60k BTU load, 1,500 hrs, COP 3.2, AFUE 90%, $1.25/therm, $0.14/kWh, HP $9,500, furnace $5,500
- Gas therms ≈ 1,000; Gas cost ≈ $1,250
- Heat pump kWh ≈ 28,074; Electric cost ≈ $3,930
- Savings ≈ −$2,680 (more expensive if electricity > gas here); Payback not applicable