For certain variables it seems more appropriate to express
the initial discrepancy between the figures from the housing association
model and the CAPACITY model as a “relative reconciliation
factor” eg 0.95 or 1.07. This would be where an annual incremental
real growth factor is thought likely to be the reason for the difference
eg rental growth. The factor would then be applied to the unflexed forecast
and to any flexed forecast, thereby increasing or decreasing the initial
forecast by the appropriate percentage eg -5% or +7%.
For other variables it seems more appropriate to express the initial discrepancy
as an “absolute reconciliation factor” eg +58 or -1,060. This
would be where an occasional step-change is most likely eg balance sheet
value adjustment. This absolute amount would then be added to or subtracted
from the unflexed forecast and any flexed forecasts.
The list of reconciliation factors below shows which have been designated
as “relative factors” and which as “absolute factors.”
This choice of relative versus absolute expression of the reconciliation
factor has no differential effect on the unflexed forecasts, only on the
flexed forecasts.
|
Total Property-based Activities
Rents receivable
Service charges
Charges for support services
Capital expenditure
SHG received
Revenue from sale
SHG repaid
Accumulated capital grant
Expenditure
Management costs
Service costs
Care/support costs
Major repairs and maintenance costs
Ongoing repairs and maintenance costs
Profit on sale of fixed assets
Social Housing Non-property based
Income
Expenditure
Other
Accumulated depreciation
Non-cash items
Other fixed assets
Changes in NWA (net working assets)
Cash movements
Long-term debt
Housing properties at cost
Reserves
Interest receivable & similar
receipts
Home-buy loan
Home-buy grant
Home-buy grant / loan surplus / deficit
Home-buy charges / income |
I&E
I&E
I&E
CF
CF
CF
CF
BS
I&E
I&E
I&E
I&E
I&E
I&E
I&E
I&E
BS
CF
BS
CF
CF
BS
BS
BS
I&E
BS
BS
CF
I&E |
relative
or absolute
relative
relative
relative
relative
relative
relative
relative
relative
relative
relative
relative
relative
relative
relative
relative
relative
absolute
absolute
absolute
absolute
absolute
absolute
absolute
absolute
absolute
absolute
absolute
absolute
absolute |