Q(N) A(N) A'(1) A'(1)-A(1) Cost of HE (N) Cost of Revamping HE (1) Total Capex Saving of Energy Payback Period

0 0 434.4748226 -35.52517739 25000 -21315.10643 3684.893569 0

20 1.596543877 435.9926857 -34.00731426 25957.92633 -20404.38855 5553.537772 4000 1.388384443
40 3.201265835 437.5212119 -32.47878807 26920.7595 -19487.27284 7433.486658 8000 0.929185832
60 4.814230205 439.0605141 -30.93948585 27888.53812 -18563.69151 9324.846612 12000 0.777070551
80 6.435502009 440.610707 -29.38929302 28861.30121 -17633.57581 11227.72539 16000 0.701732837
100 8.065146965 442.1719066 -27.82809336 29839.08818 -16696.85602 13142.23216 20000 0.657111608
120 9.703231504 443.744231 -26.255769 30821.9389 -15753.4614 15068.4775 24000 0.627853229
140 11.34982277 445.3277996 -24.67220036 31809.89366 -14803.32022 17006.57344 28000 0.607377623
160 13.00498865 446.9227338 -23.07726617 32802.99319 -13846.3597 18956.63349 32000 0.592394797
180 14.66879775 448.5291566 -21.47084336 33801.27865 -12882.50601 20918.77263 36000 0.581077018
200 16.34131943 450.1471929 -19.85280711 34804.79166 -11911.68426 22893.10739 40000 0.572327685
220 18.02262383 451.7769692 -18.22303076 35813.5743 -10933.81846 24879.75584 44000 0.565448996
240 19.71278183 453.4186142 -16.58138582 36827.6691 -9948.831493 26878.8376 48000 0.559975783
260 21.41186511 455.0722581 -14.92774189 37847.11907 -8956.645136 28890.47393 52000 0.555586037
280 23.11994614 456.7380333 -13.26196667 38871.96768 -7957.180002 30914.78768 56000 0.55204978
300 24.83709819 458.4160741 -11.58392588 39902.25891 -6950.355529 32951.90338 60000 0.54919839
320 26.56339534 460.1065167 -9.893483272 40938.03721 -5936.089963 35001.94724 64000 0.546905426
340 28.29891251 461.8094995 -8.190500549 41979.34751 -4914.300329 37065.04718 68000 0.545074223
360 30.04372545 463.5251626 -6.474837355 43026.23527 -3884.902413 39141.33285 72000 0.543629623
380 31.79791074 465.2536488 -4.746351226 44078.74644 -2847.810735 41230.93571 76000 0.542512312
400 33.56154586 466.9951025 -3.004897549 45136.92752 -1802.938529 43333.98899 80000 0.541674862
420 35.33470914 468.7496705 -1.250329526 46200.82549 -750.1977154 45450.62777 84000 0.541078902
440 37.11747981 470.5175019 0.517501872 47270.48788 310.5011232 47580.98901 88000 0.540693057
460 38.90993797 472.2987479 2.298747944 48345.96278 1379.248767 49725.21155 92000 0.54049143
480 40.71216468 474.0935623 4.093562306 49427.29881 2456.137383 51883.43619 96000 0.54045246
500 42.52424189 475.9021009 5.902100931 50514.54513 3541.260559 54055.80569 100000 0.540558057
520 44.3462525 477.7245222 7.724522201 51607.7515 4634.713321 56242.46482 104000 0.540792931
540 46.17828037 479.5609869 9.560986947 52706.96822 5736.592168 58443.56039 108000 0.541144078
560 48.02041032 481.4116585 11.4116585 53812.24619 6846.9951 60659.24129 112000 0.541600369
580 49.87272816 483.2767027 13.27670274 54923.6369 7966.021645 62889.65854 116000 0.542152229
600 51.73532068 485.1562881 15.15628815 56041.19241 9093.772889 65134.9653 120000 0.542791377
620 53.60827571 487.0505859 17.05058585 57164.96542 10230.35151 67395.31694 124000 0.54351062
640 55.49168207 488.9597697 18.95976968 58295.00924 11375.86181 69670.87105 128000 0.54430368
660 57.38562965 490.8840162 20.88401622 59431.37779 12530.40973 71961.78752 132000 0.545165057
680 59.29020938 492.8235049 22.82350487 60574.12563 13694.10292 74268.22855 136000 0.546089916
700 61.20551328 494.7784179 24.7784179 61723.30797 14867.05074 76590.35871 140000 0.547073991
720 63.13163445 496.7489405 26.74894049 62878.98067 16049.36429 78928.34497 144000 0.548113507
740 65.0686671 498.7352608 28.73526081 64041.20026 17241.15649 81282.35675 148000 0.549205113
760 67.01670655 500.7375701 30.7375701 65210.02393 18442.54206 83652.56599 152000 0.550345829
780 68.97584927 502.7560627 32.75606265 66385.50956 19653.63759 86039.14715 156000 0.551532995
800 70.94619289 504.790936 34.79093599 67567.71573 20874.56159 88442.27732 160000 0.552764233
820 72.9278362 506.8423908 36.84239082 68756.70172 22105.43449 90862.13621 164000 0.554037416
840 74.92087922 508.9106312 38.91063118 69952.52753 23346.37871 93298.90624 168000 0.555350632
860 76.92542314 510.9958645 40.99586447 71155.25388 24597.51868 95752.77256 172000 0.556702166
880 78.9415704 513.0983015 43.09830153 72364.94224 25858.98092 98223.92315 176000 0.558090472
900 80.96942468 515.2181567 45.21815671 73581.65481 27130.89402 100712.5488 180000 0.55951416
920 83.00909095 517.3556479 47.35564794 74805.45457 28413.38877 103218.8433 184000 0.560971975
940 85.06067545 519.5109968 49.51099683 76036.40527 29706.5981 105743.0034 188000 0.562462784
960 87.12428573 521.6844287 51.68442871 77274.57144 31010.65723 108285.2287 192000 0.563985566
980 89.20003068 523.8761727 53.87617273 78520.01841 32325.70364 110845.722 196000 0.565539398
1000 91.28802053 526.0864619 56.08646195 79772.81232 33651.87717 113424.6895 200000 0.567123447
1020 93.38836691 528.3155334 58.31553339 81033.02014 34989.32003 116022.3402 204000 0.568736962
1040 95.5011828 530.5636282 60.56362816 82300.70968 36338.1769 118638.8866 208000 0.570379262
1060 97.62658263 532.8309915 62.83099152 83575.94958 37698.59491 121274.5445 212000 0.572049738
1080 99.76468226 535.117873 65.11787297 84858.80935 39070.72378 123929.5331 216000 0.573747839
1100 101.915599 537.4245264 67.42452636 86149.35941 40454.71581 126604.0752 220000 0.575473069
1120 104.0794517 539.75121 69.75120996 87447.67102 41850.72597 129298.397 224000 0.577224987
1140 106.2563607 542.0981866 72.09818657 88753.81639 43258.91194 132012.7283 228000 0.579003194
1160 108.4464477 544.4657237 74.46572365 90067.86863 44679.43419 134747.3028 232000 0.58080734
1180 110.6498363 546.8540934 76.85409336 91389.90178 46112.45602 137502.3578 236000 0.582637109
1200 112.8666514 549.2635727 79.26357271 92719.99086 47558.14363 140278.1345 240000 0.584492227
1220 115.0970197 551.6944437 81.69444367 94058.21183 49016.6662 143074.878 244000 0.586372451
1240 117.3410694 554.1469933 84.14699326 95404.64165 50488.19596 145892.8376 248000 0.588277571
1260 119.5989304 556.6215137 86.62151367 96759.35826 51972.9082 148732.2665 252000 0.590207407
1280 121.8707344 559.1183024 89.11830238 98122.44064 53470.98143 151593.4221 256000 0.592161805
1300 124.1566147 561.6376623 91.63766229 99493.9688 54982.59737 154476.5662 260000 0.594140639
1320 126.4567063 564.1799018 94.17990183 100874.0238 56507.9411 157381.9649 264000 0.596143806
1340 128.7711462 566.7453351 96.7453351 102262.6877 58047.20106 160309.8888 268000 0.598171227
1360 131.100073 569.334282 99.33428199 103660.0438 59600.56919 163260.613 272000 0.600222842
1380 133.4436273 571.9470683 101.9470683 105066.1764 61168.24099 166234.4174 276000 0.602298614
1400 135.8019515 574.584026 104.584026 106481.1709 62750.41558 169231.5865 280000 0.604398523
1420 138.1751898 577.245493 107.245493 107905.1139 64347.29581 172252.4097 284000 0.606522569
1440 140.5634885 579.931814 109.931814 109338.0931 65959.08837 175297.1815 288000 0.608670769
1460 142.9669959 582.6433397 112.6433397 110780.1975 67586.00382 178366.2014 292000 0.610843155
1480 145.3858621 585.3804279 115.3804279 112231.5173 69228.25674 181459.774 296000 0.613039777
1500 147.8202394 588.143443 118.143443 113692.1436 70886.06579 184578.2094 300000 0.615260698
1520 150.2702822 590.9327564 120.9327564 115162.1693 72559.65382 187721.8231 304000 0.617505997
1540 152.7361469 593.7487466 123.7487466 116641.6881 74249.24799 190890.9361 308000 0.619775767
1560 155.2179921 596.5917997 126.5917997 118130.7952 75955.07983 194085.8751 312000 0.622070112
1580 157.7159785 599.462309 129.462309 119629.5871 77677.38539 197306.9725 316000 0.624389154
1600 160.2302694 602.3606755 132.3606755 121138.1616 79416.40533 200554.5669 320000 0.626733022
1620 162.7610298 605.2873084 135.2873084 122656.6179 81172.38504 203829.0029 324000 0.629101861
1640 165.3084274 608.2426246 138.2426246 124185.0564 82945.57475 207130.6312 328000 0.631495827
1660 167.8726322 611.2270494 141.2270494 125723.5793 84736.22966 210459.809 332000 0.633915087
1680 170.4538164 614.2410168 144.2410168 127272.2898 86544.61005 213816.8999 336000 0.636359821
1700 173.0521549 617.2849691 147.2849691 128831.2929 88370.98144 217202.2744 340000 0.638830219
1720 175.6678249 620.3593578 150.3593578 130400.6949 90215.61467 220616.3096 344000 0.641326481
1740 178.3010061 623.4646435 153.4646435 131980.6037 92078.78609 224059.3898 348000 0.643848821
1760 180.951881 626.6012961 156.6012961 133571.1286 93960.77765 227531.9062 352000 0.646397461
1780 183.6206344 629.7697952 159.7697952 135172.3806 95861.87709 231034.2577 356000 0.648972634
1800 186.307454 632.9706301 162.9706301 136784.4724 97782.37808 234566.8505 360000 0.651574585
1820 189.0125302 636.2043005 166.2043005 138407.5181 99722.58032 238130.0984 364000 0.654203567
1840 191.736056 639.4713163 169.4713163 140041.6336 101682.7898 241724.4234 368000 0.656859846
1860 194.4782273 642.772198 172.772198 141686.9364 103663.3188 245350.2552 372000 0.659543697
1880 197.2392431 646.1074772 176.1074772 143343.5459 105664.4863 249008.0322 376000 0.662255405
1900 200.0193049 649.4776966 179.4776966 145011.583 107686.6179 252698.2009 380000 0.664995266
1920 202.8186176 652.8834104 182.8834104 146691.1706 109730.0463 256421.2168 384000 0.667763585
1940 205.6373888 656.3251849 186.3251849 148382.4333 111795.1109 260177.5442 388000 0.670560681
1960 208.4758294 659.8035982 189.8035982 150085.4976 113882.1589 263967.6566 392000 0.673386879
1980 211.3341534 663.3192412 193.3192412 151800.492 115991.5447 267792.0367 396000 0.676242517
2000 214.212578 666.8727173 196.8727173 153527.5468 118123.6304 271651.1771 400000 0.679127943
2020 217.1113236 670.4646434 200.4646434 155266.7942 120278.786 275545.5802 404000 0.682043515
2040 220.0306142 674.0956496 204.0956496 157018.3685 122457.3898 279475.7583 408000 0.684989604
2060 222.9706769 677.7663804 207.7663804 158782.4062 124659.8282 283442.2344 412000 0.687966588
2080 225.9317426 681.477494 211.477494 160559.0455 126886.4964 287445.5419 416000 0.69097486
2100 228.9140453 685.2296638 215.2296638 162348.4272 129137.7983 291486.2255 420000 0.694014823
2120 231.9178231 689.023578 219.023578 164150.6939 131414.1468 295564.8407 424000 0.697086888
2140 234.9433175 692.8599406 222.8599406 165965.9905 133715.9644 299681.9549 428000 0.700191483
2160 237.9907737 696.7394714 226.7394714 167794.4642 136043.6828 303838.1471 432000 0.703329044
2180 241.0604411 700.6629067 230.6629067 169636.2646 138397.744 308034.0086 436000 0.70650002
2200 244.1525725 704.6309996 234.6309996 171491.5435 140778.5998 312270.1433 440000 0.709704871
2220 247.2674252 708.644521 238.644521 173360.4551 143186.7126 316547.1677 444000 0.712944071
2240 250.4052601 712.7042593 242.7042593 175243.1561 145622.5556 320865.7117 448000 0.716218106
2260 253.5663428 716.8110216 246.8110216 177139.8057 148086.6129 325226.4186 452000 0.719527475
2280 256.7509425 720.9656338 250.9656338 179050.5655 150579.3803 329629.9458 456000 0.722872688
2300 259.9593333 725.1689416 255.1689416 180975.6 153101.3649 334076.9649 460000 0.726254272
2320 263.1917934 729.4218106 259.4218106 182915.0761 155653.0863 338568.1624 464000 0.729672764
2340 266.4486057 733.7251273 263.7251273 184869.1634 158235.0764 343104.2398 468000 0.733128718
2360 269.7300574 738.0797996 268.0797996 186838.0345 160847.8798 347685.9142 472000 0.7366227
2380 273.0364409 742.4867574 272.4867574 188821.8645 163492.0544 352313.9189 476000 0.740155292
2400 276.3680528 746.9469532 276.9469532 190820.8317 166168.1719 356989.0036 480000 0.743727091
2420 279.7251952 751.461363 281.461363 192835.1171 168876.8178 361711.935 484000 0.747338709
2440 283.1081748 756.0309871 286.0309871 194864.9049 171618.5922 366483.4971 488000 0.750990773
2460 286.5173036 760.6568503 290.6568503 196910.3822 174394.1102 371304.4924 492000 0.754683928
2480 289.9528988 765.3400035 295.3400035 198971.7393 177204.0021 376175.7414 496000 0.758418833
2500 293.4152829 770.0815237 300.0815237 201049.1698 180048.9142 381098.084 500000 0.762196168
2520 296.9047839 774.8825156 304.8825156 203142.8704 182929.5094 386072.3797 504000 0.766016626
2540 300.4217354 779.7441119 309.7441119 205253.0413 185846.4671 391099.5084 508000 0.769880922
2560 303.9664767 784.6674744 314.6674744 207379.886 188800.4847 396180.3707 512000 0.773789786
2580 307.5393528 789.6537951 319.6537951 209523.6117 191792.2771 401315.8888 516000 0.77774397
2600 311.1407148 794.704297 324.704297 211684.4289 194822.5782 406507.0071 520000 0.781744244
2620 314.77092 799.8202352 329.8202352 213862.552 197892.1411 411754.6931 524000 0.785791399
2640 318.4303316 805.0028978 335.0028978 216058.199 201001.7387 417059.9377 528000 0.789886246
2660 322.1193195 810.2536074 340.2536074 218271.5917 204152.1644 422423.7561 532000 0.794029617
2680 325.8382599 815.5737218 345.5737218 220502.956 207344.2331 427847.189 536000 0.798222368
2700 329.5875358 820.9646355 350.9646355 222752.5215 210578.7813 433331.3028 540000 0.802465376
2720 333.367537 826.4277809 356.4277809 225020.5222 213856.6685 438877.1907 544000 0.806759542
2740 337.1786601 831.9646295 361.9646295 227307.1961 217178.7777 444485.9737 548000 0.811105791
2760 341.0213091 837.5766932 367.5766932 229612.7855 220546.0159 450158.8014 552000 0.815505075
2780 344.8958951 843.2655262 373.2655262 231937.5371 223959.3157 455896.8528 556000 0.819958368
2800 348.8028369 849.0327257 379.0327257 234281.7021 227419.6354 461701.3375 560000 0.824466674
2820 352.7425606 854.879934 384.879934 236645.5364 230927.9604 467573.4968 564000 0.829031023
2840 356.7155006 860.80884 390.80884 239029.3004 234485.304 473514.6044 568000 0.833652472
2860 360.7220989 866.8211808 396.8211808 241433.2593 238092.7085 479525.9678 572000 0.838332112
2880 364.7628059 872.9187433 402.9187433 243857.6836 241751.246 485608.9296 576000 0.843071058
2900 368.8380805 879.1033664 409.1033664 246302.8483 245462.0199 491764.8682 580000 0.847870462
2920 372.9483901 885.3769426 415.3769426 248769.034 249226.1656 497995.1996 584000 0.852731506
2940 377.0942109 891.7414201 421.7414201 251256.5265 253044.852 504301.3786 588000 0.857655406
2960 381.2760282 898.1988046 428.1988046 253765.6169 256919.2828 510684.8997 592000 0.862643412
2980 385.4943366 904.7511623 434.7511623 256296.6019 260850.6974 517147.2993 596000 0.867696811
3000 389.7496401 911.4006209 441.4006209 258849.7841 264840.3726 523690.1566 600000 0.872816928
3020 394.0424527 918.1493733 448.1493733 261425.4716 268889.624 530315.0956 604000 0.878005125
3040 398.373298 924.999679 454.999679 264023.9788 272999.8074 537023.7862 608000 0.883262806
3060 402.7427101 931.9538674 461.9538674 266645.626 277172.3205 543817.9465 612000 0.888591416
3080 407.1512334 939.0143404 469.0143404 269290.7401 281408.6042 550699.3443 616000 0.893992442
3100 411.5994234 946.1835748 476.1835748 271959.6541 285710.1449 557669.7989 620000 0.899467418
3120 416.0878464 953.4641259 483.4641259 274652.7078 290078.4755 564731.1833 624000 0.905017922
3140 420.6170799 960.8586303 490.8586303 277370.2479 294515.1782 571885.4261 628000 0.910645583
3160 425.1877132 968.3698095 498.3698095 280112.6279 299021.8857 579134.5136 632000 0.916352079
3180 429.8003477 976.0004728 506.0004728 282880.2086 303600.2837 586480.4923 636000 0.922139139
3200 434.4555967 983.7535215 513.7535215 285673.358 308252.1129 593925.471 640000 0.928008548
3220 439.1540863 991.6319525 521.6319525 288492.4518 312979.1715 601471.6233 644000 0.933962148
3240 443.8964554 999.6388621 529.6388621 291337.8732 317783.3173 609121.1905 648000 0.940001837
3260 448.6833562 1007.777451 537.7774505 294210.0137 322666.4703 616876.484 652000 0.946129577
3280 453.5154545 1016.051026 546.0510263 297109.2727 327630.6158 624739.8885 656000 0.952347391
3300 458.39343 1024.463011 554.4630107 300036.058 332677.8064 632713.8644 660000 0.95865737
3320 463.317977 1033.016943 563.0169429 302990.7862 337810.1657 640800.9519 664000 0.965061675
3340 468.2898044 1041.716485 571.7164849 305973.8826 343029.891 649003.7736 668000 0.971562535
3360 473.3096361 1050.565427 580.5654273 308985.7817 348339.2564 657325.038 672000 0.978162259
3380 478.378212 1059.567695 589.5676946 312026.9272 353740.6167 665767.544 676000 0.984863231
3400 483.4962878 1068.727352 598.7273516 315097.7727 359236.411 674334.1836 680000 0.991667917
3420 488.6646356 1078.04861 608.0486097 318198.7813 364829.1658 683027.9472 684000 0.99857887
3440 493.8840447 1087.535834 617.5358336 321330.4268 370521.5001 691851.9269 688000 1.005598731
3460 499.1553216 1097.193548 627.1935482 324493.193 376316.1289 700809.3219 692000 1.012730234
3480 504.4792911 1107.026447 637.0264466 327687.5746 382215.8679 709903.4426 696000 1.019976211
3500 509.8567961 1117.039398 647.0393976 330914.0777 388223.6386 719137.7162 700000 1.027339595
3520 515.2886988 1127.237455 657.2374546 334173.2193 394342.4727 728515.692 704000 1.034823426
3540 520.7758808 1137.625864 667.6258637 337465.5285 400575.5182 738041.0467 708000 1.042430857
3560 526.319244 1148.210074 678.2100741 340791.5464 406926.0444 747717.5909 712000 1.050165156
3580 531.9197111 1158.995747 688.9957474 344151.8266 413397.4484 757549.2751 716000 1.058029714
3600 537.578226 1169.988769 699.9887685 347546.9356 419993.2611 767540.1967 720000 1.066028051
3620 543.2957548 1181.195257 711.1952568 350977.4529 426717.1541 777694.607 724000 1.074163822
3640 549.0732863 1192.621578 722.6215782 354443.9718 433572.9469 788016.9187 728000 1.082440822
3660 554.9118328 1204.274357 734.2743575 357947.0997 440564.6145 798511.7142 732000 1.090862997
3680 560.8124306 1216.160492 746.1604923 361487.4584 447696.2954 809183.7538 736000 1.099434448
3700 566.7761411 1228.287167 758.2871673 365065.6846 454972.3004 820037.985 740000 1.108159439
3720 572.8040511 1240.661869 770.6618692 368682.4307 462397.1215 831079.5522 744000 1.117042409
3740 578.8972744 1253.292403 783.2924034 372338.3646 469975.4421 842313.8067 748000 1.126087977
3760 585.0569516 1266.186911 796.1869112 376034.171 477712.1467 853746.3177 752000 1.135300954
3780 591.284252 1279.353888 809.3538884 379770.5512 485612.3331 865382.8843 756000 1.144686355
3800 597.5803739 1292.802205 822.802205 383548.2243 493681.323 877229.5473 760000 1.154249404
3820 603.9465456 1306.541126 836.5411262 387367.9274 501924.6757 889292.6031 764000 1.163995554
3840 610.3840268 1320.580336 850.5803356 391230.4161 510348.2013 901578.6174 768000 1.173930491
3860 616.8941092 1334.929959 864.9299586 395136.4655 518957.9752 914094.4407 772000 1.184060156
3880 623.4781176 1349.600589 879.600589 399086.8706 527760.3534 926847.224 776000 1.194390753
3900 630.1374114 1364.603317 894.6033166 403082.4468 536761.9899 939844.4368 780000 1.204928765
3920 636.8733855 1379.949757 909.9497566 407124.0313 545969.854 953093.8853 784000 1.215680976
3940 643.6874715 1395.652083 925.6520826 411212.4829 555391.2496 966603.7325 788000 1.226654483
3960 650.581139 1411.72306 941.7230602 415348.6834 565033.8361 980382.5195 792000 1.237856717
3980 657.5558971 1428.176085 958.1760845 419533.5383 574905.6507 994439.189 796000 1.249295464
4000 664.6132956 1445.02522 975.0252201 423767.9774 585015.132 1008783.109 800000 1.260978887
4020 671.7549265 1462.285244 992.2852439 428052.9559 595371.1463 1023424.102 804000 1.27291555
4040 678.9824254 1479.971692 1009.971692 432389.4553 605983.0153 1038372.471 808000 1.285114444
4060 686.2974736 1498.10091 1028.10091 436778.4842 616860.5462 1053639.03 812000 1.297585013
4080 693.701799 1516.690108 1046.690108 441221.0794 628014.0647 1069235.144 816000 1.310337186
4100 701.1971783 1535.757416 1065.757416 445718.307 639454.4498 1085172.757 820000 1.323381411
4120 708.7854388 1555.321955 1085.321955 450271.2633 651193.173 1101464.436 824000 1.336728685
4140 716.4684602 1575.403898 1105.403898 454881.0761 663242.339 1118123.415 828000 1.350390598
4160 724.2481766 1596.024553 1126.024553 459548.906 675614.7318 1135163.638 832000 1.364379372
4180 732.1265785 1617.206439 1147.206439 464275.9471 688323.8634 1152599.811 836000 1.378707907
4200 740.1057151 1638.97338 1168.97338 469063.4291 701384.0281 1170447.457 840000 1.39338983
4220 748.1876967 1661.350601 1191.350601 473912.618 714810.3608 1188722.979 844000 1.408439548
4240 756.3746967 1684.364835 1214.364835 478824.818 728618.9011 1207443.719 848000 1.42387231
4260 764.6689545 1708.04444 1238.04444 483801.3727 742826.6641 1226628.037 852000 1.439704269
4280 773.0727782 1732.419528 1262.419528 488843.6669 757451.7167 1246295.384 856000 1.455952551
4300 781.5885468 1757.522105 1287.522105 493953.1281 772513.2629 1266466.391 860000 1.472635338
4320 790.2187138 1783.386227 1313.386227 499131.2283 788031.7364 1287162.965 864000 1.48977195
4340 798.9658099 1810.048172 1340.048172 504379.486 804028.9033 1308408.389 868000 1.507382937
4360 807.8324463 1837.546627 1367.546627 509699.4678 820527.9759 1330227.444 872000 1.525490188
4380 816.821318 1865.922896 1395.922896 515092.7908 837553.7373 1352646.528 876000 1.544117041
4400 825.9352076 1895.221135 1425.221135 520561.1246 855132.6809 1375693.805 880000 1.563288415
4420 835.1769889 1925.488607 1455.488607 526106.1933 873293.1643 1399399.358 884000 1.583030947
4440 844.5496308 1956.775969 1486.775969 531729.7785 892065.5813 1423795.36 888000 1.603373153
4460 854.0562019 1989.137589 1519.137589 537433.7211 911482.5536 1448916.275 892000 1.624345599
4480 863.6998743 2022.631908 1552.631908 543219.9246 931579.1445 1474799.069 896000 1.645981104
4500 873.4839288 2057.321833 1587.321833 549090.3573 952393.0996 1501483.457 900000 1.668314952
4520 883.4117594 2093.275193 1623.275193 555047.0556 973965.1158 1529012.171 904000 1.691385145
4540 893.486879 2130.565243 1660.565243 561092.1274 996339.146 1557431.273 908000 1.71523268
4560 903.7129246 2169.271237 1699.271237 567227.7548 1019562.742 1586790.497 912000 1.73990186
4580 914.0936631 2209.479072 1739.479072 573456.1978 1043687.443 1617143.641 916000 1.765440656
4600 924.6329975 2251.282032 1781.282032 579779.7985 1068769.219 1648549.018 920000 1.791901106
4620 935.3349738 2294.781622 1824.781622 586200.9843 1094868.973 1681069.958 924000 1.819339781
4640 946.2037876 2340.088535 1870.088535 592722.2726 1122053.121 1714775.393 928000 1.847818312
4660 957.2437915 2387.323747 1917.323747 599346.2749 1150394.248 1749740.523 932000 1.877403995
4680 968.4595031 2436.619799 1966.619799 606075.7019 1179971.879 1786047.581 936000 1.908170493
4700 979.8556133 2488.12226 2018.12226 612913.368 1210873.356 1823786.724 940000 1.940198643
4720 991.4369949 2541.991444 2071.991444 619862.1969 1243194.866 1863057.063 944000 1.973577398
4740 1003.208713 2598.404401 2128.404401 626925.2276 1277042.641 1903967.868 948000 2.008404924
4760 1015.176033 2657.557265 2187.557265 634105.6196 1312534.359 1946639.978 952000 2.044789893
4780 1027.344433 2719.668009 2249.668009 641406.66 1349800.805 1991207.465 956000 2.082852997
4800 1039.719617 2784.979725 2314.979725 648831.7703 1388987.835 2037819.605 960000 2.122728756
4820 1052.307523 2853.764525 2383.764525 656384.5136 1430258.715 2086643.228 964000 2.164567664
4840 1065.114337 2926.328223 2456.328223 664068.6022 1473796.934 2137865.536 968000 2.208538777
4860 1078.146511 3003.016005 2533.016005 671887.9065 1519809.603 2191697.51 972000 2.254832829
4880 1091.410773 3084.219308 2614.219308 679846.4637 1568531.585 2248378.049 976000 2.303666034
4900 1104.914146 3170.384282 2700.384282 687948.4875 1620230.569 2308179.056 980000 2.355284752
4920 1118.663964 3262.022243 2792.022243 696198.3782 1675213.346 2371411.724 984000 2.409971264
4940 1132.667891 3359.722745 2889.722745 704600.7344 1733833.647 2438434.381 988000 2.468050993
4960 1146.93394 3464.170067 2994.170067 713160.3641 1796502.04 2509662.404 992000 2.529901617
4980 1161.470497 3576.164265 3106.164265 721882.2983 1863698.559 2585580.857 996000 2.595964716
5000 1176.286341 3696.648375 3226.648375 730771.8046 1935989.025 2666760.83 1000000 2.66676083

Payback Period
3

2.5

2
Payback Period (yr)

1.5

0.5

0
0 1000 2000 3000 4000 5000 6000
New HE Duty (kW)