Decision made:
It was AGREED:
a. The project is underway and due to open the Woking College element of works in September 2023. The completion of elements of the community works (funded by YFS) is intrinsic to meeting this deadline.
b. The contingency funding amount included within the original grant award (£80,000) is also being claimed, however the additional 10% is required to meet inflation related increased costs.
The original YFS funding application of £982,389 was prepared by Old Woking Community Centre Association, in June 2022. It was based on preliminary designs and estimated costs that were available at that time.
Tender prices have exceeded the grant award. This has in part been due to the sudden and significant inflation rises, which have been widely reported in the press, with inflation running above 11%. Construction costs are no exception to this sudden inflation spike, and this can be seen reflected in the various published indices.
All 3 indices broadly show an annual inflation rate of 9%. The midpoint of the construction period for the YFS funded works, is June 2023, which is 12 months from the date on which the funding application was submitted. An inflationary price rise of £982,389 x 9% = £88,415, has been included in the tenders received.
One example that demonstrates inflation is the air source heat pump, which was originally costed at £60,000 based on 2 nr 40 kW units, i.e. a total of 80 kW (£750/kW). It is now proposed to install a single 66.6 kW unit, at a cost of £55,870 (£839/kW). This is an inflation increase of just under 12%.
This report seeks to support the applicant request for additional funding to cover this unexpected and significant rise.
Officers consider that the applicant has been proactive in managing the cost increases by reviewing costs and removing some scope.
[1] Cabinet approved the creation of an inflation hardship contingency, to manage the risk of construction and other inflation levels in YFS projects and delegate to the Executive Director of Customer & Communities and the Deputy Chief Executive & Executive Director of Resources, in consultation with the Cabinet Member for Communities & Community Safety and the Cabinet Member for Finance & Resources the ability to, in exceptional circumstances, award up to 10% of the bid value when presented with robust evidence that the variance is caused by the movement in the construction market, or inflation increases, since the original bids were submitted. The contingency will be met from the existing overall YFS programme allocation
It was AGREED:
a. The original grant award for £586,396 was granted 06/10/21. An additional 10% inflation hardship claim of up to £58,640 is allowable, and fully in line with, the Cabinet decision from November 2022.[1]
b. The project has not yet started. The funding agreement is still being negotiated following an update to the tendered costs following Cabinet approval and a review of how to address the subsequent funding gap.
c. Costs have increased due to increased material and labour costs across the build, including construction, electrics and plumbing. Costs have been evidenced and assessed as reasonable.
d. The contingency funding amount included within the original grant award (£102,790) has been amended to 5% of the new build cost (£67,511) and is also being claimed towards the increased costs, however the additional 10% is also required to meet inflation related increased costs.
e. There remains a funding gap of £158,221. It is proposed that the applicant review further other funding options, fundraising and/or a further review of scope to remove or defer items. Whilst not ideal this is a necessary compromise in the current challenging inflationary environment.
f. It is proposed to complete the funding agreement including this 10% funding (total YFS funding £645,036).
The project cost changes and reasons are detailed below:
Activity |
Cabinet Paper (Sept 21) |
New tender (Jan 23) |
New build work – Substructure, roof, walls, stairs, external windows and doors |
£427,815 |
£505,050 |
Internal works, finishes and fictures & fittings |
£240,538 |
£281,810 |
Mechanical and electrical |
£143,245 |
£204,255 |
External works including car park surface, paving, bin store, drainage, services |
£76,112 |
£113,615 |
Preliminaries - full build up |
£104,950 |
£135,000 |
Overheads and profit |
£88,771 |
£110,473 |
Sub total Build Cost |
£1,081,431 |
£1,350,203 |
Professional fees for Architect, QS, and all other consultants as commissioned by the architect |
£54,100 |
£47,543 |
Equipment and materials |
£10,000 |
£0 |
Sub total |
£1,145,531 |
£1,397,746 |
Contingency 5% including an element for inflation 4.5% of building supplies |
£102,790 |
£67,511 |
Total |
£1,248,321 |
£1,465,257 |
*5% of build cost
£586,396 |
Total YFS funding approved (inc contingency) |
£217,861 |
Shortfall requested |
£58,640 |
YFS 10% inflation – to be approved |
£645,036 |
Total YFS Funding (if 10% approved) |
£158,221 |
Remaining funding gap |
The increase in building costs is the result of Brexit, Covid and supply issues following the world unrest. The increase in build cost is 25%, in line with the current market.
Four contractors submitted bids in January 2023 as previous tenders had expired. The preferred contractor is the least expensive at £1,350,203.
Some scope has already been deferred to a later date, including:
· removal of the soft landscaping;
· consolidation of two function rooms.
· removal of A/V equipment
Officers consider that the applicant has been proactive in managing some of the cost increases.They have reviewed the costs and removed some scope. They feel the responsible way forward is a fixed price contract and have been meticulous with the tender document to detail every element to reduce surprises during the build.
The applicant believes removing any more scope would mean the Halls would not be able to be safely used. The tender only allows for basic decorations, sanitary fixtures and other fittings.
Officers consider that the remaining funding gap could be addressed through a combination of the following:
[1] Cabinet approved the creation of an inflation hardship contingency, to manage the risk of construction and other inflation levels in Your Fund Surrey projects and delegate to the Executive Director of Customer & Communities and the Deputy Chief Executive & Executive Director of Resources, in consultation with the Cabinet Member for Communities & Community Safety and the Cabinet Member for Finance & Resources the ability to, in exceptional circumstances, award up to 10% of the bid value when presented with robust evidence that the variance is caused by the movement in the construction market, or inflation increases, since the original bids were submitted. The contingency will be met from the existing overall Your Fund Surrey programme allocation
It was AGREED:
1. to fund up to an additional 10% of the original funded value (up to £50,000) for increased costs relating to current inflation levels towards Your Fund Surrey project CF171 Leatherhead & Dorking Gymnastics.
a. The original grant award for £500,000 was granted 05/07/2022. An additional 10% inflation hardship claim of up to £50,000 is allowable, and fully in line with, the Cabinet decision from November 20221.
b. Works are currently underway and approaching fit-out of the new building.
c. Costs have increased due to increased material and labour costs across the build, including construction, electrics and plumbing. The evidence provided by the applicant sufficiently demonstrates the impact of inflationary pressures on the project.
d. Contingency funding included within the original grant award (£63,000) is also being claimed towards increased costs, however the additional 10% is also required to ensure successful completion of the build and achievement of the assessed community benefits.
The remaining build costs are £116,406 The project cost changes are detailed below:
CF171 Leatherhead & Dorking Gymnastics Cost Breakdown |
2020 quote |
Jan-23 Uplift |
Reason for change |
Steel work |
£103,840 |
£45,690 |
Price increase at 40% |
Roof covering |
£67,500 |
£22,275 |
Price increase at 30% |
Cladding |
£48,250 |
£15,923 |
Price increase at 30% |
Shutters & fire doors |
£19,500 |
£5,363 |
Price increase at 25% |
Mechanical & Electrical |
£83,950 |
£23,086 |
Price increase across the board at 25% |
Additional works required to reception area |
£0 |
£4,069 |
Structural issue |
Total additional cost |
£116,406 |
|
Total grant award including contingency |
£500,000 |
|
Grant paid to date |
£481,798 |
|
Grant balance |
£18,202 |
|
Outstanding balance to be funded: |
£116,406 |
|
|
Balance of YFS grant funding |
£18,202 |
|
|
10% extra YFS inflation hardship contingency |
£50,000
|
|
|
Balance to be funded by applicant |
£48,204 |
|
|
It was AGREED:
a. The original grant award for £518,354 was granted 09/12/21. An additional 10% inflation hardship claim of up to £51,835 is allowable, and fully in line with, the Cabinet decision from November 2022.[1]
b. Works are currently underway and approaching fit-out of the new building.
c. Costs have increased due to increased material and labour costs across the build, including construction, electrics and plumbing. Costs have been evidenced and assessed as reasonable.
d. Contingency funding included within the original grant award (£37,676) is also being claimed towards the increased costs, however the additional 10% is also required to ensure successful completion of the build and achievement of the assessed community benefits.
The remaining build costs are £113,700. The project cost changes and reasons are detailed below:
CF104 Normandy Community Shop and Café Cost Breakdown |
Nov-21 |
Jan-23 |
Reason for change |
|
||
Site setup |
£5,403 |
£4,500 |
|
|
||
Foundations and building base |
£44,862 |
£48,515 |
Complications in groundworks |
|
||
Project/site management, professional fees, evaluation |
£34,120 |
£38,036 |
Increase in lease fees |
|
||
Surveys, structural and CDM engineers, building regs and planning |
£15,368 |
£7,696 |
|
|
||
Construction of building |
£226,478 |
£262,117 |
Increased materials and labour costs |
|
||
Scaffolding and basic materials |
£9,201 |
£20,997 |
Further electrics required, also increased labour and materials costs |
|
||
Carpentry, Electrics and Plumbing |
£69,964 |
£122,876 |
Roof - increased material and labour costs |
|
||
Further electrics required for heating and ventilation, also increased labour and materials costs |
|
|||||
2nd fix plumbing - increased materials and labour costs |
|
|||||
Drainage, services, pathways |
£49,746 |
£54,224 |
Extra work laying electricity cable by tunnelling & delays connecting requiring generator hire |
|
||
Plastering, decorating, finishing, security |
£25,535 |
£33,127 |
Expected volunteers to be able to paint interior but decided professional needed due to working at height |
|
||
Total |
£480,678 |
£592,089 |
|
|
||
Grant paid to date |
£478,389 |
|
||||
Remaining funding required = new budget less grant paid to date |
£113,700 |
|
||||
to be funded by: |
|
|
||||
Balance of YFS grant funding |
£2,289 |
|
||||
YFS contingency |
£37,676 |
|
||||
10% extra YFS inflation hardship contingency (the subject of this decision report) |
£51,835 |
|
||||
VAT (YFS paid some VAT to help with cashflow – this is what the project owes SCC and will be deducted from future payments) |
£20,061 |
|
||||
Balance to be funded by Applicant |
£1,839 |
|||||
[1] Cabinet approved the creation of an inflation hardship contingency, to manage the risk of construction and other inflation levels in Your Fund Surrey projects and delegate to the Executive Director of Customer & Communities and the Deputy Chief Executive & Executive Director of Resources, in consultation with the Cabinet Member for Communities & Community Safety and the Cabinet Member for Finance & Resources the ability to, in exceptional circumstances, award up to 10% of the bid value when presented with robust evidence that the variance is caused by the movement in the construction market, or inflation increases, since the original bids were submitted. The contingency will be met from the existing overall Your Fund Surrey programme allocation