HRA Rent and Budget Setting 2019/20
1
HRA Rent and Budget Setting 2019/20 1 The Housing Revenue Account - - PowerPoint PPT Presentation
HRA Rent and Budget Setting 2019/20 1 The Housing Revenue Account The Housing Revenue Account (HRA) is a ring fenced account which cannot be subsidised from the General Fund and any surplus or deficit in the HRA is carried over to the next
1
2
3
4
5
6
7
8
Bedrooms % of dwelling stock Avg weekly rent 2018/19 Avg weekly rent 2019/20 Average Decrease % Decrease Studio 3.79% £77.21 £76.44 £0.77 1% 1 Bed 27.91% £91.41 £90.50 £0.91 1% 2 Bed 35.03% £104.40 £103.36 £1.04 1% 3 Bed 26.34% £120.39 £119.19 £1.20 1% 4 Bed 5.62% £138.91 £137.52 £1.39 1% 5 Bed 0.95% £151.71 £150.19 £1.52 1% Over 5 Bed 0.36% £163.56 £161.92 £1.64 1%
9
10
11
Service Charge 2018/19 (per week) 2019/20 (per week) Movement
Common service charges Caretaking £0.94 £1.34 £0.40 Grounds Maintenance £1.39 £1.25 (£0.14) Estate Cleaning £6.34 £5.71 (£0.63) Communal Lighting £2.94 £2.48 (£0.46) Disinfestation £0.76 £0.74 (£0.02) Total £12.37 £11.52 (£0.85) Heating and Hot Water (Average) £10.47 £10.35 (£0.12)
12
Service Charge 2018/19 (per week) 2019/20 (per week) Movement
Specific service charges TV Aerial £0.23 £0.13 (£0.10) Concierge £18.03 £16.56 (£1.47) CCTV £2.44 £2.74 £0.30 Door Entry – Audio £1.55 £2.23 £0.68 Door Entry – Video £2.34 £3.19 £0.85 Total £24.59 £24.85 £0.26
13
14
Service Charge 2018/19 (per week) 2019/20 (per week) Movement
Garages Category A – T enants £19.00 £19.00 £0.00 Category B – Resident Leaseholders £22.50 £22.50 £0.00 Category C – Non-Residents £36.00 £36.00 £0.00 Category D – Blue Badge Holders £0.00 £0.00 N/A Category E – Council Interest Dispensations* £0.00 - £36.00** £0.00 - £36.00** £0.00 Sheds General £3.00 £3.00 £0.00
* Garages that are currently let for either community use or under special arrangements due to non-uniform size **Level of charge to be agreed by Director of Housing Services
Service Charge 2016/17 Charge (per week) 2017/18 Charge (per week) 2018/19 Charge (per week) 2019/20 Charge (per week) Common service charges Caretaking £1.40 £1.27 £0.94 £1.34 Grounds Maintenance £1.46 £1.38 £1.39 £1.25 Estate Cleaning £6.50 £6.40 £6.34 £5.71 Communal Lighting £2.90 £2.85 £2.94 £2.48 Disinfestation £0.82 £0.77 £0.76 £0.74 Total £13.08 £12.67 £12.37 £11.52 Heating and Hot Water (Average) £15.02 £11.01 £10.47 £10.35
15
Service Charge 2016/17 Charge (per week) 2017/18 Charge (per week) 2018/19 Charge (per week) 2019/20 Charge (per week) Specific service charges TV Aerial £0.27 £0.26 £0.23 £0.13 Concierge £16.34 £18.53 £18.03 £16.56 CCTV £2.33 £2.42 £2.44 £2.74 Door Entry – Audio £1.47 £1.53 £1.55 £2.23 Door Entry – Video £2.23 £2.32 £2.34 £3.19 Total £22.64 £25.06 £24.59 £24.85
16
Service Charges (per week) 2016/17 2017/18 2018/19 2019/20 Garages Category A – T enants £12.23 £12.23 £19.00 £19.00 Category B – Resident Leaseholders £12.23 £12.23 £22.50 £22.50 Category C – Non-Residents £21.06 £30.00 £36.00 £36.00 Category D – Blue Badge Holders £0.00 £0.00 £0.00 £0.00 Category E – Council Interest Dispensations* £0.00 £0.00 £0.00 - £36.00 £0.00 - £36.00 Sheds General £1.00 £1.00 £3.00 £3.00
17
18
Dwelling rents, 78p Tenant service charges, 8p Leaseholder service charges, 7p Non-dwelling rents, 3p Interest and other income, 3p Contributio n from Balances, 1p
19
Management, 37p Provision of services, 9p Repairs, 17p Other Expenditure, 3p Provision for bad debt, 1p Depreciation, 19p Cost of debt, 12p Revenue Financing of Capital, 2p
Income 2018/19 2019/20 Dwelling Rents 77p 78p Tenants Service Charges 10p 8p Leaseholder Service Charges 7p 7p Non Dwelling Income 2p 3p Interest & Other Income 4p 3p Contribution from Balances 0p 1p Total 100p 100p
20
Expenditure 2018/19 2019/20 Management 34p 37p Provision of Services 8p 9p Repairs 18p 17p Other Expenditure 5p 3p Provision for Bad Debt 3p 1p Depreciation 17p 19p Cost of Debt 12p 12p Contribution to Reserves 3p 2p Total 100p 100p
21
The movement in Management costs is the result of the re-mapping of costs under different headings, for example from other expenditure
22