The Housing Revenue Account
Overview
The Council is required by the Local
Government and Housing Act 1989 (section 74) to keep a Housing
Revenue Account (HRA) which records all revenue expenditure and
income that relates to the provision of council dwellings and
related services. The use of this account is heavily prescribed by
statute and the Council is not allowed to fund any expenditure for
non-housing related services from this account.
At 31 March 2007 the Council had 3,147
dwellings, including shared ownership dwellings. This number
is expected to go down by about 42 properties over the medium term
due to Right to Buy sales and the lack of any new build or
acquisitions. Although the Council’s housing stock has
reduced by approximately 10% over the past 5 years it still has
management responsibilities for flats sold under a long
lease.
In the future it is intended that the
reduction in dwellings will be compensated for by the provision of
new housing stock that will be planned for through Housing
Associations within the District.
The HRA 30 Year Business Plan
Over the course of 2008/09 the HRA Business
Plan will be reviewed and updated. The current business plan
clearly indicates that the Council can maintain its properties to
the Decent Homes Standard for the full 30 years of the plan (which
runs to 2036). The plan does however show that at the time of
drafting a revenue deficit was anticipated after 2013, although the
latest estimates indicate that this in not now likely to happen for
a number of years later. The options that are available to
ensure that a surplus is able to be sustained will be considered as
part of drafting the new business plan and a set of actions planned
for, which could include a reduction in the annual revenue costs,
stock transfer of some or all of the houses and the achievement of
efficiency savings through joint working with neighbouring
councils.
Changes to Relevant Legislation
Changes to the law in 2007 gives the
Government powers to allow local authorities to opt out of the
housing revenue account subsidy system, provided that they can
become self-financing from rental income. The implications of
this will be reviewed as part of the new Business Plan, which will
form the basis of the HRA elements of the next Medium Term
Financial Plan.
Developing the Three-Year Housing Revenue Account
The Housing Revenue Account Budget
Strategy
The main strategic objectives of the Housing
Revenue
Account, which provide the underlying
principles for financial planning are summarised in the box
below. This strategy accords with the current HRA 30 Year
Business Plan and has been used as the basis on which this Medium
Term Financial Plan has been developed.
The Council’s Housing Revenue Account Strategy is:
- to maintain a Housing Revenue Account that is
self-financing and reflects both the requirements of residents and
the strategic visions and priorities of the Council.
- to achieve the Government’s “target” rent
level by 2012 (currently a consultation paper has been issued that
may revise this).
- that the major repairs allowance, current
borrowing consent and available rental income is directed to
sustain the maintenance and improvement programme required to
achieve the Decent Homes Standard by 2010.
- to maximise the recovery of rental incomes by
reducing the number of void properties and minimising the level of
rent arrears and debt write offs.
- to maintain a level of HRA reserves
consistent with the HRA Business Plan (a target level for HRA
reserves will be set once the HRA Business Plan has been
updated).
As with the General Fund Revenue Account, the
HRA budget is arrived at after the consideration of inflationary
increases; growth in expenditure arising from service led demands
and other pressures; reductions in expenditure through the
realisation of efficiencies; and changes in income through rent
increases and the impact of the sale of council houses.
Budgetary Growth
Inflationary Increases
The HRA is charged with costs that relate to
the day-to-day maintenance of the Council’s housing stock, which
includes supplies and services on improvement and repairs to the
buildings, as well as the cost of council employees that are
involved in the management of the housing function.
In line with the budget assumptions for the
General Fund Revenue Account, growth has been factored in for pay
increments and an annual cost of living rise of 2.75% (as with the
General Fund only 2.5% of this relates to budgetary growth, the
rest is being funded from the existing budget for the Benenden
Health Scheme). Inflation has been provided for only where it is
contractual or has been previously notified e.g. utilities, with
RPI having been assumed at 3%.
Budget Reductions
Review of Existing Budget Provisions
As with all budget development the starting
point is a review of existing budget provisions against income and
expenditure projections for the previous year, which is used to
identify possible areas of over–estimation of expenditure budgets
and under-provision for income targets. This has been done as
part of developing this medium term plan and as a result the level
of bad debt provision is able to be reduced in the first year by
£56k, this is a prudent reduction and it may be possible to realise
even greater savings in the future, which will be reviewed as part
of developing the next medium term financial plan.
Efficiency Savings
As a result of improved management of some of
the Council’s maintenance contracts and a more strategic approach
to planning for repairs and maintenance works, efficiency savings
have been able to be identified which have been factored into this
medium term plan. The MTFP also reflects savings that are
anticipated in energy costs, which have come about as a result of
the new fixed term contract for heating and the programme of
over-cladding to HRA Properties that has been in place in recent
years.
Although it is too early to reflect in this
plan, the Council is exploring the possibility of entering into a
joint arrangement with other councils to collaborate in the letting
of a single maintenance contract for housing repairs and
maintenance services. This would be expected to bring
significant improvements in value for money and could also
potentially deliver substantial financial savings in the medium to
long term.
The Council will continue to explore all
options to improve efficiencies and with the planned revision of
the 30 year HRA Business Plan more firm projections on future
savings will be able to be made in the next Medium Term Financial
Plan.
Increased Income
The Council receives income from a variety of
sources in respect of its council houses, including that raised
from rents and from service charges to residents of flats for
communal services in order to recover its costs.
Service Charges
Due to the Authority entering into fixed term
utility charges for heating and seeing the benefits of the
over-cladding to HRA Properties, a reduction in the heating service
charges to Tenants is proposed, which will match the reduction in
expenditure planned for on this heading. The MTFP also allows
for “un-pooled” service charges to increase in line with the
Government’s guidelines set out in the Subsidy Determination by
4.4% (RPI at 3.9% + 0.5%).
Rents
Since April 2002 rents have had to be
calculated according to a nationally determined formula that takes
into account relative property values at January 1999, local
earnings levels and the number of bedrooms of individual
properties. The process by which the actual rent for each
property moves from its current level to its target level is called
rent restructuring.
Rent restructuring is a ten-year process and
the target rent will increase by above inflation over this time,
although actual rents may only increase by a given percentage
determined by the Government. In practice, the Council uses
the Government rent guidelines to determine its rent increases and
under rent restructuring and current information available Thanet’s
rents are forecast to become the lowest in Kent.
For budgetary purposes over the medium term is
has been assumed that rents will be increased by 4.4%, which
is in line with latest inflationary rates determined by the
Government. Garage rents have also been shown to increase by
4.4 %. Future years have taken the average of the
inflationary rates determined by Government over the last 5 years,
therefore 3.8% has been assumed.
HRA Investment Income
As a result of the interest rates being higher
in recent months than they have in the last couple of years the
budget for this heading will be increased in 2008/09 and be held at
the same level for the following two years of this plan, on the
assumption that the current level of rates will hold over the
medium term.
The Housing Revenue Account Subsidy
The Government pays local authority housing
authorities a housing subsidy to cover any shortfall between
expenditure and income on the HRA, although where there is a
surplus the Government recovers this by way of a negative
subsidy. The MTFP assumes that Thanet will have a negative
subsidy over the next three years, which will need to be paid over
to the Government in 2008/9 based on provisional notifications
received. It is felt to be unlikely that the final subsidy
figure will vary significantly from the provisional one.
HRA Reserves
The Council keeps two HRA specific reserves
that are allowable under statute; the HRA Repairs Reserve and the
HRA Major Repairs Reserve. These are explained in more detail
below.
Housing Revenue Account Repairs Reserve
This reserve is funded from annual
contributions from the Housing Revenue Account and is used to meet
expenditure on revenue repairs, maintenance works and capital works
to HRA properties. There must always be sufficient budget in this
to cover the planned expenditure. The Medium Term Financial Plan
for the HRA shows a decrease of £589K in 08/09 due to a
contribution to the HRA Capital Programme.
Housing Revenue Account Major Repairs Reserve
Within the HRA Subsidy is a Major Repairs Allowance (MRA) that
reflects the need to replace building components as they wear
out. The Council is required to place this MRA into a Major
Repairs Reserve until it is needed to fund HRA capital
projects. This funding has enabled the Council to
maintain the housing stock in a good condition and as a result it
is likely to be able to meet the target to deliver decent homes to
all social sector tenants by 2010 that was part of the first Public
Service Agreement. This Medium Term Financial Plan allows for
increases in the MRA due to inflation which are partially offset
due to changes in stock each year and assumes that the MRA will be
fully utilised every year over the medium term.
The Medium Term HRA Budget Requirements
The changes that are outlined in the
paragraphs above have been applied to the existing budget for the
Housing Revenue Account and the resulting financial projections for
the HRA over the next three years are summarised in Table 10
below.
Table 10 - The Medium Term Housing
Revenue Account Budget 2008 - 2011
|
|
2008/09
|
2009/10
|
2010/11
|
|
|
£’000
|
£’000
|
£’000
|
|
EXPENDITURE
|
|
|
|
|
|
|
|
|
|
Repairs and maintenance
|
4,111
|
4,129
|
4,178
|
|
Supervision and management – General
|
2,685
|
2,754
|
2,831
|
|
Supervision and management – Special
|
583
|
598
|
615
|
|
Rents, rates, taxes and other charges
|
13
|
13
|
14
|
|
Negative HRA Subsidy Payable
|
73
|
294
|
727
|
|
Bad or doubtful debts provision
|
174
|
174
|
174
|
|
Cost of Capital Charge
|
0
|
0
|
0
|
|
Depreciation/impairment of fixed assets
|
2,231
|
2,241
|
2,254
|
|
Debt Management Costs
|
5
|
5
|
5
|
|
Gross Expenditure
|
9,875
|
10,208
|
10,798
|
|
INCOME
|
|
|
|
|
Dwelling Rents (gross)
|
-10,320
|
-10,685
|
-11,062
|
|
Non-dwelling Rents (gross)
|
-214
|
-218
|
-222
|
|
Charges for services and facilities
|
-248
|
-255
|
-264
|
|
Contributions towards expenditure
|
-208
|
-208
|
-208
|
|
HRA subsidy receivable
|
0
|
0
|
0
|
|
Income
|
-10,990
|
-11,366
|
-11,756
|
|
Net Costs of Services
|
-1,115
|
-1,158
|
-958
|
|
Asset Interest Charge
|
1,454
|
1, 476
|
1,289
|
|
HRA Investment Income
|
-339
|
-318
|
-331
|
|
Net Operating
Expenditure/Income(-)
|
0
|
0
|
0
|
|
Housing Revenue Account
Balance:
|
|
|
|
|
Surplus(-)/Deficit at Beginning of Year
|
-3,328
|
-3,328
|
-3,328
|
|
Surplus(-)/Deficit For Year
|
0
|
0
|
0
|
|
Surplus(-)/Deficit at End of
Year
|
-3,328
|
-3,328
|
-3,328
|