Install + 15 × Annual heating cost = 15-year total, per system
Install: heat pump $6,500 + $2.25/sq ft (no federal 25C credit in 2026 — expired Dec 31, 2025); 95% AFUE furnace $3,500 + $1.50/sq ft. Annual heating: your climate's load (0.020 / 0.035 / 0.055 MMBtu per sq ft) converted at heat-pump COP 3.2 or furnace 95% AFUE, priced at your rates.
No price escalation modeled
Energy prices are held flat for 15 years — a documented simplification. If gas prices rise faster than electricity (the long-term trend), the heat pump's advantage grows.