Cost Impact Analysis for Low Carbon and Ecohomes Standard Housing Using Lifecycle Costing Methodology

Listen

CHAPTER FIVE LIFECYCLE COSTS OF THE BASELINE DWELLINGS

Overview

5.1 Detailed lifecycle cost models were prepared for each of the baseline dwellings, based on the cost plans, drawings and specification information. For the flats, a lifecycle cost model was prepared for a 4 storey block of 8 flats comprising 2 x one bed flats, 3 x 2 bed flats and 3 x 3 bed flats. The elemental whole life costs were then apportioned for each flat on a m 2 gross floor area basis.

Scope of lifecycle cost models

5.2 The lifecycle cost models comprise the following cost categories:

  • Lifecycle maintenance and replacement works: major works typically occurring at a 5 yearly or greater cycle.
  • Planned and reactive maintenance works: planned works such as boiler servicing, redecoration and voids maintenance, and unplanned works such as repairs and maintenance. A complete internal redecoration on a 6 year cycle has been included as part of the voids maintenance costs.
  • Property management costs: costs incurred by social landlords in administering the above works. This category is also assumed to include insurance costs.
  • Utility costs: costs of gas and electricity used in providing space and water heating and lighting, plus an allowance for tenant appliances.

5.3 The following costs are excluded from the lifecycle cost models:

  • Tenants' rent charges
  • Council Tax and water charges

Key assumptions

5.4 Key assumptions made in the development of the lifecycle cost plans and agreed with the project's steering group are outlined in table 5.1 overleaf.

Table 5.1: Key assumptions in lifecycle cost plans

Cost base date:

1st quarter 2008

Analysis period:

30 and 60 year periods

Discount rates:

Current costs and NPV based on a 3.5% discount rate

Assumed location:

Central belt

Lifecycle preliminaries:

5% on major works

Contractor overheads & profit:

5%

Contingency:

2.5%

Design fees:

Excluded

Strip-out/preparation costs:

%

Scale of housing scheme:

30 units

Source of planned & reactive maintenance cost data:

Housing Association development grant ( HAG) guidance

Source of property management cost data:

Housing Association development grant ( HAG) guidance

Source of utility cost & consumption data:

See below

Assumed occupancy levels:

1 bed dwelling: 2 persons

2 bed dwelling: 3 persons

3 bed dwelling: 5 persons

Source of utility cost data

5.5 Gas and electricity unit prices are based on the Department for Business, Environment and Regulatory Reform ( DBERR) Quarterly Energy Prices January 2008 (tables 2.2.3 and 2.3.3) assuming an Edinburgh location and credit payment of bills. Gas and electricity consumption rates for regulated uses (i.e. heating, hot water, lighting) are based on the benchmark data within the SAP-based calculation software. A general allowance has been included for tenant's electrical appliances. Gas or electricity for tenants' cooking appliances has been excluded from this study.

5.6 The assumed gas and electricity consumption figures used in the lifecycle cost models are summarised in table 5.2 overleaf.

Table 5.2: Assumed fuel consumption data

Annual Totals

Space heating (main)

Space heating (secondary)

Water heating

Electricity for pumps & fans

Lighting

Regulated uses subtotal

Tenant appliances

kWh / Cost

kWh / Cost

kWh /

Cost

kWh / Cost

kWh /

Cost

kWh / Cost

kWh / Cost

kWh /

Cost

1 bedroom bungalow

8002

3034

311

2542

175

440

6502

1500

£469

£92

£38

£77

£22

£54

£284

£185

2 bedroom bungalow

9055

3629

372

2843

175

536

7555

1500

£516

£110

£46

£86

£22

£66

£331

£185

2 bedroom house

8643

3123

320

2901

175

524

7043

1600

£507

£95

£40

£88

£22

£65

£309

£198

3 bedroom house

9965

3842

394

3200

175

654

8265

1700

£575

£117

£49

£97

£22

£81

£365

£210

1 bedroom flat

6038

1562

160

2233

175

507

4638

1400

£393

£47

£20

£68

£22

£63

£220

£173

2 bedroom flat

6537

1702

175

2433

175

552

5037

1500

£423

£52

£22

£74

£22

£68

£238

£185

3 bedroom flat

8648

2371

243

3389

175

770

6948

1700

£532

£72

£30

£103

£22

£95

£322

£210

Notes

Gas unit rate £/kWh:

0.0304

Electricity unit rate £/kWh:

0.1236

Maintenance and component replacement assumptions

5.7 Maintenance frequencies and building component replacement cycles are based on a combination of published data sources, Building Research Establishment ( BRE) research, BCIS data and our experience in the social housing sector. Key replacement intervals are as follows:

  • Kitchens: 20 years
  • Bathrooms: 25 years
  • Internal redecoration: 6 years based on assumed void cycle
  • External redecoration: 5 years
  • Boilers: 15 years
  • Extract fans: 7 years
  • Rewire: 30 years
  • External doors and windows: 25 years.

Summary of lifecycle costs

5.8 The estimated lifecycle costs for each baseline dwelling are summarised in table 5.3 in current costs and discounted to NPV using a 3.5% discount rate. The current cost totals exclude capital costs. The NPV totals include capital costs.

Table 5.3: Lifecycle cost summary for baseline dwellings

30 yr totals (current costs)

60 yr totals
(current costs)

30 yr NPV

60 yr NPV

Total £

Total £/m 2/yr

Total £

Total £/m 2/yr

NPV £

NPV £/m 2/yr

NPV £

NPV £/m 2/yr

2 bedroom house

£58,513

£26.72

£137,785

£31.46

£134,785

£61.55

£153,268

£34.99

3 bedroom house

£62,458

£23.66

£146,981

£27.84

£148,446

£56.23

£168,060

£31.83

1 bedroom bungalow

£55,296

£32.91

£130,140

£38.73

£135,016

£80.37

£152,289

£45.32

2 bedroom bungalow

£57,609

£23.42

£138,364

£28.12

£155,676

£63.28

£174,484

£35.46

1 bedroom flat

£49,167

£29.27

£115,733

£34.44

£103,073

£61.35

£118,313

£35.21

2 bedroom flat

£52,665

£28.78

£123,639

£33.78

£110,769

£60.53

£126,956

£34.69

3 bedroom flat

£69,459

£27,24

£161,587

£31.68

£147,715

£57.93

£168,450

£33.03


Elemental breakdowns for each dwelling type are included in Appendix B.

Use of capital and lifecycle cost models in assessing EcoHomes and CO 2 improvement options

5.9 The completed capital and lifecycle cost models for the baseline dwellings have been used to assess the cost implications of a range of potential options for improving the EcoHomes and CO 2 performance of the dwellings. The output from this exercise is presented in chapters 6 and 7.

Page updated: Tuesday, August 05, 2008