Example 1: a gas system using 18,000 kWh a year
| Fuel | Gas |
|---|---|
| Annual gas use | 18,000 kWh |
| Old annual utilisation efficiency | 85% |
| Gas price | 10 ct/kWh |
| Old fixed cost | €240.00 |
| Heat-pump SPF | 3.5 |
| Electricity price | 30 ct/kWh |
| Heat-pump fixed cost | €120.00 |
| Useful heat per year | 15,300 kWh |
|---|---|
| Heat-pump electricity per year | 4,371.43 kWh |
| Old running cost per year | €2,040.00 |
| Heat-pump running cost per year | €1,431.43 |
| Annual saving | €608.57 |
| Operating break-even SPF | 2.39 |
| Max. electricity price at SPF 3.5 | 43.92 ct/kWh |
Useful heat = 18,000 × 85% = 15,300 kWh, electricity = 15,300 / 3.5 ≈ 4,371.43 kWh. Old total = 18,000 × €0.10 + €240.00 = €2,040.00, heat-pump total = 4,371.43 × €0.30 + €120.00 ≈ €1,431.43, about €608.57 less per year. The operating break-even is an SPF of 2.39; up to 43.92 ct/kWh the heat pump at SPF 3.5 is not dearer than the old system. All figures are example assumptions.