Repeating the previous steps for 6,000 and 5,000 operating hours per year, Spemann PG-ROI finds results with its goal seek function.

The four values of the sensitivity analysis can now be transformed into a simple chart, showing clearly the conditions when to reach 25%IRR or higher.