This content has been automatically generated from the original PDF and some formatting may have been lost. Let us know if you find any major problems.
Text in this format is not official and should not be relied upon to extract citations or propose amendments. Please see the PDF for the official version of the document.
STATES OF JERSEY
r
LE COIN FLATS, ANN STREET, ST. HELIER: SALE
TO THE JERSEY HOMES TRUST
Lodged au Greffe on 17th February 2004 by the Housing Committee
STATES GREFFE
PROPOSITION
THE STATES are asked to decide whether they are of opinion
( a) to approve the sale of Le Coin Flats, Ann Street, St. Helier to the Jersey Homes Trust for the
nominal sum of £10, and otherwise on such terms and conditions as may be agreed by the Finance and Economics Committee, for the redevelopment of 7 x one-bedroomed, 14 x 2- bedroomed and 2 x 3-bedroomed flats, with associated parking and amenity facilities;
(b ) to authorise the Attorney General and the Greffier of the States to pass the necessary contracts on
behalf of the Public of the Island.
HOUSING COMMITTEE
Notes: 1. The Environment and Public Services Committee granted planning permission for the scheme on
28th March 2003.
2 . T he Finance and Economics Committee supports the sale of the freehold of the Le Coin Flats to the
Jersey Homes Trust for the nominal sum of £10. The Committee agrees to provide a maximum sum of £100,000 development subsidy, to be made available from the Housing Development Fund. The Committee also recognises the opportunity cost of not achieving a capital receipt for the land, however, as the site was acquired for social housing development purposes, its alternative market value would not be realised. The Committee expects anticipated growth in rent rebate payments, resulting from the proposal to be met from within the Housing Committee's existing cash limits, and notes that the transfer is in accordance with the Housing Committee's strategy to encourage, where appropriate, the private sector to engage in the provision of social housing.
REPORT
Introduction
The current site contains an early 1960s building comprising 16 x 2-bedroomed flats on 4 storeys. The building is of typical construction for the time; single glazing, cold bridges, timber flat roof, nature of construction, age and dilapidation all of which contribute to a building with serious problems. Outbuildings include a number of single- storey tenant sheds and limited parking and amenity facilities.
The estate was identified a number of years ago as being suitable for redevelopment by a housing trust given the lack of alternative public funding. However, it was agreed that if these sites were to be transferred, they would be with vacant possession. All of the tenants have been re-housed in alternative social rented accommodation.
The Scheme
The Housing Committee commissioned Axis Mason, Architects to prepare a feasibility study for the redevelopment of the site. The approved scheme comprises a new 4-storey building with integral parking and improved amenity facilities. The accommodation will include 7 x one-bedroomed, 14 x 2-bedroomed and 2 x 3- bedroomed flats.
The scheme has been designed to allow for possible further expansion along Ann Street. The Jersey Homes Trust is currently undertaking a development of social rented accommodation known as Clement Court, further along Ann Street.
Jersey Homes Trust
The Jersey Homes Trust is an association incorporated under the provisions of the Loi (1862) sur les teneures en fidéicommis et l'incorporation d'associations for the purpose of providing residential accommodation to persons in need.
The Trust is now a major provider of social rented accommodation in the Island, with recent housing completions at – Victoria Place on the Waterfront, Parkside in Pierson Road, and John Wesley Apartments in Cannon Street.
The contract of sale will include previously agreed clauses which restrict the future use of the site for social rented accommodation and place restrictions upon the onward sale of the property.
Funding
The funding for this project will follow precedent. The Jersey Homes Trust will borrow the capital funding from the private sector, to be repaid over a maximum period of 25 years, subject to the necessary Letters of Comfort being issued by the Finance and Economics and Housing Committees. An interest subsidy will be paid by the States to the Trust on any interest paid above 4% over the period of the loan.
The intention is to sell for the nominal sum of £10, as the anticipated rental income stream will not cover the full cost of the development. A copy of a Debt Redemption Model is attached to this proposition, which gives an indication of the costs of the project. It is for guidance purposes only, as final costs will not be known until detailed design has been completed and tenders received. The detailed financial arrangements are subject to the final approval of the Finance and Economics Committee. The Housing Development Fund will fund any interest and capital development subsidies.
Conclusion
It will be evident to Members that States' capital funding for this and other similar housing developments is not readily available, given the enormous demands on the public purse. However, the Committee needs to ensure that the social rented housing stock is properly maintained and where necessary improved. The Housing Committee has a unique opportunity to achieve this by using private sector funding. Housing Trusts have been very successful in providing social rented accommodation in the recent years and, they continue to be committed to carrying this policy forward, with the support of the Housing Committee on other urban development sites and those sites rezoned in the 2002 Island Plan.
The proposition, if approved, will not have any manpower implications for the Committee, but will affect its revenue budget with regard to the payment of rebate on some, or all of the new units, estimated to be in the sum of £103,084 per annum.
APPENDIX
Name of Scheme : Le Coin Rental Projections
Type of Units | Number of Units | Initial Fair Rents £ | Annual Rental Income £ |
3 Bed Flats 2 Bed Flats 1 Bed Flats | 2 14 7 | 200 175 140 | 20,800 127,400 50,960 |
Totals | 23 |
| 199,160 |
Capital Investment
Contract Works Land and legal costs Finance Costs Savings & Development Subsidy | £ 3,716,083 8,810 141,600 (160,000) |
Total | £3,706,493 |
Expenses as a Percentage of Parameters Rentals
Investment Fund Interest Rate Capital Fund Interest Rate Overall Interest Rate | 4.00% Variable |
Annual Inflation Rate | 3.50% |
Agents Fees 5.00% Service Charges 3.00% Maintenance 7.00% Voids 3.00% Total 18.00%
Year | Rentals £ | Interest £ | Expenses £ | Net Income £ | Loan Balance £ | States Subsidy £ | Assumed Borrowing Rate |
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 | 199,160 206,131 213,345 220,812 228,541 236,540 244,818 253,387 262,256 271,435 280,935 290,768 300,944 311,477 322,379 333,662 345,341 357,428 369,938 382,885 396,286 410,156 424,512 439,370 454,748 | 148,260 147,658 146,803 145,677 144,262 142,536 140,479 138,068 135,280 132,089 128,469 124,394 119,832 114,754 109,128 102,919 96,092 88,608 80,429 71,512 61,814 51,289 39,887 27,558 14,249 | 35,849 37,104 38,402 39,746 41,137 42,577 44,067 45,610 47,206 48,858 50,568 52,338 54,170 56,066 58,028 60,059 62,161 64,337 66,589 68,919 71,332 73,828 76,412 79,087 81,855 | 15,051 21,369 28,140 35,389 43,142 51,426 60,272 69,709 79,770 90,487 101,897 114,036 126,942 140,657 155,223 170,684 187,087 204,482 222,920 242,454 263,141 285,040 308,213 332,725 358,644 | 3,691,442 3,670,072 3,641,932 3,606,543 3,563,402 3,511,975 3,451,703 3,381,994 3,302,224 3,211,736 3,109,839 2,995,803 2,868,861 2,728,204 2,572,981 2,402,297 2,215,210 2,010,727 1,787,808 1,545,354 1,282,213 997,174 688,961 356,236 (2,408) | 73,829 73,401 72,839 72,131 71,268 70,240 69,034 67,640 66,044 64,235 62,197 59,916 57,377 54,564 51,460 48,046 44,304 40,215 35,756 30,907 25,644 19,943 13,779 7,125 (48) | 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% |
Initial Rental as a percentage Capital Invested 5.37% | Total States Subsidy 1,251,846 |
Note:
The Debt Redemption Model is an indication of the Trust's ability to repay the loan for the development where the interest rate payable by the Trust is capped at 4%. The Model assumes an average uplift in rents of 3.5% per annum over the period. The States through the Housing Development Fund meets the interest charges above 4% and the Model illustrates the cost to the States if the effective borrowing rate is 6% over the period.