Spark Calculations

	B	C	F	G	L	M	N	O	P	Q
1
2	Project Scope of Work	Incentive	Cost	Net Cost	Current Operational Cost	New Operational Cost	Cost Difference	Current GHG Emissions	New GHG Emissions	GHG Reduction
3	Install a new induction stove	$0	$1,100	$1,100	$54.45	$132.88	$78.43	527	320	-207
4	Install a new heat pump water heater	-$300	$1,600	$1,300	$191.89	$255.63	$63.74	4318	1080	-3238
5	Install a new mini-split heat pump HVAC system	$0	$5,934	$5,934	$228.20	$500.00	$271.80	2275	205	-2070
6	Upgrade to a new electric clothes dryer	$0	$760	$760	$121.74	$253.44	$131.70	1035	610	-425
7	Upgrade to a smart thermostat	-$50	$200	$150			0			0
8	Seal the HVAC ducts to =< 5% leakage	-$400	$1,200	$800			0			0
9	Upgrade Attic Insulation to R-44	-$1,350	$2,542	$1,192			0			0
10	Project Total:	-$2,100	$13,336	$11,236	$596.27	$1,141.95	$545.68	8155	2215	-5940
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
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