business plan 2015 tristar homes limited
TRANSCRIPT
![Page 1: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/1.jpg)
1 | P a g e
Tristar Homes Ltd
Business Plan 2015/16
![Page 2: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/2.jpg)
2 | P a g e
![Page 3: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/3.jpg)
3 | P a g e
Contents
Page
No
Forward – Chair of Tristar Homes 4 1. The Thirteen Group and Partners 5 2. Business Context, Risks and Priorities 6 3. About Tristar Homes Ltd 9 4. Progress in 2014/15 11 5. Proposed plans for 2015/16 onwards 15 6. Performance Monitoring and Review 20 7. Summary of Financial Plan to 2019-20 21 8. Sensitivity Analysis 25 Appendix I – Summary of Business Plan Assumptions Appendix II – 30 Year Financial Projections Appendix III – Sensitivity Analysis Appendix IV – Thirteen Group Leadership Team Appendix V – Tristar Homes Board Directors
![Page 4: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/4.jpg)
4 | P a g e
Foreword – Chair of Tristar Homes
This is my first year as Chair of Tristar Homes, and the first year of Tristar Homes being
part of the Thirteen Group.
Looking back I am grateful for the solid foundations provided by the committed leadership
of my predecessor – John MacDougall. He not only oversaw the development of Tristar
Homes as an independent housing association but also guided us into the strong
partnerships of the former Vela Housing Group, and now Thirteen. The federated structure
of Thirteen provides both a collaborative and mutually supportive framework but also a
continuing focus by Tristar Homes on the housing and social needs of our Stockton-on-
Tees, and wider Stockton area, communities.
This revised and updated business plan continues to reflect that focus of activity: as the
major landlord in Stockton we continue to direct our efforts towards the delivery of
excellent services, maintaining good quality homes and estates and adding social value to
our neighbourhoods; in our regeneration role, we aim to be the neighbourhood anchor and
strategic partner in the communities we work in, to radically improve both the housing and
the wider social environment to create a landscape of successful, vibrant communities.
Whilst this ambition drives us forward we still face a challenging external environment.
Significant here is the continuing uncertainty of the local housing market, with competition
from low-cost, but often less secure private rented housing, and the now familiar welfare
reform agenda including now, the introduction of Universal Credit. This serves to make our
working environment less certain and more changeable than in the past and we are very
much aware of the need to provide even more responsive and flexible solutions to match
our future customers needs and aspirations. This then forms the backdrop to this year’s
business plan overview.
In response we have already put in place many new initiatives to both reinvest in our
existing stock, but to also re-align services and service standards to match increasing
customer demands. We also continue to develop our regeneration partnership
arrangements with Stockton Council, with ambitious plans being developed to transform
the Victoria Estate in central Stockton. And we will continue to review our delivery plans to
ensure continuing relevance and impact.
Finally I would like to take this opportunity to thank my fellow Board members for their
support and guidance, and to the Executive and their staff for their hard work delivering
services for Tristar Homes throughout this last 12 months.
Mark Simpson
Chairman – Tristar Homes Ltd
![Page 5: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/5.jpg)
5 | P a g e
1. The Thirteen Group and Partners
Background
The Thirteen Group was formed in April 2014 from the coming together of the two
existing housing groups of Fabrick and Vela. Both of these established groups already
operated in a defined geographical location, primarily the Tees Valley area but
extending across the North Yorkshire and North East of England.
As landlord and service provider Thirteen directly reaches out to more than 70,000
people. It had a first year turnover of over £150 million and an asset base approaching
£1 billion.
Group Company Structure
Created from a joining of equals, the Thirteen Group is based on a ‘federal’ structure of
five mutually supportive partner organisations:
Erimus Housing – managing around 11,400 properties in total and lead partner in
the Middlesbrough area
Housing Hartlepool – managing around 7,700 properties in total and lead partner
in the Hartlepool area
Tees Valley Housing– managing around 4,200 properties from York up to
Northumberland
Tristar Homes – managing around 10,400 properties in total and lead partner in
the Stockton area
Thirteen Care and Support – a care and support provider, based in Newcastle,
formed from the care and support services previously delivered by Norcare Ltd
and Tees Valley Housing
![Page 6: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/6.jpg)
6 | P a g e
Our collective values
The Thirteen Board has set out clear values that reflect not only the history and record of
the predecessor Fabrick and Vela Groups, but also the ambitions and culture of the new
Group and the Thirteen Partner Boards.
We are:
• passionate about our social purpose • flexible and open minded • professional and accountable • supporting entrepreneurship and solutions that deliver • showing respect and optimism • credible and ethical
As a not for profit business we exist to provide benefit to our communities. That is our
reason for existing, our mission and purpose. We are a social business.
These values help us to demonstrate how we care about the people and communities we
serve and the partnerships we develop. They illustrate the kinds of partners we want to
work with, those who share our values and our passion and commitment to help bring to
life the business we are striving to create.
2. Business Context, Risks and Priorities
Business Challenges In common with all housing providers we face immense challenges within the current and immediate social and economic climate. The economy remains located within a period of protracted slow growth and public expenditure is likely to remain highly restricted. Both the Thirteen Board and its Partner Organisations remain very much aware of the many key challenges, including: A continuing pressure on the financial position and status of many of our customers
and local communities, with greatly reduced prospects particularly for those in the 16 to 24 age bands;
More directly pressures resulting from the impact of welfare reforms, most notably the ‘bedroom tax’ and now Universal Credit, hardening the operating environment for social housing providers, and creating greater uncertainty for both individuals, communities and social housing businesses;
Continuing uncertainty within the economic and housing market despite some modest
improvement in the availability of mortgage finance;
![Page 7: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/7.jpg)
7 | P a g e
Social and demographic changes that continue to present specific needs gaps for those very elderly, in poor health or disabled and for the others who, collectively, remain the most vulnerable members of our communities.
The recent election now provides a degree of political certainty for a 5 year period, but with a reaffirmation of much of the existing welfare reform agenda. However, added now is the additional potential challenge of an extended Right to Buy and yet further escalation of the welfare reform. But this context also provides the challenge within which the Thirteen Group, and its
Partner Organisations, will flourish, drawing upon the immense capacity and capability
which the new Group has created.
Strategic Risks
The Group has reviewed its key strategic risks during 2014/15 and, looking forward, now
sees the key challenges to its strategic objectives as being:
Significant service delivery quality or failure
Failure to identify, understand and react to changes in market and impact of diversifying into non-core business activity
The volatility of our operating environment, and uncertainty of the political landscape, impacts on activity
Failure of, or too many, complex projects and/or opportunities, including partnership working issues
Failure to maximise use of assets to achieve Group objectives
Regulatory failure due to poor governance / assurance
Failure to deliver efficiencies specified in business case for merger
Failure to merge and integrate Group effectively / demonstrate effective leadership
Failure to secure funding and revenue - to deliver core business plus other opportunities
FRS102 and the impact that will have on decision making
Strategic Priorities
The Thirteen Board, along with the Thirteen Partner Boards, continues to focus on the
following strategic priorities – these inform and frame the focus of our work and activities:
Promoting Resilience and Sustainability
In our:
- Business;
- Assets;
- Customers and clients;
- Neighbourhoods and communities.
![Page 8: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/8.jpg)
8 | P a g e
Committed to Growth and Adding Value
- Developing aspirational homes and community facilities;
- Ensuring existing partnerships deliver;
- Forging new partnerships and making connections.
Building a Great Organisation
- Delivering profit for social purpose;
- Delivering great services;
- Generating social capital;
- Doing business in an ethical way;
- Investing, learning and innovating;
- Being well led and accountable.
As we begin our second year of operation as the Thirteen Group, the Group Board and the five Partner Boards, together with the Executive and wider management team, have collectively aligned themselves behind the immediate aim for 2015-16 of "Laying Firm Foundations". This strategic statement of intent re-emphasises the short-medium term objectives of
prioritising those activities that are core to our business and central to underpinning our
future growth, and helping enable Thirteen to become the organisation it aspires to be in
the future.
More specifically, the key priorities are:
Letting, managing and maintaining good quality homes;
Maximising rental and other income;
Completing a series of office accommodation moves;
Preparing for and implementing iPaCs - our new integrated property and customer services system;
Keeping us legal and safe; and
Continuing our work developing people and teams.
This immediate strategic objectives are reflected within this Tristar Homes strategic plan,
but are also embedded within the more detailed operational plans held with Group
Directorates, and informs the prioritisation of a range of corporate projects.
![Page 9: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/9.jpg)
9 | P a g e
3. About Tristar Homes Ltd
Constitution and Governance
Tristar Homes Ltd is a company limited by guarantee and operates as a subsidiary
(Landlord Partner) company within the Thirteen Group. The Board comprises up to 12
members, including Independent Directors, Local Authority nominated Directors, Tenant
Directors as well as a Lead Executive.
Tristar Homes was formed in December 2010 when it took over the ownership of the
former council housing stock following a positive ballot by tenants. Previously Tristar
Homes had been an arms length management organisation.
A multi-million pound investment programme is being carried out to ensure that all of our
homes exceed the decent home standard, which includes environmental work to ensure
our neighbourhoods are pleasant and safe places to live. Ongoing investment work will
continue to ensure all homes meet, and frequently exceed, this standard.
Key Areas of Focus
Housing Management & Leasehold Management
The most central and significant area of focus for Tristar Homes is as one of the four
Landlord Partners of the Thirteen Group. As a landlord, Tristar Homes is responsible for
overseeing performance and service development and delivery to more than 10,400
homes, primarily within the geographical boundaries of the Stockton on Tees Local
Authority but within some outlying locations too.
The housing stock profile, by Local Authority area, is summarised below:
Rental Stock Other
Local Authority
Darlington 36
Durham 17
Gateshead 26 2
Middlesbrough 66 28
Redcar 11 9
Stockton 9924 306
Sunderland 9 10
Total 10089 355
An important and continuing aspect in providing quality housing services has been
engagement with tenants and residents, given more focus in this last year through the
review of previous participatory mechanisms and the development of a new Thirteen-wide
Resident Involvement Framework. Two key elements in this new structure are the
![Page 10: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/10.jpg)
10 | P a g e
Customer Council and the Tenant Scrutiny Panel, both of which have representatives from
amongst the Tristar Homes tenant body.
Development and Regeneration Activity
As the major regeneration partner with the Local Authority, Tristar Homes plays a major role in physical and community regeneration, which includes the current regeneration of various estates at Mandale Park (Thornaby), Swainby Road (Norton), Parkfield and Mill Lane (Stockton), and Victoria Estate (Stockton).
Working in partnership with Stockton-on-Tees Borough Council, Tristar Homes have also worked on bringing a number of privately owned empty homes back into use, helping to stabilise areas of private sector housing subject to decay and abandonment.
Specialist Service Provision
In addition to providing general needs traditional social housing, some more specialist service developments have included:
Extra care housing for the elderly and those with related support needs in Middlesbrough and Billingham
Employability support, initially developed as part of the Vela Group but now provided as a value-added initiative across the Thirteen Group
A community fund of £40,000 – named ‘Buzzin’ - provided as part of our stock transfer offer promises. Funds are allocated to local providers to involve young people in positive activity and projects supported to date have covered a range of ages and activities, including cookery, skateboarding, and a volunteer project that targeted young men under 25 in the Roseworth area.
![Page 11: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/11.jpg)
11 | P a g e
4. Progress in 2014/15
The following table provides a summary of progress from the 2014/15 business plan key objectives. A number of these have been developed
into implementation stage and are now carried over into the 2015/16 plan, as detailed in Section 6.
Strategic Priority
Key Business Aim Priority Year 1
Performance Measure
Progress 2014/15
Building a Great Organisation
Integrate services within Thirteen Group [Business aim common to all Partner Boards]
1 Completion of integration plan 2014/15
Achieved Integration plan on track and Boards regularly updated
Review VFM strategy and embed VFM practices, to include:
Develop project review/appraisal approaches
Assess return on investment across different business streams
1 Complete annual VFM self-assessment [Sept 2014] Review VFM ambitions & plans annually
Achieved VFM completed on schedule & accessible on website Preparatory work for 2014/15 VFM self-assessment commenced.
Demonstrate Excellence in Governance
1 Achieve and maintain G1/V1 regulatory status across Group
Achieved V1/G1 confirmed Nov 2014
Review current position and develop series of key Operational delivery strategies
1/2 Review operational strategies to programme 2014/15
Achieved A schedule of new strategies brought forward & reported to Boards
![Page 12: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/12.jpg)
12 | P a g e
Strategic Priority
Key Business Aim Priority Year 1
Performance Measure
Progress 2014/15
Building a Great Organisation
Implement a pilot project to redefine the quality of home provided through installation of carpets (floor finishes) fitted white goods and full decoration etc.
1 Review pilot approach Quarter 3; Review Quarter 4
Partially Achieved Now within Allocations & Empty Homes Strategy review 2014: Strategy approved Quarter 3 Initial pilot scheme Quarter4
Invest in people: explore different solutions to tenancy sustainment
2 Quarter review (with Thirteen C&S as appropriate)
Partially Achieved Now within Allocations & Empty Homes Strategy review 2014: Strategy approved Quarter 3
Continue environmental improvements programme: high impact schemes completed/on-going but more investment needed to tackle emerging issues and help sustain neighbourhoods
2
Quarter performance reports Overview report [Quarter 2]
Achieved Part of capital programme of £28.7m Ongoing strategic partnership with Groundworks
Promoting Resilience and Sustainability
Continuing focus of regeneration activity on existing commitments – Swainby Road, Victoria and Mandale. Delivery of current commitments.
1 Quarter performance reports Review neighbourhood impact/outcomes year end
Achieved Part of capital programme of £28.7m
![Page 13: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/13.jpg)
13 | P a g e
Strategic Priority
Key Business Aim Priority Year 1
Performance Measure
Progress 2014/15
Promoting Resilience and Sustainability
Provide money advice support, and potential for low cost loans for tenants and staff
Review CSR/social investment strategy [3rd Quarter reporting] Quarterly performance reports
Partially Achieved CSR strategy being developed
Tackle fuel poverty through the provision of Renewable Technologies [Note: Create an ESCO to reduce tenants fuel bills [group project]]
1 Implement Fuel Poverty Strategy Q2 and review against actions bi-annually
Partially Achieved Fuel poverty strategy approved in principle: collaborative agreement with range of other RP’s - Your Energy Services NE Ltd (YES) joint company Dec 2014. ESCO continuing to be reviewed into 2015/16
Maintain welfare reform hardship budget
1 Implement neighbourhood plans & review 2014 Also: review CSR strategy 2014/15
Achieved Current budget maintained. Interim Income Strategy or approval Quarter 4, including hardship budget. Also
interim Inclusion Strategy for approval Quarter 4
Maintain, develop & review employability service, targeted on tenants impacted by bedroom tax
2 Review CSR/social investment strategy [3rd Quarter reporting] Quarter performance reports; Review neighbourhood impact/outcomes year end
Partially Achieved CSR strategy being developed
Committed to Growth and Adding Value
Develop and expand digital inclusion activities
2 Review CSR/social investment strategy [3rd Quarter reporting] Quarter performance reports
Partially Achieved CSR strategy being developed
Consider and review market rented proposals [Group]
2 Report proposals [Quarter 2] Partially Achieved Working groups established to develop proposals
![Page 14: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/14.jpg)
14 | P a g e
Strategic Priority
Key Business Aim Priority Year 1
Performance Measure
Progress 2014/15
Committed to Growth and Adding Value
Continue development commitments and focus on smaller scale sites that help build neighbourhood resilience
2 Update development strategy and delivery plan [Quarter 1] Quarter performance reports
Partially Achieved
Development Strategy in place HCA approved main elements of
bid and programme is on track.
Target in place and reported each
quarter - 80% new build let within 3
months
Explore potential for specialised development provision, notably:
Extra care provision
Retirement village concept
Student accommodation
3 Report proposals [Quarter 4] Achieved
Development Strategy in place, HCA approved main elements of bid and programme is on track. Older Person’s Strategy approved Feb 2015
Examine potential for enlarged and widened private sector renting ‘offer’
2 Initial proposals commenced Report progress [Quarter 1 & Quarter 3]
Partially Achieved Working groups established to develop proposals
Examine potential to expand Property Services ‘offer’, especially older persons as Care & Repair (and potentially linked to additional support services.)
2 Report proposals [Quarter 4] Partially Achieved Consultant (Peter Fletcher Associates) currently reviewing elderly services aligned to older persons’ strategy; may defer some actions.
Examine potential for commercial premises advice, support to link to neighbourhood sustainability
3 Report proposals [Quarter 4] Deferred Not progressed to date
![Page 15: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/15.jpg)
15 | P a g e
5. Proposed plans for 2015/16 onwards
Key business aims are Corporate (Thirteen-wide) unless specifically identified.
Strategic Priority
Key Business Aim Priority 2015/16
How will delivery be reported?
Performance Measure
Building a Great Organisation
Maintain quality service to Tristar Homes 10,000+ customers (THL specific)
1 Relevant measures included in Balanced Scorecard – Quarterly Reporting
100% compliance on gas servicing Income to be within business plan assumptions of: 2.5% voids loss 3.5% bad debts
Implement and ensure delivery and impact of Customer Service Strategy, including:
Develop new customer service standards
Develop customer insight to identify and profile customers segments
Develop ICT capacity & self-service
1 Quarter 2/Half-year review of progress
Balanced Scorecard – Quarterly Reporting
Achievement of Customer Service Excellence standard Achievement of Institute of Customer Service accreditation
Implement and ensure delivery and impact of Resident Involvement Framework, including:
Implement and embed new RIF
Develop bespoke customer learning programme
Develop complaints panel & review
1 Quarter 2/Half-year review of progress
Involvement targets as outlined in strategy document Increase % satisfaction with involvement as measured through STAR survey (or equivalent) – target 86%
![Page 16: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/16.jpg)
16 | P a g e
Strategic Priority
Key Business Aim Priority 2015/16
How will delivery be reported?
Performance Measure
Building a Great Organisation
Implement People Strategy and related HR strategies, including:
Introduce Group pay framework and T&Cs
Develop induction & volunteering programme(s)
Undertake skills gap analysis and implement Personal Development Performance Reviews for staff
Develop employee wellbeing programme
Monitor and review pension offer
1/2 Via Remuneration Committee Quarterly. Also highlight reports to HH Board Quarters 2 and 4 or by exception
Performance measures to be determined. Annual review
Develop and implement Neighbourhood and Community Safety Strategy and develop Neighbourhood plans, including:
Review of service standards
Review management of ‘out of town’ properties
Review management of non-general-needs schemes
2 Quarter 2/Half-year review of progress Balanced Scorecard – Quarterly Reporting
Increased % satisfaction with neighbourhood and value for money of services provided, through STAR survey
Introduce an Electronic Document Retention and Management (ERDM) system
1 Completion Quarter 3 Completion Quarter 3
Ensure FRS102 accountancy compliance
1 Via Treasury & Investment Highlight reports as necessary
Completion Quarter 3
Implement Integrated Property and Customer Service information management system (IPACs)
1 Via Audit & Risk Committee Highlight reports as necessary
2 stage completion Quarter 1 & Quarter 3
![Page 17: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/17.jpg)
17 | P a g e
Strategic Priority
Key Business Aim Priority 2015/16
How will delivery be reported?
Performance Measure
Building a Great Organisation
Develop and implement new intranet, including Board Director services
1 On completion Quarter 1 Completion Quarter 1
Commission “research project” to confirm specific Housing Need and Demand
1/2 To determine requirements Quarter 2/3
Review need by Quarter 3
Promoting Resilience and Sustainability
Regeneration of Victoria Estate (THL Specific)
1 Quarterly update reporting on programme
Demolition and clearance complete Quarter 3 Design plan approval Quarter 4 Inclusion in HCA bid 2016/17
Elm House option appraisal (THL Specific)
1 Initial proposal report – Quarter 2 Quarterly update reporting on programme
Option review Quarter 1/2
Develop and commence implementation of renewable energy installations, including customer advice programme
1 Quarterly update reporting on programme
Target to be set for number of installations to be carried out in time frame
Implement and ensure delivery and impact of Asset Management Strategy, including:
Progress investment programme
Develop a new Sustainability Model
Appraisal of all older person properties and support premises
1/2 Quarterly update reporting on programme
Work to programme Reduction in unavailable voids
![Page 18: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/18.jpg)
18 | P a g e
Strategic Priority
Key Business Aim Priority 2015/16
How will delivery be reported?
Performance Measure
Promoting Resilience and Sustainability
Implement and ensure delivery and impact of Empty Homes Strategy, including:
Establish new empty homes standard
Revise lettings system and related processes
Review/pilot additional incentives and enhancements
1 Quarter 2/Half-year review of progress
Balanced Scorecard – Quarterly Reporting
Reduction in available voids Reduction in letting/turnaround times
Develop and ensure delivery and impact of an Income Strategy, including:
Review and re-launch of discretionary fund
Review/implement rewards and incentives scheme
Review of service charges and
services provided
1 Quarter 2/Half-year review of progress
Balanced Scorecard – Quarterly Reporting
Reduction in current arrears No negative impact on available voids
Implement and ensure delivery and impact of Inclusion and CSR strategies, including:
Social investment profile
Employment and training initiatives
Digital inclusion
Green agenda
Food poverty agenda Also to review previous aim to ‘provide low cost loans for tenants and staff’
1 Quarter 2/Half-year review of progress
Review Inclusion Strategy Implement CSR Strategy Targets outlined in strategy document(s)
![Page 19: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/19.jpg)
19 | P a g e
Strategic Priority
Key Business Aim Priority 2015/16
How will delivery be reported?
Performance Measure
Committed to Growth and Adding Value
Review LA contract-related services e.g. concierge & landscape services (THL Specific)
1 Quarter 2/Half-year review of progress
Agreed performance standards tbc when reviewed
Expand ‘Support to Stay’ model 1 Quarter 2/Half-year review of progress/Annual review
Balanced Scorecard – Quarterly Reporting
Impact report
Explore business case for new development company
1 Quarter 2/Half-year review of progress
Review report Quarter 2
Explore business case for market rented company/business line, including potential re-marketing of existing stock
1 Quarter 2/Half-year review of progress
Review report Quarter 2
Assess and review sales programme and develop a business case on asset value realisation
1/2 Quarter 2/Half-year review of progress
Review report Quarter 2
2nd stage review of ESCO implementation and review
1 Quarter 2/Half-year review of progress
Targets to be set for numbers energy switching
Continue development commitments
Cautious to avoid oversupply of certain homes
Focus on sites that help build neighbourhood resilience
Explore potential for specialised development provision
2 Half-year review of progress/Annual review
Balanced Scorecard – Quarterly Reporting
Completion of programme to targets [Estimate 228 completions 2015/16]
![Page 20: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/20.jpg)
20 | P a g e
6. Performance Monitoring and Review
Balanced Scorecard The Tristar Homes Board receives performance data on a suite of 23 Key Performance
Indicators (KPIs) presented at the end of each quarter, augmented by 2 ‘Super KPIs’ showing
more detailed trend analysis details and graphs. These are cross referenced against the
Thirteen strategic priorities. The current Balanced Scorecard comprises of the following KPI
measures:
Thirteen Priority
Performance Measure Y/e 12/13
Y/e 13/14
Y/e 14/15
Customer
Building a great organisation
KP1 - Overall customer satisfaction (STAR) 86% 86% 86%
KP2 - Tenant satisfaction with home (new tenancy) 8.93 9.3*
KP3 - Number of complaints per 1000 properties 2.7 6.0
Financial
Promoting Resilience and Sustainability
KP4 - Total current arrears amount (Net HB) £911,606 £1,143,814 £1,233,831
KP5 - Total current arrears as a percentage of debit
2.09% 2.48% 2.65%
KP6 - Void rent loss a % of debit 1.84% 2.28% 3.38%
KP7 - Income collected as a % of all potential income
101.6%
KP8 - Total Former Tenants Arrears £721,309 £1,170,189 £799,421
KP9 – Funding - amount of debt per property £19,022
KP10 - Ratio of expenditure per property to income 72.3%
KP11 - Return on Assets -2.80 8.39 Tbc
Internal Business Process
Promoting Resilience and Sustainability
KP12 - % of Major Routine Adaptations completed within 80 days
75%
KP13 - End to end letting time all properties (days) 22.43 24.27 58.7
KP14 - Number of empty properties - Available / Unavailable (total) [‘available’ only pre 2014/15]
132 137 333/109
KP15 - % of properties with a valid CP12 100% 100% 100%
KP16 Jobs completed in one visit 86.28% 90.33% 91.34%
KP17 - Number of H&S RIDDOR incidents [Thirteen year-end cumulative]
F 4 2
V 9 8
TG 12
Learning and Growth
Committed to Growth and Adding Value
KP18 - Customers helped into employment training and work placements [Thirteen year-end cumulative]
F
V 86 354
TG 384
KP19 - Number of new build properties built for sale empty for 6 months or more
11
KP20 - Number of new build properties built for sale empty for less than 6 months
34
KP21 - Number & % of new properties let within 3 months of those handed over
86%
KP22 – Number starter tenancies terminating in 12 months
9.22% 11.34% 9.08%
KP23 - Total sickness absence [Thirteen year-end cumulative]
4.7%
* data for part-year only
![Page 21: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/21.jpg)
21
7. Summary of Financial Plan to 2019-20 Introduction
Thirteen was formed on 1 April 2014 from the merger of the former Vela and Fabrick Housing Groups with the expectation of delivering savings and improved services to customers.
The Financial Plan recognises the savings made to date in group shared services, staffing and joint procurement, however the assumptions within the plan are prudent in only recognising those savings that have been formally delivered, and we expect to deliver further savings as new contracts are rolled out across the group.
Income and Expenditure Tristar Homes has prepared 30-year financial projections demonstrating its ability to manage the resources to deliver the strategic objectives set out in this Plan. The projected Income and Expenditure Account for the first 5 years of the Plan is summarised below (more detailed projections are contained in Appendix II):
2015/16
£’000
Projected
2016/17
£’000
Projected
2017/18
£’000
Projected
2018/19
£’000
Projected
2019/20
£’000
Projected
Turnover 47,600 50,708 49,391 49,466 50,820
Operating Costs -34,514 -44,659 -43,593 -43,713 -39,440
Operating Surplus 13,086 6,049 5,798 5,753 11,380
Interest Receivable 62 110 216 211 209
Interest Payable -2,386 -3,453 -4,422 -5,526 -6,129
Other Activities 0 0 0 0 0
Net Income from Property Sales
423 250 266 283 299
Surplus for the year 11,185 2,956 1,858 721 5,759
Planned Investment in Housing Properties (Major Repairs)
17,621 25,021 25,646 26,287 16,755
Capitalisation of Major Repairs
-9,670 -11,719 -12,012 -12,313 -7,169
Interest Cover % 566% 182% 137% 109% 191%
Overview of results The financial projections show Tristar Homes generating annual operating surpluses throughout the 30 year financial plan, with major development and investment costs supplemented from long term borrowing, indicating a peak debt requirement of £84.2m by
![Page 22: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/22.jpg)
22 | P a g e
2019. The key financial ratios indicate that Tristar Homes can support the obligations arising from this debt and repay the projected borrowing by 2028. Existing facilities are in place totalling £87.5m from RBS.
Key Assumptions The key assumptions used in preparing the financial forecasts are summarised in Appendix I. Economic Assumptions The financial projections have been prepared on the basis that Libor will increase to 5.25%, with inflation forecast at 2.0% (CPI) and 2.5% (RPI) from year 4 for the life of the plan:
Description Year 2 Year 3 Year 4 Year 5 Year 6 +
CPI 1.0% 1.5% 2.0% 2.0% 2.0%
RPI 2.5% 2.5% 2.5% 2.5% 2.5%
LIBOR 2.25% 3.50% 4.25% 5.25% 5.25%
Salary (Over RPI) 0% 0% 0% 0% 0%
Maintenance (Over RPI) 0% 0% 0% 0% 0%
In recognition of the current low rate of CPI, a scenario has been run with CPI at 0% in year 2 (Scenario 4 Appendix III) which demonstrates that Tristar Homes can continue to operate successfully in this scenario. Welfare Reform Provision has been made for the impact of welfare reform including increases to voids, bad debts and arrears. A number of interventions are planned which should help to manage the impact of welfare reform and see void and bad debt rates managed over the long term. These include strengthening the debt recovery and tenant support teams along with provision for the additional transaction costs of processing rental income, and a fund for the discretionary write off of debt. Following significant investment in tackling our void and hard to let properties in 2014/15, void loss rates are projected at 2.5% in 2015/16, with an expectation that they will fall back to 2% in future years due the interventions mentioned above. Bad debt rates are projected higher than previous performance of below 2.0%, with rates of 3.5% projected in 2015/16 and 2016/17 and falling to 3.0% thereafter. Despite the increase in costs resulting from welfare reform, Tristar Homes aims to continue to provide excellent services to tenants, to maintain and invest in its properties and to develop 385 new homes over the life of the plan. Rental Income It is assumed that rents will continue to increase in line with the Government’s rent guidance. For Tristar Homes, rents are projected with increases of CPI + 1.0% only, for years 1-10 of the
![Page 23: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/23.jpg)
23 | P a g e
plan with CPI + 0% over the remaining term of the plan. Clearly, there are some risks attached to this assumption, which have been examined as part of the sensitivity analysis referred to below. Assumptions regarding voids and bad debts have been updated to accommodate the potential increases arising from welfare reform, as described above. Property Sales The Plan has been prepared on the basis of current levels of RTB and RTA sales continuing throughout, with 20 property sales per annum from year 2 onwards. Affordable home ownership sales are also assumed from the development programme with 39 shared ownership sales and 32 outright sales. Management and Service Costs Salary costs are expected to rise at RPI throughout the life of the Plan. Non-salary costs are also expected to be contained at RPI. Specific savings are projected, notably from the relocation to the new North Shore office, the building costs of which are shared evenly with Housing Hartlepool. Maintenance Costs Maintenance costs are expected to increase in line with inflation. The base position is the agreed Budget 2015/16 and it is expected that current plans regarding procurement of maintenance services will deliver efficiencies in this area in future. These efficiencies have not been anticipated in the current financial projections. Major repairs and property improvements The long term plan is based on the outcomes of the Savills validation of our stock condition survey, conducted in 2013. All properties meet decent homes standard and we are delivering other sustainability improvements to make homes more lettable, such as improving neighbourhoods, communal areas, security and improving the thermal comfort of homes. The cost of major works is also capitalised where appropriate with £9.7m out of £17.6m projected to be capitalised under component accounting in 2015-16. Development of New Properties The Plan assumes the development of 385 new rented properties over the life of the plan. This is reflective of current levels of new affordable homes. Tristar Homes does however have the capacity to deliver more newbuild properties, as demonstrated under the sensitivity analysis carried out (see appendix III), which continues to be a strategic priority of the group. It will be apparent that without the ability to cross-subsidise from housing for sale, numbers of new affordable homes will be dependent on grant rates and cost. Interest Payable Interest payable is based on the margins in the loan agreement, which remain below 2.0%, and projections for interest rates. For 2015/16, the variable rate of interest has been assumed at 1.25%, providing for an increase from current levels and then rising gradually to 5.25% in year 5 and thereafter. There is some uncertainty in relation to future interest rates although increases are expected over the medium term.
![Page 24: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/24.jpg)
24 | P a g e
Tristar Homes operates a prudent treasury management policy, and aims to have hedging instruments in place to protect against future interest rate rises. Consequently, existing long-term fixed-rate loans of £30m are in place.
Compliance with Loan Covenants
Appendix III shows a projection of our compliance with our key financial ratio loan covenants throughout the 30-year term of this Plan, and confirms we have the capacity to support the resources required to deliver each of the key strategic objectives considered above and developed further in our Strategic Plan.
![Page 25: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/25.jpg)
25 | P a g e
8 Sensitivity Analysis
Table of Key Sensitivities The core assumptions used in the preparation of the financial projections are summarised in the previous section, and are detailed in Appendix I. We have also considered the impact of changes in some of the key assumptions, and the key sensitivities examined are set out below. These include multi-variate analysis, considering a number of risks occurring at the same time. The table at Appendix III shows the impact of these sensitivities on our key financial indicators. The scenarios tested can be broadly defined as follows:
Scenario 1: Increase RPI and CPI by 1%
Scenario 2: Decrease RPI and CPI by 1%
Scenario 3: Interest rate increased to LIBOR + 1%
Scenario 4: CPI at 0% for Rental Income only, year 2
Scenario 5: Future Rent increases limited to CPI + 0% year 2 onward
Scenario 6: Increase Voids & Bad Debts by 1%
Scenario 7: Additional expenditure of £250k per annum from year 2
Scenario 8: Additional one-off expenditure of £2m in year 2
Scenario 9: Future development costs increased by 10%
Scenario 10: No property sales throughout the plan
Scenario 11: Remove uncommitted development units from the plan
Scenario 12: Future development programme maximised over 30 years, limited to repay loans within 30 years
Scenario 13: Future development programme 100 units per annum from year 5 onwards
Scenario 14: Welfare reform measures withdrawn, Bad debts, voids and arrears each reduced by 1%
Scenario 15: Increase RPI and CPI by 1%, Interest rate increased to LIBOR + 1%, future Rent increases limited to CPI + 0% year 2 onward, increase Voids & Bad Debts by 1%, additional expenditure of £250k per annum from year 2 and additional one-off expenditure of £2m in year 2
![Page 26: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/26.jpg)
26 | P a g e
Appendix I – Summary of Business Plan Assumptions
Description 2015/16 2016/17 2017/18 2018/19 2019/20
RPI
Base
Budget 2.5% 2.5% 2.5% 2.5%
CPI
Base
Budget 1.0% 1.5% 2.0% 2.0%
Real increase in target rents
Base
Budget 1.0% 1.0% 1.0% 1.0%
LIBOR 1.25% 2.25% 3.50% 4.25% 5.25%
Real earnings inflation
Base
Budget 0% 0% 0% 0%
Real Repairs & Maintenance
Base
Budget 0% 0% 0% 0%
Voids - General Needs (GN) 2.5% 2.2% 2.0% 2.0% 2.0%
Bad Debts - GN 3.5% 3.5% 3.0% 3.0% 3.0%
RTB Sales 36 20 20 20 20
S/O Staircasing 0 0 0 0 0
Demolitions 119 64 20 0 0
New Development units 179 86 112 8 0
Real Increase = Rents - rate above CPI; Other - rate above RPI
![Page 27: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/27.jpg)
27 | P a g e
Appendix II – 30-Year Financial Projections Detailed Income & Expenditure Account 2016-2045
2016 2017 2018 2019 2020 2025 2030 2035 2040 2045
£000's £000's £000's £000's £000's £000's £000's £000's £000's £000's
Income From Lettings
Rent Receivable 43,407 44,404 45,747 47,308 48,818 55,901 61,126 66,833 73,266 79,873
Service Charge Income 1,175 1,190 1,225 1,262 1,300 1,507 1,747 2,025 2,348 2,722
Gross Rental Income 44,582 45,593 46,972 48,571 50,118 57,408 62,873 68,859 75,614 82,595
Less Voids -1,106 -999 -936 -968 -999 -1,144 -1,253 -1,372 -1,507 -1,646
Net Rental Income 43,476 44,595 46,035 47,602 49,119 56,264 61,620 67,487 74,108 80,949
Other Income
Total Turnover From
Social Housing Lettings 43,476 44,595 46,035 47,602 49,119 56,264 61,620 67,487 74,108 80,949
Management Costs 5,588 6,273 6,479 6,671 6,038 6,815 7,652 8,322 9,416 10,653
Service Costs 2,551 2,800 2,870 2,941 3,014 3,407 3,847 4,304 4,869 5,509
Routine Maintenance 8,319 8,661 8,876 9,096 9,322 10,538 11,893 13,283 15,029 17,004
Planned Maintenance 1,612 1,819 1,974 2,091 2,186 2,469 2,756 2,901 3,283 3,714
Major Repairs 7,951 13,301 13,634 13,975 9,586 13,118 12,362 16,938 18,015 20,382
Bad Debts 1,528 1,587 1,405 1,452 1,498 1,716 1,879 2,058 2,260 2,469
Depreciation Of Housing
Properties 2,795 3,419 4,031 4,613 5,008 6,593 8,794 10,628 13,315 13,946
Total Operating Costs 30,344 37,860 39,267 40,839 36,653 44,656 49,182 58,435 66,186 73,675
Surplus (Deficit) On
Social Housing Lettings 13,132 6,734 6,768 6,764 12,466 11,608 12,438 9,052 7,922 7,274
Net Profit % 30% 15% 15% 14% 25% 21% 20% 13% 11% 9%
Other Activities -46 -686 -970 -1,010 -1,086 -1,220 -1,350 -1,354 -1,532 -1,734
Surplus Deficit On Sale
Of Properties 423 250 266 283 299 389 490 605 735 882
Surplus Before Interest
and Tax 13,509 6,299 6,064 6,036 11,679 10,777 11,579 8,303 7,125 6,422
Interest Cover % 566% 182% 137% 109% 191% 275% 513%
Interest Collected 62 110 216 211 209 228 265 312 368 432
Interest Payable -2,386 -3,453 -4,422 -5,526 -6,129 -3,915 -2,259
Surplus Before Tax 11,185 2,956 1,858 721 5,759 7,090 9,585 8,615 7,493 6,854
Corporation Tax
Surplus After Tax 11,185 2,956 1,858 721 5,759 7,090 9,585 8,615 7,493 6,854
![Page 28: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/28.jpg)
28 | P a g e
Balance Sheet 2016-2045
2016 2017 2018 2019 2020 2025 2030 2035 2040 2045
£ 000's £ 000's £ 000's £ 000's £ 000's £ 000's £ 000's £ 000's £ 000's £ 000's
HOUSING ASSETS
Housing Properties 197,505 212,571 224,487 231,990 233,891 244,226 257,214 254,578 259,486 259,548
Other Fixed Assets Tangible 13,583 12,829 12,066 11,292 10,508 6,429 2,172 2,458 2,781 3,146
Total Fixed Assets 211,088 225,400 236,553 243,282 244,399 250,655 259,386 257,036 262,267 262,694
Current Assets 7,505 3,566 2,556 3,028 3,514 4,411 4,627 40,139 73,359 108,908
Total Current Assets 7,505 3,566 2,556 3,028 3,514 4,411 4,627 40,139 73,359 108,908
Current Liabilities 5,390 5,570 5,709 5,852 5,998 6,786 7,678 8,687 9,828 11,120
Total Current Liabilities 5,390 5,570 5,709 5,852 5,998 6,786 7,678 8,687 9,828 11,120
Net Current Assets 2,114 -2,003 -3,153 -2,823 -2,484 -2,375 -3,051 31,452 63,530 97,788
Total Assets Less Current
Liabilities 213,203 223,397 233,399 240,458 241,915 248,280 256,336 288,487 325,797 360,482
DEFERRED LIABILITIES
Outstanding Loan Balance 62,524 69,762 77,906 84,244 79,942 48,937 22,955
Other Long Term Creditors 12,143 12,143 12,143 12,143 12,143 12,143 12,143 12,143 12,143 12,143
NET ASSETS 138,536 141,492 143,350 144,071 149,830 187,199 221,238 276,344 313,654 348,339
Share Capital and Reserves
Revaluation Reserve 120,981 120,981 120,981 120,981 120,981 120,981 120,981 120,981 120,981 120,981
Restricted Reserves 5,372 5,372 5,372 5,372 5,372 5,372 5,372 5,372 5,372 5,372
Designated Reserves
Pension Reserve -11,410 -11,410 -11,410 -11,410 -11,410 -11,410 -11,410 -11,410 -11,410 -11,410
Retained Surplus 23,593 26,549 28,407 29,128 34,887 72,256 106,295 161,401 198,711 233,396
138,536 141,492 143,350 144,071 149,830 187,199 221,238 276,344 313,654 348,339
![Page 29: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/29.jpg)
29 | P a g e
Cash Flow Forecast 2016-2045
2016 2017 2018 2019 2020 2025 2030 2035 2040 2045
£000's £000's £000's £000's £000's £000's £000's £000's £000's £000's
OPERATING ACTIVITIES
Cash Received From Customers 47,084 49,158 47,461 47,399 48,837 56,318 61,931 67,870 74,642 81,515
Cash Paid To Suppliers -33,253 -34,591 -35,480 -36,359 -31,770 -38,224 -40,767 -49,076 -54,376 -61,521
Net Cash From Operating
Activities 13,832 14,567 11,981 11,040 17,067 18,094 21,165 18,794 20,267 19,994
Returns On Investments &
Servicing Of Finance
Interest Collected 62 110 216 211 209 228 265 312 368 432
Interest Charges -3,092 -3,620 -4,545 -5,531 -6,129 -3,915 -2,259
Net Cash From Investment
Returns & Finance Servicing -3,030 -3,510 -4,329 -5,319 -5,920 -3,687 -1,994 312 368 432
Provisions for tax
INVESTING ACTIVITIES
Acquisition And Construction Of Properties-23,782 -20,343 -17,569 -12,373 -7,169 -10,725 -8,261 -12,743 -13,095 -14,816
Purchase Of Other Fixed Assets -212 -218 -223 -229 -234 -265 -300 -339 -384 -434
Grants 1,304 1,756 1,470
Sales Of Properties 891 510 526 543 559 649 750 865 995 1,142
Sales Of Other Fixed Assets
Net Cash From Investment
Activities -21,799 -18,295 -15,796 -12,059 -6,844 -10,342 -7,810 -12,217 -12,484 -14,108
Net Cash Before Financing -10,997 -7,238 -8,144 -6,338 4,302 4,066 11,361 6,889 8,151 6,318
FINANCING
Loan Drawdowns
Capital Repayments -12,500 -10,000
Loan Working Capital -476 7,238 20,644 6,338 -4,302 5,934 -11,361
Net Cash From Financing -476 7,238 8,144 6,338 -4,302 -4,066 -11,361
BALANCE BROUGHT FORWARD 11,474 0 0 0 0 0 0 28,492 60,420 97,705
INCOME LESS PAYMENTS -11,474 0 0 0 0 0 0 6,889 8,151 6,318
CLOSING BANK POSITION 0 0 0 0 0 0 0 35,381 68,571 104,023
![Page 30: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/30.jpg)
30 | P a g e
Appendix III– Sensitivity Analysis
Business Plan Sensitivity Analysis Summary
Properties
developed
within plan
Peak
Debt £m
Peak
Debt
Year
Debt
Repayment
Year
Minimum
Interest
Cover
Minimum
Interest
Cover
Year
Maximum
Debt per
Unit
Maximum
Debt per
Unit Year
<£87.5m >255% <£8,228
Base Assumptions 2015/16 390 84.244 2018/19 2031/32 200% 2018/19 £8,091 2018/19
1Increase RPI/CPI +1% 390 84.203 2018/19 2030/31 206% 2018/19 £8,087 2018/19
2Decrease RPI/CPI -1% 390 84.282 2018/19 2033/34 193% 2018/19 £8,095 2018/19
3Increase interest rates +
1% 390 85.975 2018/19 2033/34 180% 2018/19 £8,257 2018/19
4Rents at CPI + 0% year 2
(CPI 0% rent impact)390 85.573 2018/19 2033/34 190% 2018/19 £8,219 2018/19
5 Rents at CPI + 0% years 2-
30 390 162.614 2044/45 N/A 116% 2044/45 £16,439 2044/45
6Increase Voids and Bad
debts +1% 390 86.276 2018/19 2031/32 188% 2018/19 £8,286 2018/19
7 Additional cost of £250k
per annum from year 2 390 85.091 2018/19 2031/32 194% 2018/19 £8,172 2018/19
8Additional cost of £2m in
year 2 390 86.546 2018/19 2031/32 196% 2018/19 £8,312 2018/19
9Increase development
costs by 10% 390 87.825 2018/19 2031/32 193% 2018/19 £8,435 2018/19
10
No property sales
throughout plan (incl RTB /
RTA) 390 95.874 2018/19 2031/32 184% 2018/19 £9,155 2018/19
11Remove uncommitted
development units 256 73.732 2018/19 2029/30 226% 2018/19 £7,170 2018/19
12Maximise 30 Year
Development Programme 1024 87.495 2018/19 2044/45 198% 2018/19 £8,384 2018/19
13
Develop an additional 100
properties per annum from
year 5 2990 223.543 2042.43 N/A 200% 2018/19 £18,290 2042.43
14
Welfare reform measures
withdrawn, Bad
debts/voids/arrears each
reduced by 1% 390 80.073 2018/19 2029/30 226% 2018/19 £7,690 2018/19
15Combinations of 1, 3, 5, 6,
7 and 8 above 390 331.258 2044/45 N/A 63% 2044/45 £33,488 2044/45
Loan Covenant Target* Once financial plan is approved by RBS the base covenants will become the loan covenant targets
The Peak Debt target is the existing arranged facility
Scenario
Loan Covenant Target*
![Page 31: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/31.jpg)
31 | P a g e
BASE PLAN DEBT CURVE
![Page 32: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/32.jpg)
32 | P a g e
Appendix IV – The Thirteen Group Leadership Team
Alison Thain, Group Chief Executive
Alison has worked in the Tees Valley for over 15 years, beginning as Chief Executive of Cleveland & Teesside Housing Society. In April 2008, Alison became the Chief Executive of Fabrick Housing Group, a strategic partnership of Tees Valley Group, Erimus Housing and Newcastle based Norcare.
Alison also holds a number of non-executive directorships throughout the North East, including Tees Valley Unlimited, and is also Vice Chair of Darlington Building Society. Alison was awarded the OBE in 2004. She is an Executive Board Director of Thirteen Group.
Heather Ashton, Group Director of Resources Heather is responsible for the financial and corporate services of the new Group including HR, IT, compliance, legal services and governance.
Responsible for overall financial viability, Heather ensures effective treasury and funding arrangements and leads on risk and assurance.
Susan Bickerton, Group Director of Care and Support Susan leads on all aspects of individualised care and support across the Thirteen Group, with the exception of elderly services. With strong strategic relationships with local authorities, local health commissioners and other support providers, she oversees existing contracts as well as generating new business. Susan is also the Lead Executive and a Board Director for Thirteen Care & Support.
Martin Hawthorne, Group Director of Development and Regeneration Martin is responsible for developing and leading on all new build and acquisitions for the new Group. He also leads on regeneration activities and the strategic property function. Martin is the Lead Executive and a Board Director for Tees Valley Housing Ltd
![Page 33: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/33.jpg)
33 | P a g e
Dave Pickard, Group Director of Operations Dave leads on all aspects of managing social and affordable housing within the Group, including services for the elderly. Responsible for income collection, tenancy and neighbourhood management, Dave ensures strong neighbourhood partnerships and high quality service delivery to customers. He is the Lead Executive and a Board Director for Tristar Homes.
Chris Smith, Group Director of Business Development Chris leads on business growth, developing commercial aspects of the business and opportunities for joint ventures with others. She also takes responsibility for the Group’s Corporate Social Responsibility and our contribution to addressing social and economic inequalities. Chris is the Lead Executive and a Board Director for Erimus Housing
Group Director of Property Services Currently vacant and to be appointed
![Page 34: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/34.jpg)
34 | P a g e
Appendix V – Tristar Homes Board Directors
Mark Simpson Chair Dr Mark Simpson is Dean of the School of Social Sciences, Business & Law at Teesside University and a Principal Fellow of the Higher Education Academy. He is the author of a number of texts in the areas of crime, criminal justice & drug use and is a Director of the British Society of Criminology. He is a Governor at a local primary School, a Sixth Form College and the University. He is Chair of Tees Valley Leisure and is also a Local Ambassador for the Prince’s Trust. He was born in Stockton on Tees and lives in Ingleby Barwick with his family. In his spare time he loves the great outdoors. Mark joined the Board as Chair in September 2014.
Tina Large Tina has been involved in voluntary work since 1999 and has found it very rewarding. She has been on Thornaby Town Council since 2003 and is Ward Councillor for Mandale and Victoria Ward in Thornaby since 2007. Tina sits on Stockton Borough Council’s Licensing Committee, and is the Vice Chairman of the Executive Scrutiny Committee at Stockton Borough Council and is also a member of the Housing and Community Safety Committee. She is also Vice Chair of the Stockton Renaissance Eastern Area Regeneration Partnership Board. As a corporate parent she also finds it very rewarding in her role doing corporate parenting visits to young children’s homes in the borough. Tina has also been a magistrate since 2009, a role that she finds very rewarding.
Steve Nelson Councillor Nelson is Stockton Council’s Cabinet Member for Housing and Community Safety. He is a member of the Safer Stockton and Housing and Neighbourhood Partnerships and a member of Cleveland’s Crime and Police Panel. He is also a Governor at Frederick Nattrass School.
![Page 35: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/35.jpg)
35 | P a g e
Norma Stephenson OBE Councillor Stephenson joined the Tristar Board in June 2013. She is a Labour Councillor for the Hardwick Ward, elected in May 2011. Councillor Stephenson is Chair of the Cleveland Police and Crime Panel and Vice Chair of the Children & Young People Select Committee. Other Council Bodies she sits on include the Members Advisory Panel, Members Advisory Panel – New Constitution, Planning Committee and the Regeneration and Transport Select Committee. Councillor Stephenson is also involved with the Association of North East Councils and is a Governing Body Representative for Harrow Gate Primary School. She is also a Youth Offending Panel Member.
Annette Clark Annette is a former Director of Aviva plc. During her 20 years with Aviva she led both the Human Resources and Operations (Customer Services) functions, leading business units of 7000 employees based across the UK and overseas. Annette has an L.L.B., and particular interest in all aspects of Employment Law. Born and raised in Durham, Annette has recently returned to the region to raise her young family and focus on her new role as an Independent Board Director and Consultant. Annette joined the Board in September 2014 and also sits on the Audit and Risk Committee.
Paul Thomas Paul lives in Stockton and has been actively involved with the community since 1994. His involvement, initially at local level has progressed to borough-wide and regional level. Paul joined the new-style Tristar Shadow Board in November 2009. Before joining the Board he was Vice-Chair for the Housing Futures Customer Group which was formed to help to shape the future of Tristar.
Michelle Bendelow Michelle joined the Tristar Homes Board as a Tenant Board Director in September 2012. She has been involved with Tristar Homes for approximately four years through the Reaching Out Area Panel and the Customer Panel. Michelle is a trainee counsellor and is a volunteer for Victim Support. She sits on the local residents committee and is also on the committee of the Billingham Silhouettes Marching Jazz Band.
![Page 36: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/36.jpg)
36 | P a g e
Denise Ross Denise joined the Tristar Board in September 2012 as a Tenant Board Director, and has been a member of Tristar’s Customer Involvement Group for four years. She is also Chair of Vela’s Diversity Group, A Voice for Action. She has a degree in accounting and her special interest lies in finance. Denise has lived in the area since 1976 and is very pro-active in the community, particularly with visually impaired people. She is a representative for the RNIB North East, also being involved in their sub committees which provide advice for shopping, travel and money projects. She is Chair of the Customer Panel for Avalon, making suggestions to charity trustees on how to involve their clients in strategy and now trains their new recruits from a general customer perspective. Denise is also involved with Action for Blind People, having been asked to attend a steering group dealing with hotels particularly for visually impaired people. Denise is also an Olympian, winning a gold medal in the Discus event and silver medal for the shot put at the Seoul Olympics in 1988. She also won a bronze medal for the discus event at the 1992 Barcelona Olympics. She still competes once a year in some Rotary Games and sits on the Board for the Olympic Games. Denise is also part of a group called NEET which meets to discuss transport for all disabled people. She is also involved in the interview process at Teesside University’s School of Health for students on social work and occupational health courses.
Glen Rudd Glen has been involved with Tristar Homes since 2002 when it was an ALMO to the present day. He is involved with several of Tristar’s focus groups as a customer representative and has now joined the Board of Tristar Homes as a Tenant Board Director in September 2012. Glen is Chair of the Hardwick Residents Association. He previously enjoyed being a tenant inspector for Tristar.
![Page 37: Business Plan 2015 Tristar Homes Limited](https://reader034.vdocuments.us/reader034/viewer/2022051404/58efbf711a28ab34578b456d/html5/thumbnails/37.jpg)
37 | P a g e
Neil Pattison Neil joined the Tristar Homes Board at the start of 2015. He is an experienced senior executive with Cummins Inc., based in Darlington with responsibilities for global business for the group across a portfolio of products. Having been with Cummins for over 17 years, and previously with Electrolux in Spennymoor, Neil has a track record of delivering results in highly competitive service, engineering and manufacturing environments in major international organisations. He is now looking to utilise these skills and experiences for the benefit of Tristar Homes. Neil was born in Bishop Auckland and currently living in Newton Aycliffe with his young family. He is widely travelled but has always been resident in the North East. Has a BEng (Hons) in Electrical and Electronic Engineering from Northumbria University and a MBA from Durham University.
Executive Director
Dave Pickard Group Director of Operations