$29,897Geo2 vs New Oil and AC
39
40
Return on Investment after 11 years
41.8%Repair Oil vs Geo2
41
611.9%Geo1 vs New Oil and AC
42
1061.6%Geo2 vs New Oil and AC
43
44
CAGR3.2%Repair Oil vs Geo2
45
19.5%Geo1 vs New Oil and AC
46
22.8%Geo2 vs New Oil and AC
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100