Private Housing Retrofit Boreholes

This section illustrates the costs of upgrading the heating and hot water systems in 24 private houses. The scheme features either an individual Kensa Shoebox Heat Pump or Evo Heat Pump in each house, connected to a Shared Ground Loop Array of boreholes

We have provided a ground source heat pump design with schematic drawings and ground source heat pump installation costs for both self-financed and funded split ownership shared ground loop array options versus electric night storage heater alternatives.

zosia-korcz-679292-unsplash

Example: Finances

Kensa has calculated example costs below to illustrate the upfront finance required for self-financed and funded split ownership Shared Ground Loop Arrays in large private housing estates featuring the Kensa heat pumps.

For a bespoke quote, please click here.

Heat Pump System

System architectureShared Ground Loop Arrays
Total heat pump capacity139.03kW
Equipment type12 x 6kW Shoebox & 12 x 7kW Evo
Design conditions0/50°C
Potable DHW temp60°C
Integral immersion heatersNo (DNO friendly)
Ground array typeBoreholes
Total depth of boreholes2,657 metres
*Boreholes based on average ground conductivity. Average 18 sq/m per property – each borehole serves a minimum of 2 properties.

 

Total Project Costs, Savings & Returns vs Electric NSH

 

Kensa Ground Source Heat Pumps & Shared Borehole Ground Array

Electric NSH
Finance OptionSelf-FinancedFunded Split OwnershipSelf-Financed
Lifetime Expectancy: ApplianceUp to 20 yearsUp to 20 yearsUp to 10 years
Lifetime Expectancy: InfrastructureUp to 100 yearsUp to 100 years-
Carbon Saved vs. Electric (over 20 years)*3,570 TCO²3,570 TCO²-
Local NOx emissions Saved vs. Gas**13 kgNOx/y13 kgNOx/y13 kgNOx/y
Appliance & Infrastructure Cost ^£432,270£203,190£117,097
Running Cost Savings vs. Electric (over 20 years) ***£358,470£358,470-
Servicing Costs Per Property (over 20 years)****£2,000£2,000£2,000
ECO Funding Contribution£49,986£49,986Not eligible
RHI Income (over 20 years)*****£585,305.50-Not eligible
Net cost (after 20 years)******£203,022 profit£153,204 cost£117,097 cost
*Carbon saving based on carbon emissions of 0.519kgCO2/kWh for electric. Assumes 100% efficiency for electric and 300% efficiency for ground source heat pumps.**NOx emission based on 44mg per kWh based on a worcester greenstar combi. ***Based on electric at 15p/kW/hr and COP of 3. ****Ground source heat pumps have no requirement for annual maintenance. However, it is good practice for the heating distribution system to be proactively checked and maintained to ensure optimum performance G3 Cylinder check will be requried. *****The non-domestic rhi is a 20 year index linked funding stream which assumes inflation at 3%. ******Net cost does not include servicing and running costs. ^ Retrofit costs include internal fit out i.e. new radiator systems. Tenant network connection fee applies.
Please note: The Non-Domestic RHI has now ended. Visit Kensa Heat Pumps to explore current funding options.

Example: Capex

Cumulative Deficit / Surplus Over 20 Year RHI Period

private houses retrofit capex graph

Counterfactual based on electric NSH costs
Please note: The Non-Domestic RHI has now ended. Visit Kensa Heat Pumps to explore current funding options.
get a quote

Smaller project?

Kensa Heat Pumps can help!

 

Visit our sister site www.kensaheatpumps.com for smaller scale costed examples and advice from the UK’s number one ground source heat pump supplier and manufacturer.

go to kensaheatpumps.com
KensaHP image square

Related Content

Funded ground arrays for new build housing front cover

Brochures: Funded Split Ownership for Shared Ground Loop Arrays

Download Kensa’s two-page guide to funded Shared Ground Loop Arrays in new build developments, including funded project examples and details of the funding mechanism.