| Thermal Energy Source Temperature |
Ambient Combustion Air (0°F - 95°F) |
72°F Raw Wastewater Stream |
Constant High-Evaporator Temp |
| Thermal Efficiency / COP |
82% Thermal Efficiency |
COP 4.80 (480% Equivalent) |
+398% Energy Multiplier |
| Annual Fossil Gas Consumption |
22,480 Therms / yr |
0 Therms (100% Electrified) |
-100% On-Site Gas Eliminated |
| Annual Electricity Consumption |
1,850 kWh (Boiler Fans/Pumps) |
51,150 kWh (W2W Heat Pump Compressor) |
+$6,409/yr Electric Offset |
| Annual Carbon Emissions (Scope 1) |
119.1 Metric Tons CO₂ |
0 Metric Tons Direct Emissions |
-119.1 Tons/yr Decarbonized |
| Turnkey Gross Project CAPEX |
$0 (Existing Plant) / $65,000 New |
$357,500 (Skid + W2W + Piping) |
+$292,500 Clean Tech Premium |
| IRA Section 48 ITC + Utility Grants |
$0 |
-$188,000 (40% ITC + $45k Grant) |
52.6% Subsidized Capital |
| Net Capital Outlay (Post-Incentive) |
$65,000 (Boiler Baseline) |
$169,500 |
+$104,500 Net Investment |
| 20-Year Net Present Value (NPV @ 6%) |
Baseline Reference |
+$141,600 |
IRR: 19.8% |