Cover
29/9/05
1:57 PM
Page 1
Low Cost But Acceptable Budgets
for Three Households
by the Vincentian Partnership for Social Justice
Working for social and economic change –
Tackling poverty and exclusion
INCENTIAN
ARTNERSHIP
FOR JUSTICE
R7454 Budget Standards
28/9/05
12:57 PM
Page a
/RZ&RVWEXW$FFHSWDEOH%XGJHW6WDQGDUG
IRU7KUHH+RXVHKROGV7\SHV
/RQH3DUHQWDQG7ZR&KLOGUHQ7ZR3DUHQWVDQG7ZR
&KLOGUHQDQG3HQVLRQHU&RXSOH
E\WKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
ZRUNLQJIRUVRFLDODQGHFRQRPLFFKDQJH±WDFNOLQJSRYHUW\DQGH[FOXVLRQ
5HVHDUFKE\%HUQDGHWWH0DF0DKRQ'&0DUJR'HODQH\&+)DQG
1DRPL)HHO\UHVHDUFKDVVLVWDQW
R7454 Budget Standards
28/9/05
12:57 PM
Page c
TABLE OF CONTENTS
Acknowledgements–––––––––––––––––––––––––––––––––––––––––––––––––
I
Foreword ––––––––––––––––––––––––––––––––––––––––––––––––––––––––– II
Executive Summary –––––––––––––––––––––––––––––––––––––––––––––––– III
Introduction to Study ––––––––––––––––––––––––––––––––––––––––––––––
1
Chapter 1 – Review of Relevant Literature ––––––––––––––––––––––––––––
3
Chapter 2 – Methodology ––––––––––––––––––––––––––––––––––––––––––– 35
Chapter 3 – Statement of Results––––––––––––––––––––––––––––––––––––– 53
Chapter 4 – Discussion of Results –––––––––––––––––––––––––––––––––––– 65
Chapter 5 – Conclusions and Recommendations –––––––––––––––––––––––– 83
Bibliography –––––––––––––––––––––––––––––––––––––––––––––––––––––– 88
Appendix 1:
Income Scenarios for Three Household Types––––––––
93
Appendix 2:
Tenant Purchase Scheme ––––––––––––––––––––––––– 113
Appendix 3:
Low Cost But Acceptable Budget Lone Parent and
Two Children Household ––––––––––––––––––––––––– 117
Appendix 4:
Low Cost But Acceptable Budget for Two parent and
Two Children Household ––––––––––––––––––––––––– 159
Appendix 5:
Low Cost But Acceptable Budget for
a Pensioner Couple Household –––––––––––––––––––– 205
R7454 Budget Standards
28/9/05
12:57 PM
Page i
$&.12:/('*(0(176
0DQ\ SHRSOH KDYH EHHQ YHU\ JHQHURXV LQ WKHLU VXSSRUW IRU WKLV VWXG\ 7KH 9LQFHQWLDQ
3DUWQHUVKLSIRU6RFLDO-XVWLFHH[SUHVVHVJUDWLWXGHRQEHKDOIRILWVPHPEHUVWRWKHIROORZLQJ
œ 7KH &RPEDW 3RYHUW\ $JHQF\ DQG WKH 6RFLHW\ RI 6DLQW 9LQFHQW GH 3DXO IRU WKHLU
ILQDQFLDOFRQWULEXWLRQVWRWKHFRVWRIWKHVWXG\
œ 3URIHVVRU -RQDWKRQ %UDGVKDZ DQG 'U 1LQD 2OGILHOG RI WKH )DPLO\ %XGJHW 8QLW
)%8DWWKH8QLYHUVLW\RI<RUNRXUVSHFLDOWKDQNVIRUWKHLUPXFKDSSUHFLDWHGVXSSRUW
DQGSUDFWLFDODVVLVWDQFHWKURXJKRXWWKHVWXG\DQGWRDQG0V6LDQ%XUUDQG'U%LOO
:LONLQVRQDOVRRIWKH)DPLO\%XGJHW8QLWIRUVKDULQJ WKHLU H[SHUWLVH LQ WKH DUHDV RI
QXWULWLRQDQGIXHO
œ 7KH SDUWLFLSDQWV LQ WKH IRFXV JURXSV LQ %DOO\IHUPRW &UXPOLQ 3KLEVERUR
&KHUU\RUFKDUG .LOOLQDUGHQ DQG 6WLOORUJDQ DQG DOVR WKRVH ZKR DVVLVWHG XV LQ
HVWDEOLVKLQJWKHIRFXVJURXSVLQSDUWLFXODU%ULGJHW &DOODJKDQ '& -XVWLQH 2¶%ULHQ
'& &DEULQL 2¶&RQQHOO '& /RXLVH 2¶&RQQHOO '& $QQH 2¶'Z\HU %90 DQG
0DGHOLQH6KHULGDQ'&
œ 7KH PHPEHUV RI WKH 5HVHDUFK $GYLVRU\ &RPPLWWHH LQ SDUWLFXODU )UDQFHV %\UQH
23(1 0LFKHiO &ROOLQV 'HSDUWPHQW RI (FRQRPLFV 7&' /L] .HUULQV (QG &KLOG
3RYHUW\ &RDOLWLRQ 7UDFH\ 2¶%ULHQ &RPEDW 3RYHUW\ $JHQF\ 'DYLG 6WUDWWRQ $JH
$FWLRQ,UHODQGDQG-XQH7LQVOH\,128:HDOVRZLVKWRWKDQN$XGU\'HDQH693
2UOD2¶&RQQRU1:&,DQG%RE&DUUROO1&$23
œ 7KHH[SHUWVZKRDVVLVWHGXVZLWKWKHDSSOLFDWLRQRIWKH)%8WRWKH,ULVKVLWXDWLRQ
+RXVLQJ%XGJHW.DUHQ0XUSK\,ULVK&RXQFLOIRU6RFLDO+RXVLQJ0DUW\&ODQF\
'XEOLQ&LW\&RXQFLO7HUHVD&RQORQ'XEOLQ&LW\&RXQFLO0DUWLQ0DF'RQDJK
'XEOLQ&LW\&RXQFLO%DOO\IHUPRWRIILFH)UDQFLV0F&DQQ&HQWUDO6WDWLVWLFV2IILFH
DQG3DXOLQH5XVVHOO'XEOLQ&LW\&RXQFLO
)XHO%XGJHW-LP'DOWRQ&HQWUDO6WDWLVWLFV2IILFHDQG'U-RQDWKRQ+HDO\&RPEDW
3RYHUW\$JHQF\
&DOFXODWLRQVRQWKHKRXVHKROGLQFRPH1RHO.HOO\&RPPXQLW\:HOIDUH2IILFHUDQG
+HOHQ&DLUG693
œ 3URIHVVRU %ULDQ 1RODQ (65, -LP :DOVK &3$ 7UDFH\ 2¶%ULHQ &3$ 'U
(LWKQH )LW]JHUDOG 1DWLRQDO 'LVDELOLW\ $XWKRULW\ )U 6HDQ +HDO\ 6U %ULGJHW
5H\QROGV&25,DQG/DUU\7XRPH\693IRUWKHLUYDOXHGDGYLFH
œ 7KH VWDII DQG YROXQWHHUV RI WKH 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH IRU WKHLU
SDLQVWDNLQJ ZRUN LQ WKH SULFLQJ RI WKH EXGJHW LWHPV ± 0DUJR 'HODQH\ &+) 5RVH
'RROH\0DODFKDt'XGG\$UW)HUQDQGH]3K\OOLV/HH'&
œ 9LQFHQW .HQQ\ 0DODFKDt 'XGG\ DQG 0DU\ 0XUSK\ IRU WKHLU YDOXHG DVVLVWDQFH LQ
SUHSDULQJ WKH PDWHULDO IRU SXEOLFDWLRQ DQG WR +HOHQ 0DF 0DKRQ ZKR GHVLJQHG WKH
FRYHULOOXVWUDWLRQ
œ )LQDOO\RXUZDUPDSSUHFLDWLRQWR1DRPL)HHO\RXUYDOXHGUHVHDUFKDVVLVWDQWIRUKHU
GHGLFDWLRQSURIHVVLRQDOLVPDQGHQWKXVLDVP
BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB
7KHYLHZVH[SUHVVHGLQWKLVWH[WDUHWKHDXWKRU¶VRZQDQGQRWQHFHVVDULO\WKRVHRIWKH&RPEDW3RYHUW\$JHQF\
,
R7454 Budget Standards
28/9/05
12:57 PM
Page ii
)25(:25'
0DQ\ FRQJUDWXODWLRQV WR WKH 9LQFHQWLDQ 3DUWQHUVKLS IRU SURGXFLQJ WKHVH SLRQHHULQJ
EXGJHWVWDQGDUGVIRU,ULVKKRXVHKROGV7KH)DPLO\%XGJHW8QLWKDVKDGWKHKRQRXURI
EHLQJDVVRFLDWHGZLWKWKHZRUNLQDVPDOOZD\EXWWKHEXGJHWVDUHDVWKH\VKRXOGEH
JHQXLQHO\,ULVK
%XGJHWVWDQGDUGVDUHDWHFKQLTXHIRUHVWDEOLVKLQJDVWDQGDUGRIOLYLQJDEHQFKPDUN
WKDWFDQEHXVHGIRUPDQ\SXUSRVHV,Q(QJODQG6HHERKP5RZQWUHHLQKLVILUVWVWXG\
RISRYHUW\LQ<RUNXVHGEXGJHWVWDQGDUGVWRHVWDEOLVKDSRYHUW\WKUHVKROGVXIILFLHQW
IRU ³WKH PDLQWHQDQFH RI PHUH SK\VLFDO HIILFLHQF\´ ,Q SRVWZDU UHVHDUFK RQ OLYLQJ
VWDQGDUGV EXGJHW VWDQGDUGV ZHQW RXW RI IDVKLRQ EHFDXVH WKH\ ZHUH DVVRFLDWHG ZLWK
DEVROXWHRUPLQLPXPVXEVLVWHQFHFRQFHSWV5HODWLYHORZLQFRPHEHFDPHWKHPHWKRG
RI FKRLFH IRU PHDVXULQJ SRYHUW\ LQ PRVW LQGXVWULDO VRFLHWLHV WKRXJK ,UHODQG KDV
SLRQHHUHGDWKUHVKROGEDVHGRQORZLQFRPHDQGODFNRIQHFHVVLWLHV
%XGJHWVWDQGDUGVFDQEHGHULYHGWRUHSUHVHQWDQ\VWDQGDUGRIOLYLQJ:KHQZHFDPHWR
UHHVWDEOLVK EXGJHW VWDQGDUGV LQ %ULWDLQ RXU LQLWLDO EXGJHWV ZHUH DW D ³0RGHVW EXW
$GHTXDWH´OHYHO+RZHYHUEXGJHWVDW³ORZ FRVWEXWDFFHSWDEOH´ OHYHO KDYH WKH PRVW
VDOLHQFH 7KH\ FDQ SURYLGH D EHQFKPDUN IRU SRYHUW\ PHDVXUHPHQW RU D VWDQGDUG
DJDLQVWZKLFKWRUHYLHZWKHDGHTXDF\RIEHQHILWOHYHOV
7KH(XURSHDQ8QLRQKDVUHFHQWO\DGRSWHGDKHDGOLQHLQGLFDWRURIVRFLDOH[FOXVLRQDV
WKHSHUFHQWDJHRIKRXVHKROGVZLWKHTXLYDOLVHGGLVSRVDEOHLQFRPHOHVVWKDQSHUFHQW
RI WKH PHGLDQ EHIRUH KRXVLQJ FRVWV 8VLQJ WKLV PHDVXUH LQ ,UHODQG KDG WKH
KLJKHVWSRYHUW\UDWHLQWKH(8DWSHUFHQW%XWZKDWGRHVWKLVPHDQ"3HUKDSV
VRPHWKLQJ IRU D KDQGIXO RI DFDGHPLF UHVHDUFKHUV EXW QRW PXFK WR SROLF\ PDNHUV
FRPPHQWDWRUVRUWKHJHQHUDOSXEOLF,WGRHVQRWUHVRQDWHZLWKWKHPEHFDXVHLWGRHVQRW
WHOOXVZKDWOHYHORIOLYLQJSHRSOHEHORZWKLVWKUHVKROGKDYH%XGJHWVWDQGDUGVKHOSWR
PDNH D VWDQGDUG RI OLYLQJ WUDQVSDUHQW $OO EXGJHW VWDQGDUGV DUH GHULYHG XVLQJ D
FRPELQDWLRQRIVFLHQFHDQGQRUPDWLYHMXGJHPHQW6RIRUH[DPSOHWKHIRRGEXGJHWLV
EDVHG RQ QXWULWLRQDO VFLHQFH EXW ZKHWKHU D FKLOG¶V ELNH LV LQFOXGHG LQ D EXGJHW LV D
PDWWHURIMXGJHPHQW7KRVHZKRGLVDJUHHZLWKWKHMXGJHPHQWVPDGHFDQFKDQJHWKHP
6REXGJHWVWDQGDUGVDUHQRWRQO\WUDQVSDUHQWWKH\DUHIOH[LEOH±ZHFDQDUJXHDERXW
WKHLUFRQWHQWV
7KHUHZLOOEHDUJXPHQWVDERXWWKH9LQFHQWLDQ,ULVKEXGJHWVWDQGDUGV/HWXVKRSHWKDW
WKHVHDUJXPHQWVZLOOOHDGWRDVHULRXVGLVFXVVLRQDERXWWKHTXDOLW\RIVRFLDOMXVWLFHLQ
,UHODQG
3URIHVVRU-RQDWKDQ%UDGVKDZ
8QLYHUVLW\RI<RUN
6HSWHPEHU
KWWSZZZ\RUNDFXNUHVIEXFRQWDFWKWP
5RZQWUHH%63RYHUW\$6WXG\RI7RZQ/LIH&HQWHQQLDOHG7KH3ROLF\
3UHVV%ULVWRO
,,
R7454 Budget Standards
28/9/05
12:57 PM
Page iii
(;(&87,9(6800$5<
5DWLRQDOHDQG$LPV
7KH 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH ZDV HVWDEOLVKHG LQ WR ZRUN IRU
VRFLDO DQG HFRQRPLF FKDQJH WDFNOLQJ SRYHUW\ DQG H[FOXVLRQ 7KH 3DUWQHUVKLS
LQFOXGHV WKH 6RFLHW\ RI 6W 9LQFHQW GH 3DXO WKH 9LQFHQWLDQ &RQJUHJDWLRQ WKH
'DXJKWHUVRI&KDULW\DQGWKH6LVWHUVRIWKH+RO\)DLWK$VDUHVXOWRIWKLVZRUNZLWK
SHRSOHLQGLVDGYDQWDJHGFRPPXQLWLHVWKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFHLV
YHU\DZDUHRIWKHVWUXJJOHRISHRSOHRQORZLQFRPHWROLYHZLWKGLJQLW\2QH/RQJ
6WUXJJOH $ 6WXG\ RI /RZ ,QFRPH )DPLOLHV XQGHUWDNHQ E\ WKH 9LQFHQWLDQ
3DUWQHUVKLS IRU 6RFLDO -XVWLFH LQ LQGLFDWHG WKDW LW LV QRW SRVVLEOH WR OLYH ZLWK
GLJQLW\ DQG SURYLGH FKLOGUHQ ZLWK DGHTXDWH IRRG FORWKLQJ HWF DW WKH ORZHVW VRFLDO
ZHOIDUHUDWHVRURQWKH1DWLRQDO0LQLPXP:DJH7KHILQGLQJVRIWKDWVWXG\LQGLFDWHG
WKDW WKH ILQDQFLDO VKRUWIDOO ZDV QRW GXH WR EDG PDQDJHPHQW RQ WKH SDUW RI SHRSOH
GHSHQGDQWRQWKHVHSD\PHQWVEXWUDWKHUWRZKDWLVDWRWDOO\LQDGHTXDWHLQFRPH7KH
IROORZLQJLVDPRQJWKHNH\UHFRPPHQGDWLRQVWKDWDURVHRXWRIWKLVVWXG\
³WR FRQGXFW RQJRLQJ UHVHDUFK RQ WKH %XGJHW 6WDQGDUGV PRGHO WR
HQVXUHWKDWGHFLVLRQPDNHUVDUHLQIRUPHGDERXWWKHEDVLFFRVWVRIIRRG
FORWKLQJ UHQW KRXVHKROG H[SHQVHV DQG WKH PHDQV QHFHVVDU\ WR
SDUWLFLSDWHIXOO\LQVRFLHW\VRWKDWPRUHDGHTXDWHOHYHOVRIVRFLDOZHOIDUH
SD\PHQWVDQGPLQLPXPZDJHDUHVHW´
$OLPLWHGDWWHPSWZDVPDGHLQWKHVWXG\WRDSSO\WKHEXGJHWVWDQGDUGVDSSURDFK
WRWKHIROORZLQJDUHDVIRRGFORWKLQJSHUVRQDOFDUHDQGKRXVHKROGJRRGV7KLVSLORW
HIIRUWLQGLFDWHGWKDWWKHEXGJHWVWDQGDUGVGHYHORSHGE\WKH)DPLO\%XGJHW8QLWRIWKH
8QLYHUVLW\RI<RUNFRXOGEHDSSOLHGWRWKH,ULVKVLWXDWLRQZLWKPDMRUFKDQJHV
,QWKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFHGHFLGHGWRHVWDEOLVKDORZFRVW
EXWDFFHSWDEOHVWDQGDUGIRUWKUHHKRXVHKROGW\SHV/RQH3DUHQWZLWK7ZR&KLOGUHQD
&RXSOH ZLWK 7ZR &KLOGUHQ DQG D 3HQVLRQHU &RXSOH 7KHVH KRXVHKROG W\SHV ZHUH
LGHQWLILHGLQWKHVWXG\DVEHLQJDPRQJWKRVHPRVWDWULVN
7KHDLPVRIWKLVVWXG\DUHWR
3URYLGH GHWDLOHG LQIRUPDWLRQ RQ WKH DFWXDO FRVW RI D /RZ &RVW EXW $FFHSWDEOH
EXGJHWIRUWKHWKUHHDIRUHPHQWLRQHGJURXSV
/REE\ IRU D PRUH DGHTXDWH LQFRPH IRU SHRSOH LQ UHFHLSW RI VRFLDO ZHOIDUH
SD\PHQWVRURQWKH1DWLRQDO0LQLPXP:DJH
'UDZ DWWHQWLRQ WR WKH EXUGHQ LPSRVHG RQ SHRSOH GHSHQGDQW RQ VRFLDO ZHOIDUH
SD\PHQWVRURQWKH1DWLRQDO0LQLPXP:DJHDWSUHVHQWOHYHOVDQGGHPRQVWUDWH
WKHOLQNEHWZHHQSRYHUW\DQGLQDGHTXDWHLQFRPH
,,,
R7454 Budget Standards
28/9/05
12:57 PM
Page iv
%XGJHW6WDQGDUGV
7ZR VWDQGDUGV RI OLYLQJ KDYH EHHQ FRQVWUXFWHG E\ WKH )DPLO\ %XGJHW 8QLW RI WKH
8QLYHUVLW\ RI <RUN WKDW RI 0RGHVW %XW $GHTXDWH 0%$ DQG /RZ &RVW EXW
$FFHSWDEOH /&$ 7KH 0%$ VWDQGDUG LV ³ZHOO DERYH WKH UHTXLUHPHQWV IRU
VXUYLYDO EXW ZHOO EHORZ WKH OHYHOV RI OX[XU\´ %UDGVKDZ 7KH /&$
³PDUNV WKH WKUHVKROG EHORZ ZKLFK JRRG KHDOWK VRFLDO LQWHJUDWLRQ DQG VDWLVIDFWRU\
VWDQGDUGVRIFKLOGGHYHORSPHQWDUHDWULVN´%UDGVKDZ:KHQDSDUWLFXODU
VWDQGDUGRIOLYLQJZDVGHILQHGWKHEXGJHWVWDQGDUGVPHWKRGZDVXVHGWRHVWDEOLVKWKH
DFWXDOFRVWRIWKDWVWDQGDUG7KHEXGJHWVWDQGDUGPHWKRGLQYROYHVSULFLQJDVSHFLILF
EDVNHWRIJRRGVDQGVHUYLFHVZKLFKUHSUHVHQWWKHVWDQGDUGKHUHXQGHUFRQVLGHUDWLRQ
7KHGHFLVLRQWRXVHWKH/&$LQWKLVVWXG\UDWKHUWKDQWKH0%$ZDVEDVHGRQWKH
UHDOLVDWLRQ WKDW WKH JDS EHWZHHQ WKH FRVW RI WKH 0%$ VWDQGDUG RI OLYLQJ DQG WKH
FXUUHQW OHYHO RI VRFLDO ZHOIDUH DQG PLQLPXP ZDJH SD\PHQWV ZRXOG UHTXLUH VXFK
VXEVWDQWLDO LQFUHDVHV LQ ERWK SD\PHQWV WKDW WKH LQFUHDVHV ULVN EHLQJ YLHZHG DV
XQUHDOLVWLF
3DUNHU [YLLL GHILQHV WKH /&$ VWDQGDUG ³DV D OLYLQJ VWDQGDUG WKDW WDNHV
DFFRXQWRISV\FKRORJLFDODQGVRFLDODVZHOODVSK\VLFDOQHHGV:DUPWKVKHOWHUDQGD
KHDOWK\ SDODWDEOH GLHW DUH QHFHVVDU\ EXW DUH QRW VXIILFLHQW RQ WKHLU RZQ 6RFLDO
LQWHJUDWLRQLVQHFHVVDU\VRLVWKHDYRLGDQFHRIFKURQLFVWUHVV´
7KLVGHILQLWLRQE\3DUNHUZKHQFRPSDUHGZLWKWKH1$36GHILQLWLRQRISRYHUW\
VKRZVWKHDSSURSULDWHQHVVRIWKH/&$EXGJHWVWDQGDUGVDVDPHDQVRIGHWHUPLQLQJ
WKHFRVWRISRYHUW\DYRLGDQFHDVGHVFULEHGE\1$36³SHRSOHDUHOLYLQJLQSRYHUW\LI
WKHLU LQFRPH DQG UHVRXUFHV DUH VR LQDGHTXDWH DV WR SUHFOXGH WKHP IURP KDYLQJ D
VWDQGDUG RI OLYLQJ ZKLFK LV UHFRJQLVHG E\ ,ULVK VRFLHW\ JHQHUDOO\ $V D UHVXOW RI
LQDGHTXDWH LQFRPH DQG UHVRXUFHV SHRSOH PD\ EH H[FOXGHG DQG PDUJLQDOLVHG IURP
SDUWLFLSDWLQJLQDFWLYLWLHVZKLFKDUHFRQVLGHUHGWKHQRUPIRURWKHUSHRSOHLQVRFLHW\´
*RYHUQPHQWRI,UHODQG
0HWKRGRORJ\
7KHDSSOLFDWLRQRIWKHVWDQGDUGVRIWKH)DPLO\%XGJHW8QLWRIWKH8QLYHUVLW\RI<RUN
WRWKH,ULVKVLWXDWLRQLQYROYHGWKHIROORZLQJ
 9DOLGDWLRQRIWKHDSSOLFDWLRQSURFHVV
 ,GHQWLILFDWLRQDQGORFDWLRQRIKRXVHKROGW\SHV
 'HYHORSPHQWRIDQDSSURDFKWRWKHSULFLQJRIEXGJHWLWHPV
9DOLGDWLRQRIWKHDSSOLFDWLRQSURFHVV
7KUHHJURXSVZHUHHVWDEOLVKHGWRHQVXUHWKHUHOLDELOLW\DQGYDOLGLW\RIWKHDSSOLFDWLRQ
SURFHVVDUHVHDUFKDGYLVRU\FRPPLWWHHDQH[SHUWJURXSDQGIRFXVJURXSV
5HVHDUFK$GYLVRU\&RPPLWWHH
7KLVJURXSZKLFKPHWRQVL[RFFDVLRQVFRQVLVWHGRIWZHOYHPHPEHUVUHSUHVHQWLQJWKH
SULQFLSDO RUJDQLVDWLRQV FRQQHFWHG ZLWK WKH WKUHH KRXVHKROG W\SHV KHUH XQGHU
FRQVLGHUDWLRQDQGLQFOXGHGWKH&RPEDW3RYHUW\$JHQF\&3$WKH6RFLHW\ RI6W
,9
R7454 Budget Standards
28/9/05
12:57 PM
Page v
9LQFHQW GH 3DXO 693 2QH 3DUHQW ([FKDQJH DQG 1HWZRUN 23(1 7KH
1DWLRQDO &RXQFLO IRU $JHLQJ DQG 2OGHU 3HRSOH 1&$23 7KH ,ULVK 1DWLRQDO
2UJDQLVDWLRQ IRU WKH 8QHPSOR\HG ,128 7KH 1DWLRQDO :RPHQ¶V &RXQFLO RI
,UHODQG1:&,DQGWKH'HSDUWPHQWRI(FRQRPLFV7ULQLW\&ROOHJH'XEOLQ
([SHUW*URXS
([SHUWDGYLFHZDVVRXJKWIRUSDUWLFXODUDUHDVRIWKHVWXG\7KH)DPLO\%XGJHW8QLW
RIWKH8QLYHUVLW\RI<RUNLQWKH8QLWHG.LQJGRPSURYLGHGJXLGDQFHIRUWKHSURFHVV
RIDSSO\LQJWKHEXGJHWVWDQGDUGV DQG JDYHVSHFLILFDVVLVWDQFH LQ UHODWLRQ WR ERWK WKH
IRRGDQGIXHOEXGJHWV,QDGGLWLRQWRWKLVH[SHUWVZHUHFRQVXOWHGLQRUGHUWRHVWDEOLVK
,ULVKQRUPVUHJDUGLQJKRXVLQJDQGIXHOVSHFLILFDWLRQV
)RFXV*URXSV
:LWKWKHDVVLVWDQFHRIYROXQWDU\RUJDQLVDWLRQVIRFXVJURXSVZHUHHVWDEOLVKHGIRUHDFK
KRXVHKROG W\SH 0HPEHUV RI WKHVH JURXSV VWXGLHG HDFK RI WKH LWHPV IRU DOO RI WKH
FRPSRQHQWEXGJHWVIRRGFORWKLQJKRXVLQJHWF:KLOVW PHPEHUV RI WKH GLIIHUHQW
IRFXVJURXSVHPSKDVLVHGWKHWLJKWFKDUDFWHURIWKHEXGJHWVWKH\ SURSRVHG UHODWLYHO\
IHZ FKDQJHV DQG WKRVH WKDW ZHUH UHFRPPHQGHG DSSOLHG WR WKH IRRG FORWKLQJ DQG
KRXVHKROG JRRGV EXGJHWV FKDQJHV RXW RI DSSUR[LPDWHO\ LWHPV ,W ZDV
GHFLGHGWRXVHWKH)DPLO\%XGJHW8QLWEXGJHWVDQGWRUHFRUGVHSDUDWHO\WKHFKDQJHV
SURSRVHGE\WKHIRFXVJURXSV
,GHQWLILFDWLRQDQG/RFDWLRQRI+RXVHKROG7\SHV
7KH FKRLFH RI KRXVHKROG W\SHV ZDV LQIOXHQFHG E\ WKH ILQGLQJV RI WKH 9LQFHQWLDQ
3DUWQHUVKLSIRU6RFLDO-XVWLFHVWXG\2QH/RQJ6WUXJJOH$6WXG\RI/RZ,QFRPH
)DPLOLHV DQG WKH ZRUN RI WKH )DPLO\ %XGJHW 8QLW RI WKH 8QLYHUVLW\ RI <RUN 7KH
SUHYLRXV VWXG\ XQGHUWDNHQ E\ WKH 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH KDG
LGHQWLILHG WKH IROORZLQJ KRXVHKROGV DV EHLQJ PRVW DW ULVN RI SRYHUW\ ORQH SDUHQWV
WZRSDUHQWKRXVHKROGVRQDORZLQFRPHDQGSHQVLRQHUFRXSOHV7KH )DPLO\%XGJHW
8QLWLQFOXGHGµSULRULW\JURXSV¶VXFKDVORQHSDUHQWVDQGSHQVLRQHUVLQWKHKRXVHKROGV
IRUZKLFKWKH\KDGFRQVWUXFWHGEXGJHWV7KH\DOVRSURYLGHGEXGJHWVIRUWZRSDUHQWV
ZLWK WZR FKLOGUHQ KRXVHKROGV ,Q WKH OLJKW RI WKLV VLPLODULW\ EHWZHHQ WKH µSULRULW\
JURXSV¶ LQFOXGHG E\ WKH )DPLO\ %XGJHW 8QLW DQG WKRVH LGHQWLILHG E\ WKH 9LQFHQWLDQ
3DUWQHUVKLSIRU6RFLDO-XVWLFHLWZDVGHFLGHGWRDSSO\WKHEXGJHWVWDQGDUGVGHYHORSHG
E\WKH)DPLO\%XGJHW8QLWWRWKHIROORZLQJJURXSV
 /RQH3DUHQWZLWK7ZR&KLOGUHQ
 7ZR3DUHQWVZLWK7ZR&KLOGUHQ
 3HQVLRQHU&RXSOH
/RFDWLRQV
6DXQGHUV VWDWHV WKDW D ³EXGJHW VWDQGDUG UHSUHVHQWV ZKDW D SDUWLFXODU
KRXVHKROGOLYLQJLQDSDUWLFXODUSODFHDWDSDUWLFXODUWLPHQHHGVLQRUGHUWRUHDFKD
VSHFLILFVWDQGDUGRIOLYLQJ´$VDUHVXOWRIFRQVXOWDWLRQZLWKRIILFLDOVRI'XEOLQ&LW\
&RXQFLO LW ZDV GHFLGHG WR ORFDWH WKH KRXVHKROG W\SHV ZLWK FKLOGUHQ LQ JRRG TXDOLW\
/RFDO $XWKRULW\ +RXVLQJ LQ %DOO\IHUPRW DQG WKH 3HQVLRQHU &RXSOH LQ DQ RZQHU
RFFXSLHGKRXVHLQ3KLEVERUR
9
R7454 Budget Standards
28/9/05
12:57 PM
Page vi
7KUHHFUXFLDODVVXPSWLRQVZHUHPDGHDERXWWKHWKUHHKRXVHKROGW\SHV
(DFK RI WKH KRXVHKROGV LV DVVXPHG WR EH LQ JRRG KHDOWK DQG QRW WR UHTXLUH
VSHFLILFWUHDWPHQWRUPHGLFDWLRQ
1RQH RI WKH KRXVHKROGV LV XQGHU REOLJDWLRQ WR PDNH UHSD\PHQWV RQ ORDQV RU
GHEWV
,Q HDFK FDVH WKH KRXVLQJ LV RI DQ DFFHSWDEOH VWDQGDUG PHHWLQJ DOO KHDOWK
VDIHW\DQGILUHVWDQGDUGV
,QFRPH6FHQDULRV)RU+RXVHKROG7\SHV
,Q RUGHU WR FRPSDUH WKH FRVW RI WKH /&$ VWDQGDUG RI OLYLQJ ZLWK FXUUHQW VRFLDO
ZHOIDUH SD\PHQWV WKH 1DWLRQDO 0LQLPXP :DJH DQG SHQVLRQ UDWHV D QXPEHU RI
LQFRPH VFHQDULRV DUH SUHVHQWHG IRU HDFK KRXVHKROG W\SH HJ LQFRPH IURP VRFLDO
ZHOIDUHPLQLPXPZDJHSHQVLRQVHWF
'HYHORSPHQWRIDQDSSURDFKWRSULFLQJEXGJHWLWHPV
7KH/&$EXGJHWVWDQGDUGVFRQVLVWRIDQXPEHURIFRPSRQHQWEXGJHWVGHDOLQJZLWK
IRRG FORWKLQJ SHUVRQDO FDUH KRXVHKROG JRRGV KRXVHKROG VHUYLFHV OHLVXUH VRFLDO
LQFOXVLRQ LWHPV DQG DFWLYLWLHV KRXVLQJ UHQW ZDVWH PDQDJHPHQW DQG KRXVH
PDLQWHQDQFH IXHO WUDQVSRUW SXEOLF DQG SULYDWH KHDOWK FDUH HGXFDWLRQDO FRVWV
HPSOR\PHQW UHODWHG H[SHQVHV FKLOGFDUH SXEOLF WUDQVSRUW XQLRQ IHHV VHHNLQJ
HPSOR\PHQW FRVWV SHWV DQG FKDULWDEOH GRQDWLRQV 7KHUH ZHUH DSSUR[LPDWHO\ LWHPVWKDWKDGWREHSULFHGDQGUDQJHGIURPODUJHEXGJHWDU\LWHPVVXFKDV UHQW DQG
FKLOGFDUHWRVPDOOHULWHPVLQFOXGLQJNLWFKHQZDUHDQGSHUVRQDODFFHVVRULHV%RWKWKH
UHVHDUFKFRPPLWWHHDQGWKHIRFXVJURXSVLGHQWLILHGWKHUHWDLOHUVWKDWZHUHWREHXVHG
IRU WKH SULFLQJ RI LWHPV $ µSULFLQJ WHDP¶ ZDV IRUPHG DQG ZLWK WKH H[FHSWLRQ RI
ZLQWHU FORWKLQJ LWHPV DOO RI WKH SULFLQJ RI JRRGV WRRN SODFH LQ WKH PRQWK RI -XQH
)LQGLQJV
)RU WKH SXUSRVH RI WKLV VXPPDU\ WKH ILQGLQJV ZLOO EH FRQVLGHUHG LQ WKH FRQWH[W RI
WKUHH LQFRPH VFHQDULRV UHSUHVHQWLQJ HDFK KRXVHKROG W\SH ,Q HDFK FDVH WKH LQFRPH
ZLOO EH FRPSDUHG ZLWK WKH H[SHQGLWXUH QHFHVVDU\ IRU D /RZ &RVW EXW $FFHSWDEOH
/&$VWDQGDUGRIOLYLQJ1RWHVKRXOGWREHWDNHQWKDWZKLOH WKH /&$ VWDQGDUG
PHHWV EDVLF SK\VLFDO SV\FKRORJLFDO DQG VRFLDO QHHGV LW GRHV DOORZ IRU WHPSRUDU\
HFRQRPLHVRQO\7KHVHHFRQRPLHVFRXOGQRWEHVXVWDLQHG8QH[SHFWHG H[SHQGLWXUH
EUHDNDJHV KRVSLWDOLVDWLRQ HWF GHEWV DQG ORDQ UHSD\PHQWV SD\PHQWV LQWR SHQVLRQ
DQG VDYLQJ VFKHPHV DUH QRW DOORZHG IRU LQ WKH WRWDO ILJXUH LGHQWLILHG ZLWK D /&$
VWDQGDUGRIOLYLQJ([SHQGLWXUHRQDOFRKRORUFLJDUHWWHVLVDOVRH[FOXGHG,WLVIRUWKLV
UHDVRQWKDWWKHWHUPµGLVFUHWLRQDU\LQFRPH¶LVXVHGLQVWHDGRIµVXUSOXVLQFRPH¶ZKHQ
SUHVHQWLQJWKHILQGLQJV
/RQH3DUHQWZLWK7ZR&KLOGUHQ+RXVHKROG
,QFRPH6RXUFHDQG7RWDO/&$%XGJHW6KRUWIDOO
&RVWV'LVFUHWLRQDU\,QFRPH
'HSHQGHQWRQ6RFLDO:HOIDUH
VKRUWIDOO
3DUWWLPHZRUNHU
GLVFUHWLRQDU\LQFRPH
)XOOWLPHZRUNHU
VKRUWIDOO
9,
R7454 Budget Standards
28/9/05
12:57 PM
Page vii
%XGJHW&RVWV
7KHFRVWRIIRRG¼FORWKLQJ¼SHUVRQDOFDUH¼KRXVHKROGJRRGV
¼ KRXVHKROG VHUYLFHV ¼ IXHO ¼ WUDQVSRUW ¼ OHLVXUH
LQFOXGLQJ VRFLDO LQFOXVLRQ DQG SDUWLFLSDWLRQ ¼ HGXFDWLRQ ¼ ZDVWH
PDQDJHPHQWDQGKRXVHLQVXUDQFH¼LVWKHVDPHIRUHDFK/RQH3DUHQWZLWK7ZR
&KLOGUHQ +RXVHKROGV +HDOWK FDUH FRVWV UHQW DQG HPSOR\PHQW UHODWHG H[SHQGLWXUH
YDU\ DFFRUGLQJ WR KRXVHKROG 7KH FRVW RI FKLOG FDUH DQG LQFUHDVHV LQ UHQW FKDUJHV
PDNHIXOOWLPHZRUNHFRQRPLFDOO\GLVDGYDQWDJHRXVIRUWKH/RQH3DUHQWKRXVHKROG
7ZR3DUHQWVDQG7ZR&KLOGUHQ+RXVHKROG7RWDO&DVK,QFRPH
DQG7RWDO/&$%XGJHW&RVWV
,QFRPH6RXUFHDQG7RWDO/&$%XGJHW6KRUWIDOO
&RVWV'LVFUHWLRQDU\,QFRPH
)XOOWLPHZRUNHUQRFDU
GLVFUHWLRQDU\LQFRPH
)XOOWLPHZRUNHUFDURZQHU
GLVFUHWLRQDU\LQFRPH
)XOOWLPH ZRUNHU DQG 3DUW
GLVFUHWLRQDU\LQFRPH
VKRUWIDOO
VKRUWIDOO
WLPHZRUNHUQRFDU
)XOOWLPHZRUNHUDQG3DUWWLPH
ZRUNHUFDURZQHU
,QFRPHIURP8QHPSOR\PHQW
%HQHILW
%XGJHW&RVWV
7KH ZHHNO\ FRVW RI IRRG ¼ FORWKLQJ ¼ SHUVRQDO FDUH ¼
KRXVHKROG JRRGV ¼ KRXVHKROG VHUYLFHV ¼ IXHO ¼ HGXFDWLRQ
¼FKDULWDEOHGRQDWLRQV¼DQGOHLVXUHZKLFKLQFOXGHVVRFLDOLQFOXVLRQDQG
SDUWLFLSDWLRQ LWHPV DQG DFWLYLWLHV ¼ ZDVWH PDQDJHPHQW DQG KRXVH LQVXUDQFH
¼DUHWKHVDPHIRUHDFKRIWKH7ZR3DUHQWZLWK7ZR&KLOGUHQKRXVHKROGV7KH
FRVWRIUHQWWUDQVSRUWKHDOWKFDUHDQGHPSOR\PHQWUHODWHGFRVWVYDU\DFFRUGLQJWRFDU
RZQHUVKLSDQGHPSOR\PHQW
3HQVLRQHU&RXSOH+RXVHKROG7RWDO&DVK,QFRPHDQG7RWDO/&$%XGJHW&RVWV
,QFRPH6RXUFHDQG7RWDO/&$%XGJHW6KRUWIDOO
&RVWV'LVFUHWLRQDU\,QFRPH
,QFRPH IURP FRQWULEXWRU\ SHQVLRQ QRFDU
,QFRPH IURP FRQWULEXWRU\ SHQVLRQ FDURZQHU
,QFRPH IURP QRQFRQWULEXWRU\
SHQVLRQQRFDU
,QFRPH IURP QRQFRQWULEXWRU\
SHQVLRQFDURZQHU
GLVFUHWLRQDU\LQFRPH
GLVFUHWLRQDU\LQFRPH
GLVFUHWLRQDU\LQFRPH
VKRUWIDOO
9,,
R7454 Budget Standards
28/9/05
12:57 PM
Page viii
&RQWULEXWRU\ SHQVLRQ SOXV SULYDWH SHQVLRQRI¼QRFDU
&RQWULEXWRU\ SHQVLRQ SOXV SULYDWH SHQVLRQRI¼FDURZQHU
GLVFUHWLRQDU\LQFRPH
GLVFUHWLRQDU\LQFRPH
%XGJHW&RVWV
7KH ZHHNO\ FRVW RI IRRG ¼ FORWKLQJ ¼ SHUVRQDO FDUH ¼
KRXVHKROG JRRGV ¼ KRXVHKROG VHUYLFHV ¼ OHLVXUH LQFOXGLQJ VRFLDO
LQFOXVLRQFRVWVDQGSDUWLFLSDWLRQLWHPVDQGDFWLYLWLHV¼ZDVWHPDQDJHPHQWDQG
KRXVH LQVXUDQFH ¼ DQG FKDULWDEOH GRQDWLRQV ¼ UHPDLQV WKH VDPH IRU DOO
WKH SHQVLRQHU KRXVHKROGV 7KHUH LV QR UHQW RU PRUWJDJH UHSD\PHQWV DV LW KDV EHHQ
DVVXPHGWKDWWKHSHQVLRQHUFRXSOHDUHKRPHRZQHUVDQGKDYHWKHPRUWJDJHSDLGRII
([SHQGLWXUH RQ WUDQVSRUW DQG KHDOWK FDUH YDU\ DFFRUGLQJ WR KRXVHKROG 7KH RQO\
SHQVLRQHUFRXSOHZLWKDVKRUWIDOOLVWKDWRIWKHFDURZQLQJKRXVHKROGZLWKDQLQFRPH
IURP D QRQFRQWULEXWRU\ SHQVLRQ +RXVHKROGV GHSHQGHQW RQ WKLV SHQVLRQ FDQQRW
DIIRUGWRUXQDFDU
&RQFOXVLRQV
7KH PLQLPXP H[SHQGLWXUH UHTXLUHG IRU D /RZ &RVW EXW $FFHSWDEOH 6WDQGDUG RI
OLYLQJIRUWKHIROORZLQJKRXVHKROGVLV
œ ¼DZHHNIRUDRQHSDUHQWDQGWZRFKLOGUHQIDPLO\GHSHQGHQWRQVRFLDO
ZHOIDUH3UHVHQWLQFRPH ¼
œ ¼DZHHNIRUDWZRSDUHQWDQGWZRFKLOGUHQKRXVHKROGGHSHQGHQWRQ
XQHPSOR\PHQWEHQHILW3UHVHQWLQFRPH ¼
œ ¼ D ZHHN IRU D SHQVLRQHU FRXSOH RQ D QRQ FRQWULEXWRU\ SHQVLRQ
3UHVHQWLQFRPH ¼
7KLVUHSRUWVKRZVWKDWH[SHQGLWXUHYDULHVDFURVVKRXVHKROGW\SHVDFFRUGLQJWR
FLUFXPVWDQFHVHJSDUWRUIXOOWLPHZRUNHU
$/RZ&RVWEXW$FFHSWDEOH6WDQGDUGRIOLYLQJLVQRWYLDEOHDWSUHVHQWIRUSHRSOH
GHSHQGHQW RQ 2QH 3DUHQW )DPLO\ 3D\PHQW RU XQHPSOR\PHQW SD\PHQWV 7KLV
PHDQV WKDW DSSUR[LPDWHO\ RQH SDUHQW DQG WZR FKLOGUHQ KRXVHKROGV LQ
UHFHLSWRIWKH2QH3DUHQW)DPLO\3D\PHQWZLOOQRWKDYHDVWDQGDUGRIOLYLQJZKLFK
PHHWVWKHLUSK\VLFDOSV\FKRORJLFDODQGVRFLDOQHHGV$PRQJWKH$XJXVW
VHDVRQDOO\ DGMXVWHG ILJXUHV LQGLYLGXDOV LQ UHFHLSW RI XQHPSOR\PHQW
SD\PHQWVZLOOEHPDQ\KHDGVRIKRXVHKROGV$PRQJERWKJURXSVWKHUHZLOOEHD
FRQVLGHUDEOH SURSRUWLRQ RI KRXVHKROGV ZKLFK ZLOO EH GHSHQGHQW LQGHILQLWHO\ RQ
WKHVH SD\PHQWV )RU WKHP WKH FRQVHTXHQFHV DUH LQDGHTXDWH GLHW ULVNV WR KHDOWK
WKH OLNHOLKRRG RI GHEW DQG SRVVLEOH VRFLDO H[FOXVLRQ 7KH 1$36 GHILQLWLRQ RI
SRYHUW\GHVFULEHVWKHLUVLWXDWLRQ
³SHRSOHDUHOLYLQJLQSRYHUW\LIWKHLULQFRPHDQGUHVRXUFHVDUHVRLQDGHTXDWHDV
WRSUHFOXGHWKHPIURPKDYLQJDVWDQGDUGRIOLYLQJZKLFKLVUHFRJQLVHGE\,ULVK
VRFLHW\JHQHUDOO\$VDUHVXOWRILQDGHTXDWHLQFRPHDQGUHVRXUFHVSHRSOHPD\EH
H[FOXGHGDQGPDUJLQDOLVHGIURPSDUWLFLSDWLQJLQDFWLYLWLHVZKLFKDUHFRQVLGHUHG
WKHQRUPIRURWKHUSHRSOHLQVRFLHW\´
:KLOHWKH/&$DOORZVIRUXQH[SHFWHGGHPDQGVH[SHQGLWXUHRQLWHPVVXFKDV
EUHDNDJHVKRVSLWDOLVDWLRQHWF±WKHVHRXWOD\VFDQQRWEHVXVWDLQHGIRUDQ\
SURORQJHGSHULRG6XFKXQH[SHFWHGGHPDQGVRQLQFRPHDUHSDUWRIOLIHDQGQHHG
WREHWDNHQLQWRFRQVLGHUDWLRQLISHRSOHDUHQRWWRIDOOLQWRVHULRXVGHEW
6WDWLVWLFDO,QIRUPDWLRQRQ6RFLDO6HUYLFHV
9,,,
R7454 Budget Standards
28/9/05
12:57 PM
Page ix
,PSRUWDQW LWHPV VXFK DV SDUWLFLSDWLRQ LQ VDYLQJV DQG SHQVLRQ VFKHPHV DUH QRW
WDNHQLQWRDFFRXQWLQWKH/&$EXGJHWV7KH\DUHQRWHGEXWQRWDOORZHGIRULQWKH
FDOFXODWLRQVRIH[SHQGLWXUH$WSUHVHQWWKHUHLVFRQVLGHUDEOHHPSKDVLVDWQDWLRQDO
OHYHO RQ WKH QHHG IRU DOO FLWL]HQV WR FRQWULEXWH WR SHQVLRQ VFKHPHV ,QFHQWLYHV
VKRXOG EH SURYLGHG WR HQFRXUDJH SHRSOH RQ D ORZ LQFRPH WR SDUWLFLSDWH LQ WKHVH
VFKHPHV7KHWRWDOFRVWRIDQ/&$EXGJHWQHHGVWREHLQFUHDVHGWRWDNHDFFRXQWRI
XQH[SHFWHG H[SHQGLWXUH DQG WR DOORZ IRU WKH FRVW RI SD\PHQWV WR VDYLQJV DQG
SHQVLRQ VFKHPHV )DFWRULQJ LQ WKHVH FRVWV ZRXOG LQFUHDVH WKH WRWDO H[SHQGLWXUH
QHFHVVDU\IRUDORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJ+RZHYHUWKHDGMXVWHG
WRWDO ZRXOG UHIOHFW PRUH IXOO\ WKH H[SHQGLWXUH QHFHVVDU\ WR PHHW LPSRUWDQW
DGGLWLRQDO FRVWV HJ XQH[SHFWHG FRQWLQJHQFLHV DQG SD\PHQWV LQWR VDYLQJV DQG
SHQVLRQVFKHPHV
7KHWRWDOJLYHQIRUWKH/&$EXGJHWVIRUHDFKKRXVHKROGW\SHLQWKLVVWXG\VKRXOG
EH LQWHUSUHWHG LQ WKH OLJKW RI WKH PLVVLQJ FRVWV ± FRQWLQJHQFLHV DQG SD\PHQWV
LQWR VDYLQJV DQG SHQVLRQ VFKHPHV 7KH VKRUWIDOO IRXQG LQ UHODWLRQ WR VRPH
KRXVHKROGW\SHVZLOODVDUHVXOWEHFRPHJUHDWHUDQGWKHGLVFUHWLRQDU\LQFRPHRI
RWKHUKRXVHKROGW\SHVZLOOEHUHGXFHG
+RXVHKROGVZLWK&KLOGUHQ
7KHFRVWRIIXOOWLPHFKLOGFDUHPDNHVIXOOWLPHHPSOR\PHQWDQXQUHDOLVWLFRSWLRQ
IRU WKH ORQH SDUHQW KRXVHKROG LQ UHFHLSW RI WKH 2QH 3DUHQW )DPLO\ 3D\PHQW
$IIRUGDEOHDQGDFFHVVLEOHFKLOGFDUHLVYHU\OLPLWHGDQGWKHUHLVDZDLWLQJOLVWIRU
H[LVWLQJ VHUYLFHV 7KH ODFN RI DSSURSULDWH FKLOGFDUH FUHDWHV D VHULRXV EDUULHU WR
HGXFDWLRQ DQG HPSOR\PHQW :KLOH SDUW WLPH HPSOR\PHQW FDQ EH ILQDQFLDOO\
DGYDQWDJHRXV IRU WKH ORQH SDUHQW KRXVHKROG LQ UHFHLSW RI WKH 2QH 3DUHQW )DPLO\
3D\PHQWWKLVZRUNLVIUHTXHQWO\ORZSDLGDQGORZVNLOOHG3DUWWLPHZRUNEHFDXVH
RI LWV QDWXUH KDV OLPLWHG SURVSHFWV IRU SURPRWLRQ RU DGYDQFHPHQW 7KH ODFN RI
DIIRUGDEOH DQG DFFHVVLEOH FKLOGFDUH PHDQV WKDW WKH DVSLUDWLRQV RI ORQH SDUHQWV WR
EHFRPH LQGHSHQGHQW RI WKH VRFLDO ZHOIDUH V\VWHP WR GHYHORS WKHLU VNLOOV DQG WR
SURYLGH D UROH PRGHO IRU WKHLU FKLOGUHQ ZLOO QRW EH UHDOLVHG ,Q DGGLWLRQ ,UHODQG
ZLOO FRQWLQXH WR KDYH RQH RI WKH ORZHVW HPSOR\PHQW UDWHV RI ORQH SDUHQWV LQ
(XURSH
,QDGGLWLRQWRWKHKLJKFRVWRIFKLOGFDUHWKHORVVRIVHFRQGDU\EHQHILWVVXFKDVWKH
0HGLFDO&DUGDQGWKH%DFNWR6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFH DVZHOO
DVWKHUHGXFWLRQLQWKH2QH3DUHQW)DPLO\3D\PHQWFUHDWHGLIILFXOWLHVIRUWKHORQH
SDUHQW ZKR ZLVKHV WR WDNH XS IXOO WLPH HPSOR\PHQW $ ORQH SDUHQW LQ IXOO WLPH
HPSOR\PHQWRQWKHPLQLPXPZDJHZRXOGQHHGDQLQFRPHRI¼WRDIIRUGD
ORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJ5DLVLQJWKHKRXVHKROGHOLJLELOLW\IRUD
PHGLFDOFDUGDQGUHYLHZLQJWKHUHJXODWLRQVFRQFHUQLQJWKHUHWHQWLRQRIVHFRQGDU\
EHQHILWV ZLWK WKH SURYLVLRQ RI DIIRUGDEOH FKLOGFDUH ZRXOG PDNH IXOO WLPH
HPSOR\PHQWPRUHDGYDQWDJHRXVIRUWKHORQHSDUHQW
,IWKHFRVWRIFRQWLQJHQFLHVDQGSD\PHQWVLQWRVDYLQJVVFKHPHV DUHIDFWRUHGLQWR
WKHFRVWRIWKH/&$EXGJHWIRUWZRSDUHQWDQGWZRFKLOGUHQKRXVHKROGVGHSHQGHQW
RQ WKH 1DWLRQDO 0LQLPXP :DJH LW FDQ EH UHDVRQDEO\ FRQFOXGHG WKDW WKHVH
KRXVHKROGV ZRXOG ILQG LW GLIILFXOW WR KDYH D ORZ FRVW EXW DFFHSWDEOH VWDQGDUG RI
OLYLQJ
,;
R7454 Budget Standards
28/9/05
12:57 PM
Page x
7KH KLJK FRVW RI FKLOGFDUH WKH LQHOLJLELOLW\ IRU D PHGLFDO FDUG DQG WKH %DFN WR
6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFH%6&)$FUHDWHGLIILFXOWLHVIRUERWKWKH
WZRSDUHQWDQGORQHSDUHQWKRXVHKROGVHHNLQJHPSOR\PHQW
3HQVLRQHU+RXVHKROG
7KHµFRVWRIFDUH¶QHHGVWREHIDFWRUHGLQWRWKHFRVWVRIWKH/&$EXGJHWVWDQGDUG
7KHILJXUHIRUWKHSHQVLRQHUFRXSOHRQD/RZ&RVWEXW$FFHSWDEOH/&$EXGJHW
VWDQGDUGLQWKLVVWXG\UHSUHVHQWVWKHVLWXDWLRQRIKRPHRZQHUVEHWZHHQWKHDJHVRI
± \HDUV ,W GRHV QRW DOORZ IRU WKH FRVW RI FDUH UHQW RU IRU SD\PHQW LQWR
IXQHUDO SODQ VFKHPHV 7KH µFRVW RI FDUH¶ DQG RWKHU LWHPV RI H[SHQGLWXUH ZKLFK
LQFUHDVH ZLWK DJH HJ KRXVH PDLQWHQDQFH KHDWLQJ HWF QHHG WR EH WDNHQ LQWR
DFFRXQW LQ ERWK H[SHQGLWXUH EXGJHWV DQG SHQVLRQ LQFRPHV 7KH GLVFUHWLRQDU\
LQFRPHUHFRUGHGLQWKLVVWXG\IRUWKHSHQVLRQHUFRXSOHVKRXOGEHLQWHUSUHWHGLQWKH
FRQWH[W RI XQUHFRJQLVHG FRVWV ± HJ FDUH UHQW DGGLWLRQDO KHDWLQJ KRXVH
PDLQWHQDQFH HWF 7KH LQFOXVLRQ RI WKHVH FRVWV ZRXOG FRQVLGHUDEO\ UHGXFH WKH
GLVFUHWLRQDU\LQFRPHIRXQGIRUSHQVLRQHUFRXSOHVLQWKLVVWXG\
%RWKWKHFRQWULEXWRU\DQGQRQFRQWULEXWRU\SHQVLRQVDSSHDUWRPHHWWKHFRVWRIDQ
/&$VWDQGDUGRIOLYLQJ+RZHYHULWFDQEHSUHGLFWHGWKDWWKHIDFWRULQJLQRIWKH
FRVWRIUHQWFDUHDQGRWKHU H[SHQGLWXUHUHODWHGWRLQFUHDVLQJ DJH LQWR WKH EXGJHW
FRVWVZRXOGVKRZWKDWERWKSHQVLRQVSURYLGHDOLPLWHGGLVFUHWLRQDU\LQFRPH
*HQHUDO
7KHUH LV QHHG WR XQGHUWDNH UHVHDUFK RQ EXGJHW VWDQGDUGV DW WKH /RZ &RVW EXW
$FFHSWDEOH/&$OHYHOIRUGLIIHUHQWDJHJURXSVWRHQVXUHWKDWVRFLDOZHOIDUHUDWHV
DQGWKHPLQLPXPZDJHFRQWULEXWHWRWKHHOLPLQDWLRQRISRYHUW\
,UHODQGLVQRWDWKLUGZRUOGFRXQWU\7KHUHLVQHHGWRDVSLUHWRPRUHWKDQVXUYLYDO
VWDQGDUGV IRU DOO KRXVHKROGV HVSHFLDOO\ RI WKRVH ZLWK FKLOGUHQ 7KH 81
&RQYHQWLRQRQWKH5LJKWVRIWKH&KLOGDVSLUHVWRPRUHWKDQVXUYLYDOIRUFKLOGUHQLQ
DULFKFRXQWU\VXFKDVRXUV
:KLOH WKH LPSOHPHQWDWLRQ RI WKH EXGJHW VWDQGDUG PHWKRG RI GHWHUPLQLQJ WKH
DFWXDOFRVWRIDSDUWLFXODUVWDQGDUGRIOLYLQJLVWLPHFRQVXPLQJWKLVPDNHVWKHFRVW
RI WKDW VWDQGDUG RI OLYLQJ WUDQVSDUHQW DQG WKH ZRUN DQG WLPH LQYROYHG LV IXOO\
MXVWLILHG,WLVGLIILFXOWWRHQYLVDJHKRZ*RYHUQPHQWFDQGHWHUPLQHWKHFRVWRIDQ
DFFHSWDEOHVWDQGDUGRIOLYLQJZLWKRXWUHFRXUVHWRVXFKPHWKRGV
5HFRPPHQGDWLRQV
$OO+RXVHKROGV
6RFLDO:HOIDUHDQGWKH1DWLRQDO0LQLPXP:DJHUDWHVKRXOGEHEHQFKPDUNHG
WR DQ DPRXQW ZKLFK DOORZV IRU DW D PLQLPXP D ORZ FRVW EXW DFFHSWDEOH
VWDQGDUGRIOLYLQJDQGDPRUHHTXLWDEOHGLVWULEXWLRQRIQDWLRQDOUHVRXUFHV
,QFUHDVHSD\PHQWVWRWKHIROORZLQJKRXVHKROGVW\SHVLQRUGHUWRPDNHSRVVLEOH
DORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJ
œ /RQH3DUHQWDQG7ZRFKLOGUHQ±LQFUHDVHWR¼SHUZHHN
œ 7ZR 3DUHQWV DQG 7ZR FKLOGUHQ GHSHQGHQW RQ XQHPSOR\PHQW EHQHILW WR
¼SHUZHHN
;
R7454 Budget Standards
28/9/05
12:57 PM
Page xi
œ (TXLYDOHQW SD\PHQWV WR EH PDGH WR RWKHU KRXVHKROGV GHSHQGHQW RQ WKH
RQHIDPLO\SD\PHQWDQGXQHPSOR\PHQWEHQHILW
:KHQFDOFXODWLQJVRFLDOZHOIDUHSD\PHQWVLQDGGLWLRQWRFRYHULQJWKHFRVWRI
EDVLFSK\VLFDOVRFLDODQGSV\FKRORJLFDOQHHGVLQFOXGHDVSHFLILFVXPWRDOORZ
IRUFRQWLQJHQFLHVDQGSD\PHQWVLQWRVDYLQJVVFKHPHV
3URYLGH LQFHQWLYHV IRU SHRSOH RQ ORZ LQFRPHV WR SDUWLFLSDWH LQ VDYLQJV
VFKHPHVHJSURYLGLQJD³RQFHRIIVWDUWXSJUDQW´
3URYLGHUHDODFFHVVWRILQDQFLDOLQVWLWXWLRQVZLWKFKRLFHRIDIIRUGDEOHFUHGLWIRU
SHRSOHRQDORZLQFRPH
+RXVHKROGVZLWK&KLOGUHQ
7DFNOHWKHJUHDWHVWEDUULHUWRWKHUHWXUQWRHGXFDWLRQDQGHPSOR\PHQWIRUORQH
SDUHQWV LQ UHFHLSW RI WKH 2QH 3DUHQW )DPLO\ 3D\PHQW DQG WZR SDUHQW
KRXVHKROGVRQDORZLQFRPHE\
L PDNLQJFKLOGFDUHDIIRUGDEOHUHODWHGWRLQFRPHDQGDFFHVVLEOH
LQFUHDVHWKHQXPEHURIFRPPXQLW\EDVHGVHUYLFHV
LLSURYLGLQJWD[LQFHQWLYHVUHODWHGWRWKHFRVWRIFKLOGFDUH
7RIDFLOLWDWHWKHUHWXUQWRIXOOWLPHHPSOR\PHQWLQDGGLWLRQWRWKHSURYLVLRQRI
DIIRUGDEOH DQG DFFHVVLEOH FKLOGFDUH H[WHQG WKH %DFN WR :RUN (QWHUSULVH
$OORZDQFH 6FKHPH WR ORQH SDUHQW KRXVHKROGV LQ UHFHLSW RI WKH RQH SDUHQW
IDPLO\ SD\PHQW DQG WR WZR SDUHQW KRXVHKROGV RQ ORZ LQFRPH 7KLV VFKHPH
DOORZVDSHUVRQWRUHWDLQDSRUWLRQRIVRFLDOZHOIDUHSD\PHQWVIRUIRXU\HDUV,W
DOVR DOORZV WKH UHWHQWLRQ RI VHFRQGDU\ EHQHILWV IRU IRXU \HDUV SURYLGLQJ WKH
ZHHNO\KRXVHKROGLQFRPHLVOHVVWKDQ¼JURVV
7UHDW SHRSOH ZKR UHWXUQ WR ZRUN RQ WKH PLQLPXP ZDJH LQ WKH VDPH ZD\ DV
WKRVHRQWKH%DFNWR:RUNVFKHPHVUHJDUGLQJHOLJLELOLW\IRUEHQHILWV
([WHQGWKHPHGLFDOFDUGWRDOOZRUNHUVRQWKHPLQLPXPZDJHLQFOXGLQJWKHLU
FKLOGUHQ±\HDUV
5DLVH WKH WKUHVKROG IRU HOLJLELOLW\ IRU WKH %DFN WR 6FKRRO &ORWKLQJ DQG
)RRWZHDU$OORZDQFH%6&)$ IRUDOO KRXVHKROGV ZLWK DQ LQFRPH HTXLYDOHQW
WR RU OHVV WKDQ WKH PLQLPXP ZDJH DQG LQFUHDVH WKH DOORZDQFH WR UHIOHFW WKH
DFWXDOFRVWRIFORWKLQJDQGIRRWZHDUDPLQLPXPLQFUHDVHWR¼DWSULPDU\
VFKRROOHYHO
,QFUHDVHILQDQFLDOVXSSRUWIRUWKHVFKRROERRNUHQWDOVFKHPHVDQGH[WHQGWKHVH
VFKHPHVWRDOOVFKRROVLQGLVDGYDQWDJHGDUHDV
8QGHUWDNHQHZUHVHDUFKRQ³7KH&RVWRID&KLOG´
3HQVLRQHU&RXSOHV
3URYLGHDFRVWRIFDUHSD\PHQWWKURXJKWKHVRFLDOZHOIDUHV\VWHPRUWKHKHDOWK
ERDUGV
;,
R7454 Budget Standards
28/9/05
12:57 PM
Page xii
0DNH SURYLVLRQ IRU ORQJ WHUP FDUH LQVXUDQFH VFKHPHV IRU HOGHUO\ SHRSOH ,Q
RUGHU WR ILQDQFH ORQJ WHUP FDUH WKH *RYHUQPHQW VKRXOG DOVR LQYHVWLJDWH
VFKHPHVVXFKDVWKHKRPHUHYHUVLRQVFKHPHDQGWKHHTXLW\UHOHDVHVFKHPHWR
HQVXUHWKDWSHRSOHFDQHLWKHUUHPDLQDWKRPHUHFHLYLQJ WKH QHFHVVDU\ FDUH RU
EH FDUHG IRU LQ D QXUVLQJ KRPH DOORZLQJ WKH 6WDWH WR UHFRXS FRVWV
SRVWKXPRXVO\
0DNHPHGLFDOFDUGVDYDLODEOHWRDOORYHU\HDUV
,Q RUGHU WR WDUJHW SRYHUW\ DPRQJ WKH HOGHUO\ DQG HVSHFLDOO\ DPRQJ WKRVH
SHRSOHOLYLQJDORQHEULQJWKHSHQVLRQIRUWKHVLQJOHDGXOWOLYLQJDORQHXSWRWKH
VLQJOHDGXOWHTXLYDOHQWUDWHRIDFRXSOH
7RIDFLOLWDWHVRFLDOLQFOXVLRQROGHUSHRSOHVKRXOGEHDEOHLIWKH\VRZLVKWR
SDUWLFLSDWH LQ SKDVHG UHWLUHPHQW VFKHPHV DQG WR H[WHQG WKHLU ZRUNLQJ OLYHV
ZLWKRXWQHJDWLYHILQDQFLDOFRQVHTXHQFHV
*HQHUDO&RQFOXVLRQV
5HVRXUFHVWREHSURYLGHGDW*RYHUQPHQWOHYHOWRXQGHUWDNHEXGJHWVWDQGDUGV
UHVHDUFK DW WKH ORZ FRVW EXW DFFHSWDEOH OHYHOV IRU GLIIHUHQW DJH JURXSV LQ
,UHODQG WR HQVXUH WKDW VRFLDO ZHOIDUH SD\PHQWV DQG WKH 1DWLRQDO 0LQLPXP
:DJHFRQWULEXWHWRWKHHUDGLFDWLRQRISRYHUW\
$OWHUQDWLYHVWRWKHSUHVHQWVRFLDOZHOIDUHV\VWHPVKRXOG EH DFWLYHO\ H[SORUHG
WRHQVXUHWKDWHYHU\ERG\KDVDQLQFRPHZKLFKLVVXIILFLHQWWROLYHZLWKGLJQLW\
HJWKH%DVLF,QFRPH6\VWHPDVSURSRVHGE\&25,
$QRQJRLQJSXEOLFGHEDWHRQWKHW\SHRIVRFLHW\WKDW,ULVKSHRSOHZDQWIRUWKH
IXWXUHWREHLQLWLDWHGLQRUGHUWRSURPRWHDJUHDWHUXQGHUVWDQGLQJRQWKHYDOXHV
ULJKWV DQG UHVSRQVLELOLWLHV RI FLWL]HQVKLS ZKLFK ZRXOG IDFLOLWDWH D PRUH MXVW
DQGLQFOXVLYHVRFLHW\
;,,
R7454 Budget Standards
28/9/05
12:57 PM
Page 1
,1752'8&7,2172678'<
7KH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFHZDVHVWDEOLVKHGLQWRZRUNIRUVRFLDODQG
HFRQRPLFFKDQJHWDFNOLQJSRYHUW\DQGH[FOXVLRQ7KHSDUWQHUVKLSLQFOXGHVWKH6RFLHW\RI
6W9LQFHQWGH3DXOWKH9LQFHQWLDQ&RQJUHJDWLRQWKH'DXJKWHUVRI&KDULW\DQGWKH6LVWHUVRI
WKH+RO\)DLWK7KHFRUHYDOXHVZKLFKXQGHUSLQWKHZRUNRIWKH3DUWQHUVKLSDUH9LQFHQWLDQ
VSLULWXDOLW\ UHVSHFW IRU WKH GLJQLW\ RI WKH LQGLYLGXDO VROLGDULW\ ZLWK SHRSOH LQ SRYHUW\ DQG
H[FOXVLRQ SURPRWLRQ RI HTXDOLW\ HPSRZHUPHQW FRQIURQWDWLRQ ZLWKRXW DJJUHVVLRQ DQG
UHIOHFWLRQ
$VDUHVXOWRIZRUNLQJZLWKSHRSOHLQGLVDGYDQWDJHGFRPPXQLWLHVWKH9LQFHQWLDQ3DUWQHUVKLS
IRU 6RFLDO-XVWLFH KDV EHFRPH YHU\ FRQVFLRXVRIWKH VWUXJJOHV RI SHRSOH RQ ORZ LQFRPHV WR
OLYHZLWKGLJQLW\2QH/RQJ6WUXJJOH$6WXG\RI/RZ,QFRPH)DPLOLHVXQGHUWDNHQE\WKH
9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH LQ VKRZHG WKDW LW LV LPSRVVLEOH WR OLYH ZLWK
GLJQLW\DQGSURYLGHFKLOGUHQ ZLWK DGHTXDWHIRRGFORWKLQJ HWFRQ WKH ORZHVW VRFLDO ZHOIDUH
UDWHVRUWKHPLQLPXPZDJH(FRQRPLFSRYHUW\ZDVVKRZQWRLPSDFWRQKHDOWKHGXFDWLRQDQG
VRFLDOLQFOXVLRQ7KHILQGLQJVRIWKLVVWXG\LQGLFDWHGWKDWWKHVKRUWIDOORISHRSOHGHSHQGDQWRQ
WKHORZHVWOHYHORIVRFLDOZHOIDUHSD\PHQWVZDVQRWGXHWREDGILQDQFLDOPDQDJHPHQWEXWWRD
WRWDOO\LQDGHTXDWHLQFRPH,WZDVDOVRIRXQGWKDWZKHQDIDPLO\¶VHQHUJ\LVFRQFHQWUDWHGRQ
WKHVWUXJJOHWRVXUYLYHWKHUHLVOHVVRSSRUWXQLW\WRJLYHWLPHFRPPLWPHQWRUPRQH\WRDUHDV
VXFKDVHGXFDWLRQFKLOGUHQPD\HYHQOHDYHVFKRROHDUO\WRDYRLGWKHLPSRVLWLRQRIIXUWKHU
ILQDQFLDOEXUGHQRQWKHLUSDUHQWV
7KHIROORZLQJZDVDPRQJWKHNH\UHFRPPHQGDWLRQVWKDWDURXVHRXWRIWKDWVWXG\
³FRQGXFW RQ JRLQJ UHVHDUFK RQ WKH %XGJHW 6WDQGDUGV PRGHO WR HQVXUH WKDW
GHFLVLRQ PDNHUV DUH LQIRUPHG DERXW WKH EDVLF FRVWV RI IRRG FORWKLQJ UHQW
KRXVHKROGH[SHQVHVDQGWKHPHDQVQHFHVVDU\WRSDUWLFLSDWHIXOO\LQVRFLHW\VR
WKDWPRUHDGHTXDWHOHYHOVRIVRFLDOZHOIDUHSD\PHQWVDQGPLQLPXPZDJHVDUH
VHW´
$OLPLWHGDWWHPSWZDVPDGHLQWKHVWXG\WRDSSO\WKHEXGJHWVWDQGDUGVDSSURDFKWRWKH
IROORZLQJ DUHDV RI IRRG FORWKLQJ SHUVRQDO FDUH DQG KRXVHKROG JRRGV 7KLV SLORW HIIRUW
LQGLFDWHGWKDWWKHEXGJHWVWDQGDUGVGHYHORSHGE\WKH)DPLO\%XGJHW8QLWRIWKH8QLYHUVLW\RI
<RUNFRXOGEHDSSOLHGWRWKH,ULVKVLWXDWLRQZLWKRXWPDMRUFKDQJHV
,Q WKH 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH GHFLGHG WR HVWDEOLVK D ORZ FRVW EXW
DFFHSWDEOHVWDQGDUGIRUWKUHHKRXVHKROGW\SHV/RQH3DUHQWZLWK7ZR&KLOGUHQ&RXSOHZLWK
7ZR&KLOGUHQDQGD3HQVLRQHU&RXSOH7KHVHKRXVHKROGW\SHVZHUHLGHQWLILHGLQWKH
VWXG\DVEHLQJPRVWDWULVNRISRYHUW\
R7454 Budget Standards
28/9/05
12:57 PM
Page 2
7KHDLPRIWKLVVWXG\LVWR
3URYLGHGHWDLOHGLQIRUPDWLRQRQWKHDFWXDOFRVWRIDORZFRVWEXWDFFHSWDEOHEXGJHWIRU
WKHWKUHHIRUHJRLQJJURXSV
/REE\IRUDPRUHDGHTXDWHLQFRPHIRUSHRSOHLQUHFHLSWRIVRFLDOZHOIDUHSD\PHQWVRU
WKHPLQLPXPZDJH
'UDZ DWWHQWLRQ WR WKH EXUGHQ LPSRVHG RQ SHRSOH GHSHQGHQW RQ WKH SUHVHQW OHYHOV RI
VRFLDO ZHOIDUH SD\PHQWV RU WKH PLQLPXP ZDJH DQG WKH OLQN EHWZHHQ LQDGHTXDWH
LQFRPHDQGSRYHUW\
,WLVKRSHGWKDWE\SURYLGLQJUHOLDEOHGDWDRQWKHH[SHQGLWXUHRIHDFKRIWKHDERYHKRXVHKROG
W\SHVEDVHGRQD/RZ&RVWEXW$FFHSWDEOHVWDQGDUGRIOLYLQJWKDWDIUDPHZRUNZLOOH[LVWIRU
HYDOXDWLQJWKHFXUUHQWOHYHOVRIVRFLDOZHOIDUHUDWHVWKHPLQLPXPZDJHDQGSHQVLRQV
7ZREXGJHWVWDQGDUGVKDYHEHHQFRQVWUXFWHGE\WKH)DPLO\%XGJHW8QLWRIWKH8QLYHUVLW\RI
<RUN WKDWRI0RGHVW %XW $GHTXDWH 0%$ DQG /RZ &RVW EXW $FFHSWDEOH/&$ 7KH
0%$ VWDQGDUG LV ³ZHOO DERYH WKH UHTXLUHPHQWV IRU VXUYLYDO EXW ZHOO EHORZ WKH OHYHOV RI
OX[XU\´ %UDGVKDZ 7KH /&$ RQ WKH RWKHU KDQG ³PDUNV WKH WKUHVKROG EHORZ
ZKLFKJRRGKHDOWKVRFLDOLQWHJUDWLRQDQGVDWLVIDFWRU\VWDQGDUGVRIFKLOGGHYHORSPHQWDUHDW
ULVN´ %UDGVKDZ :KHQ D SDUWLFXODU OLYLQJ VWDQGDUG ZDV GHILQHG WKH EXGJHW
VWDQGDUGVPHWKRGZDVXVHGWRHVWLPDWHWKHDFWXDOFRVWRIWKDWVWDQGDUG7KHEXGJHWVWDQGDUGV
PHWKRG LQYROYHV SULFLQJ WKH VSHFLILF EDVNHW RI JRRGV DQG VHUYLFHV ZKLFK UHSUHVHQW WKH
VWDQGDUGXQGHUFRQVLGHUDWLRQ
7KH GHFLVLRQ WR XVH WKH /&$ LQVWHDG RI WKH 0%$ LQ WKLV QHZ VWXG\ ZDV EDVHG RQ WKH
UHDOLVDWLRQWKDWWKHJDSEHWZHHQWKHFRVWRIWKH0%$VWDQGDUGRIOLYLQJDQGWKHFXUUHQWOHYHO
RI VRFLDO ZHOIDUH DQG PLQLPXP ZDJH SD\PHQWV ZRXOG UHTXLUH VXFK VXEVWDQWLDO LQFUHDVHV LQ
ERWKSD\PHQWVWKDWVXFKLQFUHDVHVULVNEHLQJYLHZHGDVXQUHDOLVWLF
3DUNHU[YLLLGHILQHVWKH/&$VWDQGDUG³DVDOLYLQJVWDQGDUGWKDWWDNHVDFFRXQWRI
SV\FKRORJLFDODQGVRFLDODVZHOODVSK\VLFDOQHHGV:DUPWKVKHOWHUDQGDKHDOWK\SDODWDEOH
GLHWDUHQHFHVVDU\EXWDUHQRWVXIILFLHQWRQWKHLURZQ6RFLDOLQWHJUDWLRQLVQHFHVVDU\«VRLV
WKHDYRLGDQFHRIFKURQLFVWUHVV´
7KLV GHILQLWLRQ E\ 3DUNHU ZKHQ FRPSDUHG ZLWK WKH 1DWLRQDO $QWL 3RYHUW\ 6WUDWHJ\ 1$36
GHILQLWLRQ RI SRYHUW\ VKRZV WKH DSSURSULDWHQHVV RI WKH /&$ EXGJHW VWDQGDUGV DV D
PHDQVRIGHWHUPLQLQJWKHFRVWRIDYRLGLQJSRYHUW\DVGHVFULEHGE\1$36³SHRSOHDUHOLYLQJ
LQSRYHUW\LIWKHLULQFRPHDQGUHVRXUFHVDUHVRLQDGHTXDWHDVWRSUHFOXGHWKHPIURPKDYLQJD
VWDQGDUG RI OLYLQJ ZKLFKLV UHFRJQL]HG E\ ,ULVKVRFLHW\ JHQHUDOO\ $V D UHVXOW RI LQDGHTXDWH
LQFRPH DQG UHVRXUFHV SHRSOH PD\ EH H[FOXGHG DQG PDUJLQDOLVHG IURP SDUWLFLSDWLQJ LQ
DFWLYLWLHVZKLFKDUHFRQVLGHUHGWKHQRUPIRURWKHUSHRSOHLQVRFLHW\´*RYHUQPHQWRI,UHODQG
R7454 Budget Standards
28/9/05
12:57 PM
Page 3
&+$37(5±5(9,(:2)5(/(9$17/,7(5$785(
7KLVFKDSWHUFRQVLVWVRIWZRVHFWLRQV
7KHSROLF\DQGSRYHUW\FRQWH[WIRUWKHVWXG\
7KH%XGJHW6WDQGDUGV$SSURDFKDQG,QFRPH$GHTXDF\
7KH ILUVW VHFWLRQ ZKLFK RXWOLQHV WKH SROLF\ DQG SRYHUW\ FRQWH[W RI WKH VWXG\ DOVR
FRQVLGHUVWKHFXUUHQWVWDQFHRQLQFRPHDGHTXDF\7KHVHFRQG VHFWLRQ GHDOV ZLWK WKH
%XGJHW6WDQGDUGV$SSURDFK±RULJLQVXQGHUO\LQJFRQFHSWVFRQVWUXFWLRQDGDSWDWLRQ
VWUHQJWKVDQGOLPLWDWLRQV
3RYHUW\DQG3ROLF\&RQWH[W
5HODWLYH,QFRPHSRYHUW\
7KH WZR PDLQ PHDVXUHPHQWV RI SRYHUW\ XVHG LQ ,UHODQG DUH UHODWLYH LQFRPH SRYHUW\ DQG
FRQVLVWHQWSRYHUW\5HODWLYHLQFRPHSRYHUW\PHDVXUHVXVHLQFRPHOLQHVVROHO\DVDPHDQVRI
GHWHUPLQLQJZKRLVLQSRYHUW\&25,QRWHVWKHFXUUHQWGHEDWHDURXQGZKLFKLQFRPH
OLQHWRXVH(XURSHDQ6WXGLHVLQFOXGLQJWKRVHXQGHUWDNHQE\WKH(65,³VXJJHVWDOLQHZKLFK
LVKDOIDYHUDJHPHDQLQFRPHDGMXVWHGIRUIDPLO\VL]HDQGFRPSRVLWLRQ´&25,
7KHRIPHGLDQLQFRPHOLQHKDVEHJXQWREHXVHGE\WKH(XURSHDQ&RPPLVVLRQDQGWKH
81DQGLVWKRXJKWWREHVLPLODUWRWKHRIPHDQLQFRPHPHDVXUH&25,7KH(65,
RXWOLQHV WKH SHUFHQWDJH RI SHUVRQV EHORZ PHGLDQ SRYHUW\ OLQHV XVLQJ GDWD IURP WKH
/LYLQJLQ,UHODQG6XUYH\7DEOHLOOXVWUDWHVWKHVHWUHQGV
7DEOH3HUFHQWDJHRI3HUVRQV%HORZ0HGLDQ5HODWLYH,QFRPH3RYHUW\/LQHV%DVHGRQ
,QFRPH$YHUDJHG$FURVV,QGLYLGXDOV/LYLQJ,Q,UHODQG6XUYH\V
DQG
(TXLYDOHQFHVFDOHSRYHUW\OLQH
3HUFHQWDJHRISHUVRQVEHORZOLQH
SHUFHQWPHGLDQLQFRPHOLQH
SHUFHQWPHGLDQLQFRPHOLQH
SHUFHQWPHGLDQLQFRPHOLQH
6RXUFH:KHODQHWDO
$VFDQEHVHHQIURPWKLVWDEOHWKHUHKDVEHHQDQLQFUHDVHLQWKHSHUFHQWDJHRISHUVRQVEHORZ
WKHDQGSHUFHQWRIPHGLDQLQFRPHOLQHV)RUWKHSXUSRVHRIWKLVVWXG\WKHIRFXVLV
RQWKUHHKRXVHKROGVORQHSDUHQWDQGWZRFKLOGUHQWZRSDUHQWDQGWZRFKLOGUHQDQGSHQVLRQHU
7KH/LYLQJLQ,UHODQG6XUYH\LVDORQJLWXGLQDOVWXG\ZKLFKLVWKHPDLQVRXUFHRIGDWDIRUSRYHUW\
UHVHDUFK,WSURYLGHVGDWDRQLQFRPHGLVWULEXWLRQLQ,UHODQG
R7454 Budget Standards
28/9/05
12:57 PM
Page 4
FRXSOH7KHUHODWLYHLQFRPHSRYHUW\UDWHVIRUWKHVHKRXVHKROGVDWWKHRIPHGLDQLQFRPH
OHYHODQGWKHRIPHGLDQLQFRPHOHYHODUHGHVFULEHGLQWKHWDEOHVEHORZ
7DEOH 3HUFHQWDJH RI 3HUVRQV %HORZ 3HU &HQW RI 0HGLDQ ,QFRPH E\ +RXVHKROG
&RPSRVLWLRQ7\SH/LYLQJLQ,UHODQG6XUYH\
+RXVHKROGW\SH
3HUFHQWDJHEHORZSHUFHQWRIPHGLDQ
LQFRPH
DGXOWVFKLOGUHQ
SHUFHQW
DGXOWZLWKFKLOGUHQ
SHUFHQW
6RXUFH:KHODQHWDO
7DEOHVKRZVWKHDWULVNRISRYHUW\UDWHVSHUFHQWRIPHGLDQLQFRPHOLQHIRUORQHSDUHQW
KRXVHKROGVDQGKRXVHKROGVZLWKDGXOWVDQGFKLOGUHQ7KHDWULVNRISRYHUW\UDWHSHU
FHQWRIPHGLDQLQFRPHOLQHIRUWKHDGXOWVDQGFKLOGUHQKRXVHKROGLVSHUFHQWZKLOH
WKHULVNRISRYHUW\IRUORQHSDUHQWKRXVHKROGVLVSHUFHQW
7DEOH&RPSRVLWLRQRI3HUVRQV%HORZ3HU&HQWRI0HGLDQ,QFRPHE\+RXVHKROG
&RPSRVLWLRQ7\SH/LYLQJLQ,UHODQG6XUYH\
+RXVHKROGW\SH
3HUFHQWDJHEHORZSHUFHQWPHGLDQ
LQFRPH
DGXOWVFKLOGUHQ
SHUFHQW
DGXOWZLWKFKLOGUHQ
SHUFHQW
6RXUFH:KHODQHWDO
7DEOHGHDOVZLWKWKHLQFLGHQFHRISRYHUW\RIPHGLDQLQFRPHOLQHIRUDGXOWVDQG
FKLOGUHQKRXVHKROGVDQGORQHSDUHQWKRXVHKROGVLVVKRZQLQWDEOH7KHLQFLGHQFHRISRYHUW\
RIPHGLDQLQFRPHOLQHIRUWZRDGXOWVDQGFKLOGUHQKRXVHKROGVLVSHUFHQWDQGD
IXUWKHUIRUORQHSDUHQWKRXVHKROGV
7DEOH 3HUFHQWDJH RI 3HUVRQV %HORZ 3HU &HQW RI 0HGLDQ ,QFRPH E\ +RXVHKROG
&RPSRVLWLRQ7\SH/LYLQJLQ,UHODQG6XUYH\
+RXVHKROGW\SH
3HUFHQWDJHEHORZSHUFHQWRIPHGLDQ
LQFRPH
DGXOWVFKLOGUHQ
SHUFHQW
DGXOWZLWKFKLOGUHQ
SHUFHQW
6RXUFH:KHODQHWDO
R7454 Budget Standards
28/9/05
12:57 PM
Page 5
3RYHUW\LVDOVRPHDVXUHGDWDSHUFHQWRIPHGLDQLQFRPHOLQH$WWKLVWKUHVKROGWKHULVNRI
SRYHUW\ ZDV SHU FHQW IRU DGXOWV DQG FKLOGUHQ DQG SHU FHQW IRU ORQH SDUHQW
KRXVHKROGV
7DEOH&RPSRVLWLRQRI3HUVRQV%HORZ3HU&HQWRI0HGLDQ,QFRPHE\+RXVHKROG
&RPSRVLWLRQ7\SH/LYLQJLQ,UHODQG6XUYH\
+RXVHKROGW\SH
3HUFHQWDJHEHORZSHUFHQWRIPHGLDQ
LQFRPH
DGXOWVFKLOGUHQ
SHUFHQW
DGXOWZLWKFKLOGUHQ
SHUFHQW
6RXUFH:KHODQHWDO
7KHLQFLGHQFHRISRYHUW\DWWKHSHUFHQWRIPHGLDQLQFRPHOLQHLVSHUFHQWIRUDGXOWV
DQGFKLOGUHQKRXVHKROGVDQGSHUFHQWIRUORQHSDUHQWKRXVHKROGV
&RQVLVWHQW3RYHUW\
&RQVLVWHQW SRYHUW\ PHDVXUHV XVH WKHLQFRPH SRYHUW\ OLQH DORQJ ZLWK D VHW RI QRQPRQHWDU\
LQGLFDWRUV ,W LV GHILQHG DV ³ EHLQJ EHORZ ± RI DYHUDJH GLVSRVDEOH LQFRPH DQG
H[SHULHQFLQJHQIRUFHGEDVLFGHSULYDWLRQ´1$367KHLVVXHRIFRQVLVWHQWSRYHUW\
LVSUREOHPDWLFDVWKHGHSULYDWLRQLQGLFDWRUVKDYHQRWEHHQXSGDWHGVLQFH&25,
QRWHV LWV PDLQ VKRUWFRPLQJ DV EHLQJ WKDW³LW GRHV PHDVXUH D SDUWLFXODU JURXS RI SHRSOH LQ
SRYHUW\ EXW LW GRHV QRW LQFOXGH DOO WKRVH ZKR DUH SRRU´ &25, :KHODQ HW DO
RXWOLQH WKH WUHQGV LQ FRQVLVWHQW SRYHUW\ IURP WKH UHVXOWV RI WKH /LYLQJ LQ ,UHODQG
6XUYH\V7KLVFDQEHVHHQLQ7DEOH
&RQVLVWHQWSRYHUW\LQFOXGHVWKRVHH[SHULHQFLQJLQFRPHSRYHUW\DQGDQHQIRUFHGODFNRIDWOHDVWRQHRI
WKHIROORZLQJ
0HDOZLWKPHDWFKLFNHQRUILVK
1HZQRWVHFRQGKDQGFORWKHV
7ZRSDLUVRIVWURQJVKRHV
5RDVWRQFHDZHHN
:DUPZDWHUSURRIRYHUFRDW
1RVXEVWDQWLDOPHDOLQSDVWWZRZHHNV
:LWKRXWKHDWLQJLQSDVW\HDU
([SHULHQFHGGHEWSUREOHPVDULVLQJIURPRUGLQDU\OLYLQJH[SHQVHV
R7454 Budget Standards
28/9/05
12:57 PM
Page 6
7DEOH3HUFHQWDJHRI3HUVRQV%HORZ3URSRUWLRQVRI0HGLDQ,QFRPHDQG([SHULHQFLQJ
%DVLF'HSULYDWLRQ,QDQG/LYLQJ,Q,UHODQG6XUYH\V
3URSRUWLRQRIPHGLDQ
3HUFHQWDJHRISHUVRQVEHORZOLQHDQGH[SHULHQFLQJ
LQFRPHHTXYDOLVHGVFDOHV
HQIRUFHGEDVLFGHSULYDWLRQ
SHUFHQWRIPHGLDQ
SHUFHQWRIPHGLDQ
SHUFHQWRIPHGLDQ
6RXUFH:KHODQHWDO
:KLOH FRQVLVWHQW SRYHUW\ PHDVXUHV LQFRUSRUDWH GHSULYDWLRQ LQGLFDWRUV LQWR LWV PHDVXUHPHQW
ERWK PHDVXUHV RI SRYHUW\ DUH EDVHG RQ LQFRPH OLQHV 7KHUHIRUH DGHTXDWH LQFRPH LV
DFNQRZOHGJHGDVDNH\LVVXHLQDOOHYLDWLQJSRYHUW\
7KH SXUSRVH RI WKLV EXGJHW VWDQGDUGV UHVHDUFK LV WR GHWHUPLQH D ORZ FRVW EXW DFFHSWDEOH
EXGJHWIRUWKUHHVSHFLILF KRXVHKROG W\SHV7KHILQDO EXGJHW ILJXUH RXWOLQHV KRZ PXFK WKHVH
KRXVHKROGVQHHGWRVXVWDLQDVWDQGDUGRIOLYLQJMXVWDERYHWKHSRYHUW\OLQH%XGJHWVWDQGDUGV
DUHFORVHO\OLQNHGWRWKHQRWLRQRILQFRPHDGHTXDF\DQGIURPWKLVSHUVSHFWLYHLWLVQHFHVVDU\
WRH[DPLQHWKH,ULVKSROLF\EDFNJURXQGLQUHODWLRQWRWKLVFRQFHSW
&RPPLVVLRQRQ6RFLDO:HOIDUH
7KH &RPPLVVLRQ RQ 6RFLDO :HOIDUH ZDV HVWDEOLVKHG LQ ,WV SULPDU\ IXQFWLRQ ZDV WR
XQGHUWDNH D UHYLHZ RI WKH HQWLUH VRFLDO ZHOIDUH V\VWHP 7KH &RPPLVVLRQ UHSRUWHG RQ LWV
DFWLRQVLQDQGWKHNH\UHFRPPHQGDWLRQRILWVUHSRUWZDVWKDWDSLHFHPHDOUHIRUPRIWKH
VRFLDO ZHOIDUH V\VWHP VKRXOG WDNH SODFH 7KH &RPPLVVLRQ SRLQWHG RXW WKDW DPRQJVW WKH
SULQFLSOHV XQGHUSLQQLQJ WKH 6RFLDO :HOIDUH V\VWHP LV WKH FRQFHSW RI DGHTXDF\ LQ WHUPV RI
SD\PHQWV 7KH UHSRUW SUHVHQWV WKH IROORZLQJ XQGHUVWDQGLQJ RI DGHTXDF\³7R EH DGHTXDWH
SD\PHQWVPXVWSUHYHQWSRYHUW\DQGLQRXUYLHZSRYHUW\PXVWEHMXGJHGLQWKHOLJKWRIDFWXDO
VWDQGDUGVRIOLYLQJLQFRQWHPSRUDU\ ,ULVK 6RFLHW\´ &RPPLVVLRQ RQ 6RFLDO :HOIDUH TXRWHG LQ &DOODQ HW DO [L 7KXV WKH &RPPLVVLRQ UHMHFWHG WKH QRWLRQ RI VHWWLQJ
6RFLDO :HOIDUH SD\PHQWV DUELWUDULO\ DQG ORRNHG LQVWHDG IRU D PRUH V\VWHPDWLF DSSURDFK LQ
GHWHUPLQLQJ ZHOIDUH UDWHV )XUWKHUPRUH WKH &RPPLVVLRQ UHFRPPHQGHG WKDW ³DOO VRFLDO
ZHOIDUHUHFLSLHQWVVKRXOGEHHQWLWOHGWRDPLQLPDOO\DGHTXDWHEDVLF SD\PHQW´ &DOODQ HW DO
,W HVWLPDWHG D PLQLPDOO\ DGHTXDWH LQFRPH IRU D VLQJOH SHUVRQ XVLQJ D QXPEHU RI
LQGLFDWRUVDQGHVWDEOLVKHGWKLVILJXUHDVEHLQJLQWKHUDQJHRIEHWZHHQ¼¼…±
R7454 Budget Standards
28/9/05
12:57 PM
Page 7
SHUZHHNLQILJXUHV&XUU\7KH\GHILQHGWKLVILJXUHDVEHLQJ³WKHOHYHO
RILQFRPHZKLFKZRXOGEHVXIILFLHQWWRPDLQWDLQDVLQJOHDGXOWLQLQGHSHQGHQWFLUFXPVWDQFHV
ZKHUH WKHUH LV QR DGGLWLRQDO VRXUFH RI LQFRPH DW D VWDQGDUG ZKLFK LV OLQNHG WR OLYLQJ
VWDQGDUGVLQVRFLHW\JHQHUDOO\´&RPPLVVLRQRQ6RFLDO:HOIDUH±TXRWHGLQ
&DOODQHWDO
+RZHYHUZKLOHWKLVUDQJHRIPRQHWDU\YDOXHVDWWHPSWVWRHVWDEOLVKDQLQFRPHOLQNHGWROLYLQJ
VWDQGDUGV LW KDV OLPLWDWLRQV ,Q FULWLTXLQJ WKH UDQJH HVWDEOLVKHG E\ WKH &RPPLVVLRQ &XUU\
PDLQWDLQV WKDW WKH SD\PHQW VWUXFWXUH³ZDV QRW RQO\ FRPSOH[ EXW DOVR GLVFULPLQDWHG
DJDLQVW LQGLYLGXDOV DQG IDPLOLHV ZLWK VLPLODU ILQDQFLDO QHHGV«WKH ORZHVW SD\PHQW
XQHPSOR\PHQWDVVLVWDQFHLQWKHV\VWHPIRUDVLQJOHSHUVRQZDVSHU FHQW RIWKH KLJKHVW
SD\PHQWROGDJHFRQWULEXWRU\SHQVLRQ,QHYLWDEO\LQFRQJUXRXVVLWXDWLRQVDURVHZKHUHIRU
H[DPSOHDSHUVRQORQJWHUPXQHPSOR\HGZLWKDGHSHQGHQWVSRXVHDQGWZRFKLOGUHQUHFHLYHG
FRQVLGHUDEO\OHVVWKDQDFRXSOHRQROGDJHSHQVLRQ´&XUU\
6RFLDOZHOIDUHSD\PHQWVDQGUDWHV
'DWDIURPWKH'HSDUWPHQWRI6RFLDODQG)DPLO\$IIDLUVVKRZVWKDWDODUJHQXPEHURI
SHRSOHDUHGHSHQGHQWRQVRFLDOZHOIDUHSD\PHQWVDVWKHLURQO\VRXUFHRILQFRPHDUH
LQ UHFHLSW RI WKH 2QH 3DUHQW )DPLO\ 3D\PHQW DQG DUH LQ UHFHLSW RI WKH QRQ
FRQWULEXWRU\SHQVLRQ7KHTXHVWLRQRQLQFRPHDGHTXDF\LVDOLYHLVVXHDQGIRUDOOGHSHQGHQW
RQWKHORZHVWOHYHORIVRFLDOZHOIDUHSD\PHQWV7KH1DWLRQDO:RPHQ¶V&RXQFLORI,UHODQGLQ
WKHLUUHSRUWµ$:RPDQ¶V0RGHOIRU6RFLDO:HOIDUH5HIRUP¶VHH³WKHFKDOOHQJHIRUDUHIRUP
PRGHO LV WR VWULNH WKH EDODQFH EHWZHHQ WKH DFFRPPRGDWLRQ RI DQG UHVSHFW IRU FDUH DQG WKH
SURPRWLRQRIODERXUPDUNHW HTXDOLW\ LQ WKH FRQWH[W RI KLJK HPSOR\PHQWOHYHOVIRU ERWK PHQ
DQGZRPHQ´1:&,,WFDQDOVREHDUJXHGWKDWWKHUHLVDPRUHEDVLFFKDOOHQJHWKDW
RI HQVXULQJ WKDW DOO VRFLDO ZHOIDUH SD\PHQWV PHHW EDVLF SK\VLFDO VRFLDO DQG SV\FKRORJLFDO
QHHGV
)RUKRXVHKROGVZLWKFKLOGUHQWKHUHDUHDQXPEHURIVRFLDOZHOIDUHSD\PHQWVVSHFLILFWRWKHVH
KRXVHKROGV )RU WKH SXUSRVH RI WKLV VWXG\ DWWHQWLRQ ZLOO EH GUDZQ WR WKH IROORZLQJ LQFRPH
VXSSRUWV 2QH 3DUHQW )DPLO\ 3D\PHQW 8QHPSOR\PHQW %HQHILW DQG )DPLO\ ,QFRPH
6XSSOHPHQW &KLOG LQFRPH VXSSRUWV VXFK DV &KLOG 'HSHQGHQW $OORZDQFH &KLOG %HQHILW
%DFNWR6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFHZLOODOVREHH[SODLQHG7KHFXUUHQWUDWHV
RISD\PHQWIRUWKHVHZLOODOVREHRXWOLQHG
2QH3DUHQW)DPLO\3D\PHQW7KLVSD\PHQWLVSDLGWRDOOSDUHQWVPDOHDQGIHPDOHZKRDUH
EULQJLQJXSWKHLUFKLOGUHQDORQH3HUVRQVHOLJLEOHIRUWKLVSD\PHQWLQFOXGH³DSHUVRQZKRLV
R7454 Budget Standards
28/9/05
12:57 PM
Page 8
XQPDUULHGZLGRZHGDSULVRQHU¶VVSRXVHVHSDUDWHGGLYRUFHGRUZKRVHPDUULDJHKDVEHHQ
DQQXOOHGDQGZKRLVQRORQJHUOLYLQJZLWKKLVKHUVSRXVHLVHOLJLEOHWRDSSO\IRUWKLVSD\PHQW´
'HSDUWPHQWRI6RFLDODQG)DPLO\$IIDLUV
&XUUHQWUDWHRISD\PHQW¼SHUVRQDODOORZDQFH¼SHUGHSHQGHQWFKLOG
7KH2QH3DUHQW)DPLO\3D\PHQWZDVLQWURGXFHGLQDVDXQLI\LQJSD\PHQWIRUDOOWKRVH
SDUHQWLQJDORQH7KLVSD\PHQWLVDFRQVROLGDWLRQRISUHYLRXVSD\PHQWVVXFKDV/RQH3DUHQW¶V
$OORZDQFH 'HVHUWHG :LIH¶V $OORZDQFH HWF 23(1 8QGHU WKH LQWURGXFWLRQ RI WKLV
SD\PHQW LQFRPH ZDV DVVHVVHG LQ WKH IROORZLQJ ZD\ ³WKH HDUQLQJV FKLOGFDUH DQG WUDYHO
DOORZDQFHV LQ WKH /RQH 3DUHQW $OORZDQFH ZHUH DPDOJDPDWHG LQWR D VLQJOH HDUQHG LQFRPH
DOORZDQFH RI … ¼ SHU ZHHN +DOI RI HDUQLQJV RYHU WKH OHYHO DUH DVVHVVHG DV
PHDQV DQG D UHGXFHG UDWH RI SD\PHQW GHWHUPLQHG IURP WKH 5DWHV %RRN´ 23(1 ,QDGGLWLRQWRWKLVVKRXOGWKHUHFLSLHQWVHDUQLQJVH[FHHG…¼WKH\ZRXOG
QRW EH HQWLWOHG WR DQ\ 2QH 3DUHQW )DPLO\ 3D\PHQW 23(1¶V DQDO\VLV RI WKH
*RYHUQPHQW¶VDSSURDFKWRORQHSDUHQWVFRQFOXGHVWKDWWKRVHQHHGLQJWRSD\IRUFKLOGFDUHDUH
EHVWRIILQSDUWWLPHHPSOR\PHQW+RZHYHUWKH\QRWHWKDWWKLVLVILQHLQWKHVKRUWWHUPEXW³LQ
WKH ORQJWHUP WKLV ZLOO KDYH WKH HIIHFW RI WUDSSLQJ ORQH SDUHQWV LQ SDUWWLPH HPSOR\PHQW
ZKLFKIRUZRPHQLVDVVRFLDWHGZLWKORZZDJHVORZVNLOOHGZRUNDQGMREVHFXULW\´23(1
8QHPSOR\PHQW%HQHILW8QHPSOR\PHQW%HQHILWLVSDLGWRSHUVRQVZKRDUHXQHPSOR\HG7R
TXDOLI\ WKH SHUVRQV VKRXOG EH VHHNLQJ ZRUN DQG FDSDEOH DQG DYDLODEOH IRU IXOOWLPH ZRUN
8QHPSOR\PHQW%HQHILWLVEDVHGRQ356,&RQWULEXWLRQVDQGSDLGWRWKRVHZKRKDYHZHHNV
FRQWULEXWLRQVSDLGDORQJZLWKZHHNVSDLGLQWKHUHOHYDQWWD[\HDU
&XUUHQW UDWH RI SD\PHQW ¼ SHUVRQDO DOORZDQFH ¼ TXDOLILHG DGXOW DOORZDQFH
DQG¼IXOOUDWHFKLOGGHSHQGHQW
%XGJHWLQFUHDVHG8QHPSOR\PHQW%HQHILWE\¼IRUWKHSHUVRQDOUDWHDQG¼IRUWKH
4XDOLILHG$GXOW$OORZDQFH&25,QRWHWKDWZKLOHWKLVLVDVWHSLQWKHULJKWGLUHFWLRQWRZDUGV
WKH*RYHUQPHQW¶VFRPPLWPHQWXQGHU1$36WKHUHLVDQHHG IRU FRQWLQXLQJ LQFUHDVHVLQ WKH
QH[WWKUHHEXGJHWV&25,7KH,128QRWHWKDWWKHLQFUHDVHRI¼IDOOVVKRUWRI
ZKDWLWRXWOLQHGLQLWVSUHEXGJHWVXEPLVVLRQ
)DPLO\,QFRPH6XSSOHPHQW),6),6LVSDLGZHHNO\WR IDPLOLHV ZKHUHDQ DGXOW ZRUNV DW
OHDVWKRXUVDZHHNIRUDSHULRGRIWLPHH[SHFWHGWRODVWPRQWKV,WLV³DZHHNO\SD\PHQW
IRUIDPLOLHVLQFOXGLQJORQHSDUHQWIDPLOLHVDWZRUNRQORZSD\´'HSDUWPHQWRI6RFLDODQG
)DPLO\$IIDLUV
R7454 Budget Standards
28/9/05
12:57 PM
Page 9
&XUUHQWUDWHRISD\PHQW7KHLQFRPHOLPLWIRUKRXVHKROGVZLWKWZRFKLOGUHQLV¼7KH
DPRXQWSDLGLVRIWKHGLIIHUHQFHEHWZHHQWKHQHWIDPLO\LQFRPHDQGWKHLQFRPHOLPLW$
PLQLPXPRI¼SHUZHHNLVSDLG
7KH,128UHIHUVWRWKHQHHGWRUHH[DPLQHWKHFDOFXODWLRQRI),6DQGWKDWWKHSD\PHQW
VKRXOG EHOLQNHG ZLWKLQFUHDVHVLQ DYHUDJH HDUQLQJV LQ RUGHU IRU IDPLOLHV WR JDLQ UHDO YDOXH
IURPWKHSD\PHQW,QFUHDVHVLQ),6LQWKH%XGJHWKDYHEHHQLQOLQHZLWKZKDWDQXPEHU
RI RUJDQLVDWLRQV RXWOLQHG LQ WKHLU SUHEXGJHW VXEPLVVLRQV DQG KDV EHHQ ZHOFRPHG E\ WKHP
&RPEDW3RYHUW\$JHQF\693,128
7DEOH&KLOG,QFRPH6XSSRUWV
&KLOG
,QFRPH 'HVFULSWLRQ
5DWHRISD\PHQW
6XSSRUW
&KLOG%HQHILW&%
7KLV LV D XQLYHUVDO SD\PHQW SDLG WR DOO ¼LVSDLG
KRXVHKROGV ZLWK FKLOGUHQ UHJDUGOHVV RI LQFRPH PRQWKO\WRWKHILUVW
,WLVWD[IUHHDQGLVSDLGIRUHDFKFKLOGXSWRWKH DQGVHFRQGFKLOG
DJHRI\HDUVRUXSWRWKHDJHRI\HDUVLIWKH ¼LVSDLG
FKLOGLVLQIXOOWLPH HGXFDWLRQ RU KDV D SK\VLFDO PRQWKO\IRUWKHUG
RUPHQWDOGLVDELOLW\
DQGVXEVHTXHQW
FKLOGUHQ
&KLOG'HSHQGHQW
&'$V DUH SDLG WR DOO DGXOW UHFLSLHQWV RI VRFLDO 5DWHVYDU\IURP
$OORZDQFH&'$
ZHOIDUHSD\PHQWVZKRKDYHGHSHQGHQWFKLOGUHQ ¼WR¼SHU
&'$V DSSO\ WR DOOFKLOGUHQ XS WRWKH DJH RI ZHHN
ZKRDUHEHLQJPDLQWDLQHGE\WKHDGXOWUHFLSLHQW
%DFNWR6FKRRO
7KLV PHDQV WHVWHG SD\PHQW LV SDLG E\ KHDOWK &KLOGUHQDJHG±
&ORWKLQJDQG
ERDUGV WR DGXOWV LQ UHFHLSW RI D TXDOLI\LQJ \HDUV¼SHU
)RRWZHDU
SD\PHQWHJ2QH3DUHQW)DPLO\3D\PHQWDQG \HDU
$OORZDQFH%6
WKRVH ZKR PHHW WKH PHDQV WHVW UHTXLUHPHQW LQ &KLOGUHQDJHGWR
&)$
UHVSHFW RI FRVWV UHODWLQJ WR VFKRRO FORWKHV DQG \HDUV¼
IRRWZHDU
7KHUH LV DQ RQJRLQJ GHEDWH ZLWK UHJDUG WR WKH *RYHUQPHQW¶V DSSURDFK WR &KLOG ,QFRPH
6XSSRUW 7KH FXUUHQW DSSURDFK E\ *RYHUQPHQW KDV EHHQ WR LQFUHDVH WKH XQLYHUVDO &KLOG
%HQHILWSD\PHQWRYHUWKHODVWGHFDGHZKLOHLQWXUQ&KLOG'HSHQGHQW $OORZDQFHV KDYH EHHQ
IUR]HQ &RPEDW 3RYHUW\ QRWH WKDW WKH LQFUHDVHV LQ &KLOG %HQHILW DUH EHQHILFLDO IRU
SRRUHU KRXVHKROGV LQ WKDW WKH\ UHFHLYH JUHDWHU SURSRUWLRQDO JDLQV DQG WKDW WKHUH LV QR ZRUN
R7454 Budget Standards
28/9/05
12:57 PM
Page 10
GLVLQFHQWLYHHIIHFW+RZHYHU WKH IUHH]HLQ &'$¶VVLQFH KDV PHDQW WKDWHIIHFWLYHO\ WKH
&'$¶VKDYHEHHQGHYDOXHG&RPEDW3RYHUW\$JHQF\7KHEURDGHQLQJRIWKHLQFRPH
OLPLWV DQG DQ LQFUHDVH LQ WKH %DFN WR 6FKRRO &ORWKLQJ DQG )RRWZHDU $OORZDQFH KDV EHHQ
FDOOHGIRUE\DQXPEHURIRUJDQLVDWLRQV&RPEDW3RYHUW\6RFLHW\RI6DLQW9LQFHQWGH
3DXO &RPEDW 3RYHUW\ KDV FDOOHG IRU WKH LQWHJUDWLRQ RI WKLV SD\PHQW LQWR WKH
³PDLQOLQH ZHOIDUH V\VWHP DQG GHOLYHUHG LQ FRQMXQFWLRQ ZLWK FKLOG GHSHQGHQW DOORZDQFHV´
&RPEDW3RYHUW\7KH6RFLHW\RI6DLQW9LQFHQWGH3DXOKDVFDOOHGIRUDQLQFUHDVHLQ
WKH DOORZDQFH WR UHIOHFW WKH JURZLQJ FRVWV LQ HGXFDWLRQ 6RFLHW\ RI 6DLQW 9LQFHQW GH 3DXO
ZKLOHWKH,128KDVFDOOHGIRUDQLQFUHDVHLQWKHWKUHVKROGIRUWKHUHWHQWLRQRIWKLVSD\PHQW
,128
,Q UHODWLRQ WR SHQVLRQHU KRXVHKROGV LQFRPH VXSSRUW IURP ERWK WKH FRQWULEXWRU\ DQG QRQ
FRQWULEXWRU\SHQVLRQVZLOOEHFRQVLGHUHG6HFRQGDU\EHQHILWVIRUERWKKRXVHKROGW\SHVZLOOEH
DOVREHRXWOLQHG
2OG $JH &RQWULEXWRU\ 3HQVLRQ 7KLV SHQVLRQ LV ³D VRFLDO LQVXUDQFH SD\PHQW PDGH WR
SHRSOH DJH RU RYHU ZKR VDWLVI\ FHUWDLQ FRQGLWLRQV 7KH SHQVLRQ LV QRW PHDQVWHVWHG DQG
HQWLWOHPHQWLVQRWDIIHFWHGE\RWKHULQFRPH\RXPD\KDYHVXFKDVDQRFFXSDWLRQDOSHQVLRQ´
'HSDUWPHQWRI6RFLDODQG)DPLO\$IIDLUV
&XUUHQWUDWHRISD\PHQWSD\PHQWGHSHQGVRQDYHUDJH\HDUO\356,FRQWULEXWLRQV3HUVRQDO
UDWHYDULHVIURP¼WR¼SHUZHHN4XDOLILHG$GXOW$OORZDQFHVYDU\IURP¼WR
¼SHUZHHN
2OG $JH 1RQFRQWULEXWRU\ 3HQVLRQ 5HWLUHG SHUVRQV ZKR GR QRW TXDOLI\ IRU WKH
FRQWULEXWRU\ SHQVLRQ PD\ UHFHLYH WKLV SD\PHQW 7KLV SHQVLRQ LV PHDQV WHVWHG DJDLQVW WKH
LQFRPH RU DVVHW ZKLFK PD\ SURYLGH LQFRPH RI ERWK WKH UHFLSLHQW DQG KLV RU KHU VSRXVH SDUWQHU
&XUUHQWUDWHRISD\PHQWSD\PHQWGHSHQGVRQZHHNO\PHDQV3HUVRQDOUDWHYDULHVIURP¼
WR¼SHUZHHN4XDOLILHG$GXOW$OORZDQFHYDULHVIURP¼WR¼SHUZHHN
$NH\WDUJHWRIWKH1$3V,QFOLVWRLQFUHDVH³WKHOHYHORIWKHTXDOLILHGDGXOWDOORZDQFH
IRU SHQVLRQHU VSRXVHV WR WKH OHYHO RI WKH ROG DJH QRQFRQWULEXWRU\ SHQVLRQ´ 1$3V,QFO
,Q DGGLWLRQ WR WKLV WKH 1$3V,QFO RXWOLQHV D UHTXLUHPHQW ³WR LQFUHDVH LQFRPH
VXSSRUWVLQUHDOWHUPV´1$3V,QFO$VSDUWRIWKHLU SUHEXGJHW VXEPLVVLRQ $JH
$FWLRQ,UHODQGUHFRPPHQGHGWKDWSHQVLRQVEHLQFUHDVHGE\RYHUWKHQH[WIRXU
\HDUV ,Q WKH %XGJHW WKH 3HUVRQDO UDWHV ZHUH LQFUHDVHG E\ ¼ IRU HDFK SHQVLRQ $JH
$FWLRQ,UHODQGUHFRPPHQGHGDQLQFUHDVHRI¼7KH4XDOLILHG$GXOW$OORZDQFHVIRUWKRVH
R7454 Budget Standards
28/9/05
12:57 PM
Page 11
RYHU \HDUV ZHUH LQFUHDVHG E\ ¼ DQG ¼ IRU ERWK WKH FRQWULEXWRU\ DQG QRQ
FRQWULEXWRU\ SHQVLRQV UHVSHFWLYHO\ 7KH 693 RXWOLQHV WKDW WKLV NHHSV WKH 4XDOLILHG
$GXOW $OORZDQFHV DW RI WKH %DVLF 5DWH 7KLV LV OHVV WKDQ WKH WKH JRYHUQPHQW
SURPLVHGWKH4XDOLILHG$GXOW$OORZDQFHZRXOGEHRYHUWKUHHEXGJHWVVLQFH
7DEOH6HFRQGDU\%HQHILWV
6HFRQGDU\%HQHILW
'HVFULSWLRQ
3D\PHQW
1DWLRQDO)XHO
6FKHPH
$VVLVWV KRXVHKROGV GHSHQGHQW RQ ORQJWHUP VRFLDO
ZHOIDUH ZLWK WKH FRVWV RI WKHLU KHDWLQJ QHHGV
+RXVHKROGV FDQ TXDOLI\ IRU WKLV DOORZDQFH LI WKH\
DUHLQUHFHLSWRIDTXDOLI\LQJSD\PHQWHJ2OG$JH
&RQWULEXWRU\ RU 1RQ&RQWULEXWRU\ 3HQVLRQ RU
VDWLVI\DQXPEHURIRWKHUFRQGLWLRQVHJDJHGRU
RYHU
¼SHUZHHNDQDGGLWLRQDO
¼LVSDLGWRUHFLSLHQWV
OLYLQJLQDUHDVZKLFKPXVW
EXUQVPRNHOHVVIXHO
+RXVHKROG
%HQHILWV3DFNDJH
HOHFWULFLW\VWDQGLQJ
7KLVVFKHPHLVPDGHXSRIDOORZDQFHV
FKDUJHVSOXV
(OHFWULFLW\1DWXUDO*DV$OORZDQFH
XQLWVRIHOHFWULFLW\RU
7HOHSKRQH$OORZDQFH
1DWXUDO*DVVWDQGLQJ
)UHH7HOHYLVLRQ$OORZDQFH
VXSSO\FKDUJHVDQGD
+RXVHKROGV TXDOLI\LQJ IRU WKLV SD\PHQW DUH WKRVH
FHUWDLQDPRXQWRI
RYHU\HDUVUHFLSLHQWVRI&DUHUVDOORZDQFHDGXOWV
QDWXUDOJDV.LORZDWW
DJHG EHWZHHQ DQG ZKR VDWLVI\ D PHDQV WHVW
KRXUV
DQGDGXOWVXQGHU\HDUVLQUHFHLSWRIDTXDOLI\LQJ
¼SOXV9$7SHU
SD\PHQW
PRQWK
)UHH7HOHYLVLRQ
/LFHQFH
0HGLFDO&DUG
7KLV EHQHILW DGPLQLVWHUHG E\ WKH +HDOWK %RDUGV )UHHPHGLFDOFDUH
HQWLWOHVWKHFDUGKROGHUDQGKLVKHUGHSHQGDQWVWR
IUHHPHGLFDOFDUH7KRVHGHSHQGHQWVROHO\RQ6RFLDO
:HOIDUH ZLOO JHQHUDOO\ VDWLVI\ WKH PHGLFDO FDUG
PHDQV WHVW ,I LQFRPH H[FHHGV WKH PHDQV WHVW WKH
+HDOWK ERDUG PD\ DZDUG D PHGLFDO FDUG LI WKH\
FRQVLGHU WKDW WKH KRXVHKROG PD\ EH XQDEOH WR
SURYLGH WKH IDPLO\¶V QHFHVVDU\ PHGLFDO FDUH
3HRSOHRYHUDXWRPDWLFDOO\TXDOLI\IRUDPHGLFDO
FDUG
)UHH7UDYHO
7KLVEHQHILWLVDZDUGHGWRWKRVHDJHG\HDUVDQG )UHHWUDYHORQSXEOLF
RYHU DQG WR WKRVH DJHG XQGHU \HDUV ZKR DUH LQ WUDQVSRUWDQXPEHURI
UHFHLSWRITXDOLI\LQJSD\PHQWVHJ%OLQG3HQVLRQ SULYDWHEXVDQGIHUU\
VHUYLFHV
7KH,128FRPPHQWWKDWWKHWKUHVKROGIRUUHWDLQLQJVHFRQGDU\EHQHILWVKDVUHPDLQHG
XQFKDQJHGVLQFH7KHWKUHVKROGKDVWKHUHIRUHIDLOHGWRWDNHDFFRXQWRIJURZWKLQZDJHV
DQGLQIODWLRQ)XUWKHUPRUHWKH,128RXWOLQHWKDWWKHORVVRIPHGLFDOFDUGLVDPDMRU
GLVLQFHQWLYHWRWDNLQJXSHPSOR\PHQW%XGJHWIDLOHGWRH[SDQGHOLJLELOLW\IRUDIXUWKHU
SHRSOH 7KLV ZDV D FRPPLWPHQW RXWOLQHG LQ WKH KHDOWK VWUDWHJ\4XDOLW\ DQG
R7454 Budget Standards
28/9/05
12:57 PM
Page 12
)DLUQHVV$JH$FWLRQLQWKHLUSUHEXGJHWVXEPLVVLRQUHFRPPHQGWKDWDOORZDQFHVIRU
IXHODQGOLJKWVKRXOGEHLQGH[OLQNHGDQGUHIOHFWDGMXVWPHQWVRQHVVHQWLDOLWHPV,QDGGLWLRQWR
WKLV WKH\ UHFRPPHQG WKDW ³ZKHUH QR SXEOLF WUDQVSRUW LV DYDLODEOH DW SUHVHQW D YRXFKHU
VFKHPHIRUROGHUSHRSOHVKRXOGEHSXWLQSODFHVRWKDWWKH\FDQDYDLORISULYDWHWUDQVSRUW´
$JH$FWLRQ
$QWL3RYHUW\6WUDWHJLHV
7KHSROLF\IRFXVRIWKH1DWLRQDO$QWL3RYHUW\6WUDWHJ\1$36LVWRUHGXFHSRYHUW\
DQGVRFLDOH[FOXVLRQLQ,UHODQG7KHRYHUDOOSROLF\DSSURDFKLQFOXGHVDPHDVXUHWR³SURYLGH
OHYHOVRILQFRPHVXSSRUWWRWKRVHUHO\LQJRQVRFLDOZHOIDUHVXIILFLHQWWRVXVWDLQGLJQLW\´
1$367KH1$36WKHUHIRUHDLPVWRHQVXUHWKDWHYHU\RQHLVDEOHKDYHD
VWDQGDUGRIOLYLQJWKDWLVFRPSDWLEOHZLWKKXPDQGLJQLW\7KH1$36VHWVRXWWKH
JRYHUQPHQW¶VGHILQLWLRQRISRYHUW\DVIROORZV³3HRSOHDUHOLYLQJLQSRYHUW\LIWKHLULQFRPH
DQGUHVRXUFHVPDWHULDOFXOWXUDODQGVRFLDODUHVRLQDGHTXDWHDVWRSUHFOXGHWKHPIURP
KDYLQJDVWDQGDUGRIOLYLQJZKLFKLVUHJDUGHGDVDFFHSWDEOHE\,ULVKVRFLHW\JHQHUDOO\$VD
UHVXOWRILQDGHTXDWHLQFRPHDQGUHVRXUFHVSHRSOHPD\EHH[FOXGHGDQGPDUJLQDOLVHGIURP
SDUWLFLSDWLQJLQDFWLYLWLHVZKLFKDUHFRQVLGHUHGWKHQRUPIRURWKHUSHRSOHLQVRFLHW\´
*RYHUQPHQWRI,UHODQG
7KLVLVDFKLHYHGWKURXJKHQVXULQJWKDWHYHU\RQHKDVDQDGHTXDWHLQFRPH:KLOH1$36
DFNQRZOHGJHVWKDWWKHUDWHVRIVRFLDOZHOIDUHVHWHDFK\HDUDUHDPDWWHUIRUWKHJRYHUQPHQWLW
HVWDEOLVKHVDWDUJHWRI¼WHUPVWREHDFKLHYHGE\(VVHQWLDOO\LWRXWOLQHVDNH\
WDUJHW³WRDFKLHYHDUDWHRI¼SHUZHHNLQWHUPVIRUWKHORZHVWUDWHVRIVRFLDOZHOIDUH
WREHPHWE\DQGWKHDSSURSULDWHHTXLYDOHQFHOHYHORIEDVLFFKLOGLQFRPHVXSSRUWLH
&KLOG %HQHILW DQG &KLOG 'HSHQGHQW $OORZDQFHV FRPELQHG WR EH VHW DW RI WKH
PLQLPXPDGXOWVRFLDOZHOIDUHSD\PHQWUDWH´1$36
1DWLRQDO$FWLRQ3ODQVDJDLQVW3RYHUW\DQG6RFLDO([FOXVLRQDUHGUDZQXSLQDOO(8PHPEHU
VWDWHV RQ D ELDQQXDO EDVLV 7KH 1DWLRQDO $FWLRQ 3ODQ DJDLQVW 3RYHUW\ DQG 6RFLDO ([FOXVLRQ
±1$3V,QFOLVSDUWRID(XURSHDQSURFHVVHVWDEOLVKHGWRDFKLHYHWKH(8
REMHFWLYHRIPDNLQJ³DGHFLVLYHLPSDFWRQWKHHUDGLFDWLRQRISRYHUW\DQGVRFLDOH[FOXVLRQE\
´1$3V,QFO)RUHZRUG7KHPDLQREMHFWLYHRIWKHFXUUHQW,ULVK1DWLRQDO$FWLRQ
DJDLQVW 3RYHUW\ DQG 6RFLDO ([FOXVLRQ LV ³WR EXLOG D IDLU DQG LQFOXVLYH VRFLHW\ DQG
HQVXUHWKDWSHRSOHKDYHWKHUHVRXUFHVDQGRSSRUWXQLWLHVWROLYHDOLIHZLWKGLJQLW\DQGKDYH
DFFHVVWRWKHTXDOLW\SXEOLFVHUYLFHVWKDWXQGHUSLQOLIHFKDQFHVDQGH[SHULHQFHV´1$3V,QFO
)RUHZRUG7KXV1$3V,QFOVXSSRUWVWKHWDUJHWVIRU,QFRPH$GHTXDF\VHWRXWE\
WKH*RYHUQPHQW¶V1$36,WVXSSRUWVLQFUHDVHVLQVRFLDOZHOIDUHSD\PHQWVRYHUWKHGXUDWLRQRI
R7454 Budget Standards
28/9/05
12:57 PM
Page 13
WKH3ODQLQRUGHUWRKHOSWRDFKLHYHWKHVRFLDOZHOIDUHWDUJHWRI¼WHUPVSHUZHHN,Q
DGGLWLRQWRWKLV 6RFLDO:HOIDUH 3HQVLRQV DUHWRUHDFK D WDUJHWRI ¼ E\ )LQDOO\ WKH
1$3V,QFO ZDQWV³SURJUHVVWR EH PDGH WRZDUGV LPSOHPHQWDWLRQ RI LPSURYHPHQWV LQ
ZLGRZHU¶VSHQVLRQVDQGLQFUHDVLQJWKHOHYHORIWKHTXDOLILHGDGXOWDOORZDQFHIRUSHQVLRQHU
VSRXVHVWRWKHOHYHORIWKHROGDJHQRQFRQWULEXWRU\SHQVLRQ´1$3V,QFO
,Q IROORZLQJ WKH SXEOLFDWLRQ RI 1$36 LQ SRYHUW\ SURRILQJ ZDV LQWURGXFHG LQWR
JRYHUQPHQWGHSDUWPHQWV7KLVUHTXLUHPHQWDVH[SUHVVHGLQWKH&DELQHW+DQGERRNVWDWHGWKDW
PHPRUDQGDIRUWKHJRYHUQPHQW³VKRXOGLQGLFDWHFOHDUO\WKHLPSDFWRIWKHSURSRVDORQJURXSV
LQSRYHUW\RUDWWKHULVNRIIDOOLQJLQWRSRYHUW\LQWKHFDVHRIVLJQLILFDQWSROLF\SURSRVDOV´
&RPEDW3RYHUW\$JHQF\(TXDOLW\$XWKRULW\
3RYHUW\SURRILQJLVGHILQHGDVIROORZV
³3RYHUW\ SURRILQJ LV WKH SURFHVV E\ ZKLFK JRYHUQPHQW GHSDUWPHQWV ORFDO DXWKRULWLHV DQG
VWDWHDJHQFLHVDVVHVVSROLFLHVDQGSURJUDPPHVDWGHVLJQDQGUHYLHZVWDJHVLQUHODWLRQWRWKH
OLNHO\LPSDFWWKDWWKH\ZLOOKDYHRUKDYHKDGRQSRYHUW\ZLWKDYLHZWRSRYHUW\UHGXFWLRQ´
&RPEDW3RYHUW\$JHQF\DQG7KH(TXDOLW\$XWKRULW\
,Q WKHLU FRQVLGHUDWLRQ RI KRZ SRYHUW\ SURRILQJ FDQ EH LPSOHPHQWHG WKH &RPEDW 3RYHUW\
$JHQF\ DQG WKH (TXDOLW\ $XWKRULW\ SURSRVHD QXPEHU RI TXHVWLRQV ZKLFK VKRXOG EH
DGGUHVVHGE\JRYHUQPHQWGHSDUWPHQWV$PRQJWKHVHTXHVWLRQVDUHWKHIROORZLQJZKLFKDUH
SDUWLFXODUO\ SHUWLQHQW ZKHQ SURSRVDOV UHJDUGLQJ VRFLDO ZHOIDUH DQG WKH PLQLPXP ZDJH DUH
XQGHUFRQVLGHUDWLRQ
'RHVWKLVSROLF\SURJUDPPH
L
5HGXFHWKHOHYHOLQWHUPVRIQXPEHUVDQGGHSWKVRISRYHUW\
LL +HOSWRSUHYHQWSHRSOHIDOOLQJLQWRSRYHUW\
,W LV DOVR UHFRPPHQGHG WKDW LQ DQVZHULQJ WKHVH TXHVWLRQV SDUWLFXODU DWWHQWLRQ EH JLYHQ WR D
QXPEHURIJURXSVDPRQJWKHPORQHSDUHQWVDQGROGHUSHRSOH6RFLDOZHOIDUHDQGPLQLPXP
ZDJH SD\PHQWV VKRXOG EH UHJXODUO\ SRYHUW\ SURRIHG LQ WHUPV RI WKH DFWXDO FRVW RI OLYLQJ LQ
RUGHUWRHQVXUHWKDWWKH\PHHWEDVLFSK\VLFDOVRFLDODQGSV\FKRORJLFDOQHHGV
6RFLDO3DUWQHUVKLS$JUHHPHQW
6XVWDLQLQJ 3URJUHVV 6RFLDO 3DUWQHUVKLS $JUHHPHQW ± LV WKH VL[WK
$JUHHPHQWEHWZHHQWKH*RYHUQPHQWDQGVRFLDOSDUWQHUV7KHDJUHHPHQWKDVDFRUHREMHFWLYH
³WR EXLOG D IDLU DQG LQFOXVLYH VRFLHW\ DQG WR HQVXUH WKDW SHRSOH KDYH WKH UHVRXUFHV DQG
RSSRUWXQLWLHV WR OLYH OLIH ZLWK GLJQLW\ DQG KDYH DFFHVV WR WKH TXDOLW\ SXEOLF VHUYLFHV WKDW
R7454 Budget Standards
28/9/05
12:57 PM
Page 14
XQGHUSLQ OLIH FKDQFHV DQG H[SHULHQFHV´ 6XVWDLQLQJ 3URJUHVV 7KH $JUHHPHQW
UHLWHUDWHV WKH LPSRUWDQFH RI WKH LQFRPH WDUJHWV VHW RXW LQ 1$36 DQG WKH
1$3V,QFO LQ WHUPV RI DFKLHYLQJ WKH JRDO RI LQFUHDVLQJ WKH PLQLPXP VRFLDO ZHOIDUH
SD\PHQWVWR¼WHUPVE\
*UHHQ3DSHURQ%DVLF,QFRPH
7KH*RYHUQPHQWKDVSXEOLVKHGD*UHHQ3DSHURQ%DVLF,QFRPH7KHSXUSRVHRIWKLV
GRFXPHQWZDVWR³EULQJWKHLVVXHVWRWKHDWWHQWLRQRIWKHZLGHUFRPPXQLW\DQGWRHQFRXUDJH
GHEDWH 7KLV GHEDWH VKRXOG LQFOXGH LVVXHV RI GHVLJQ DQG LPSOHPHQWDWLRQ RI WD[ DQG ZHOIDUH
SROLF\ WR LQFUHDVH WKH SURVSHFWV RI DFKLHYLQJ WKH SRVLWLYH EHQHILWV RI %DVLF ,QFRPH ZKLOH
VHHNLQJWRPLQLPLVHWKRVHHIIHFWVWKDWPLJKWEHUHJDUGHGDVOHVVGHVLUDEOH´*RYHUQPHQWRI
,UHODQG (VVHQWLDOO\ WKH FRQFHSW RI %DVLF ,QFRPH DLPV WR ³JLYH DOO FLWL]HQV D
PRGHVW \HW XQFRQGLWLRQDO LQFRPH DQG OHW WKHP WRS LW XS DW ZLOO ZLWK LQFRPH IURP RWKHU
VRXUFHV´ *RYHUQPHQW RI ,UHODQG 7KH NH\ IHDWXUHV RI %DVLF ,QFRPH DUH WKDWLWLV
SDLG
LQ FDVK UDWKHU WKDQ LQ NLQG WKXV WKHUH DUH QR UHVWULFWLRQV DV WR WKH QDWXUH RU
WLPLQJRIWKHFRQVXPSWLRQRULQYHVWPHQWVLQIXQGV
RQDUHJXODUEDVLVDWLQWHUYDOVVXFKDVDZHHNRUDPRQWKUDWKHUWKDQEHLQJD
RQFHRIIHQGRZPHQW
E\WKHVWDWHRURWKHUSROLWLFDOFRPPXQLW\HJDUHJLRQDOVWDWHJRYHUQPHQWRXWRI
SXEOLFO\FRQWUROOHGUHVRXUFHV
WRHDFKSHUVRQUDWKHUWKDQWRKRXVHKROGVRUKHDGVRIKRXVHKROGV
ZLWKRXWPHDQVWHVW±WKXVHOLPLQDWLQJDOD\HURIDGPLQLVWUDWLYHFRQWURODQGFRVW
DQGDOOH[LVWLQJGLVLQFHQWLYHVDQGSRYHUW\WUDSVDQG
ZLWKRXW ZRUN UHTXLUHPHQW ± WKXV PD[LPLVLQJ IOH[LELOLW\ DQG FKRLFH DQG WKH
LQFHQWLYHWRWDNHXSUHZDUGLQJRUVRFLDOO\XVHIXOEXWRWKHUZLVHORZSDLGZRUN
*RYHUQPHQWRI,UHODQG
:KLOH WKH JUHHQ SDSHU SURYLGHG D YDOXDEOH GHEDWH RQ WKH LGHD RI D EDVLF LQFRPH DQG LWV
XQGHUO\LQJFRQFHSWVWKHUHKDV\HWWREHDPRYHWRZDUGVDZKLWHSDSHURQWKLVLVVXH
7KH6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXS
8QGHU WKH 6RFLDO 3DUWQHUVKLS $JUHHPHQW 3URJUDPPH IRU 3URVSHULW\ DQG )DLUQHVV D NH\
REMHFWLYH RI WKH )UDPHZRUN IRU 6RFLDO ,QFOXVLRQ DQG )DLUQHVV ZDV WR H[DPLQH WKH LVVXH RI
LQFRPHDGHTXDF\$ZRUNLQJJURXSZDVHVWDEOLVKHGLQRUGHUWRH[DPLQHLVVXHVUHODWLQJWRWKH
XSUDWLQJ RU LQGH[DWLRQ RI VRFLDO ZHOIDUH SD\PHQWV ,WV PDLQ WDVN ZDV WR ³FRQVLGHU WKH
FRQFHSWV RI EHQFKPDUNLQJ DQG LQGH[DWLRQ DVVHVV WKHLU HFRQRPLF EXGJHWDU\ DQG VRFLDO
LQFOXVLRQ LPSDFWV DQG WKHLU HIIHFWV RQ LQFRPH GLVWULEXWLRQ DQG RQ HPSOR\PHQW LQFHQWLYH´
R7454 Budget Standards
28/9/05
12:57 PM
Page 15
6RFLDO :HOIDUH %HQFKPDUNLQJ DQG ,QGH[DWLRQ *URXS E 0RUH VSHFLILFDOO\ WKH
*URXS¶VWHUPVRIUHIHUHQFHZHUHWR
L
([DPLQH WKH LVVXHV LQYROYHG LQ GHYHORSLQJ D EHQFKPDUN IRU DGHTXDF\ RI DGXOW DQG
FKLOGVRFLDOZHOIDUHSD\PHQWVLQFOXGLQJWKHLPSOLFDWLRQVRIDGRSWLQJDVSHFLILFDSSURDFK
WR WKH RQJRLQJ XSUDWLQJ RU LQGH[DWLRQ RI SD\PHQWV KDYLQJ UHJDUG WR WKHLU ORQJWHUP
HFRQRPLFEXGJHWDU\356,FRQWULEXWLRQGLVWULEXWLYHDQGLQFHQWLYHLPSOLFDWLRQVLQOLJKW
RIWUHQGVLQHFRQRPLFGHPRJUDSKLFDQGODERXUPDUNHWSDWWHUQVDQG
LL
([DPLQHWKHLVVXHRIUHODWLYHLQFRPHSRYHUW\
6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXSE
,QWHUPVRIWKHEHQFKPDUNLQJRI6RFLDO:HOIDUHSD\PHQWWKH*URXSRXWOLQHV³DEHQFKPDUN
IRU6RFLDO:HOIDUHSD\PHQWVZRXOGUHSUHVHQWDQLQFRPHVWDQGDUGDJDLQVWZKLFKWKHDGHTXDF\
RI FDVK LQFRPH VXSSRUW GHOLYHUHG E\ WKH VWDWH WKURXJK WKH ZHOIDUH V\VWHP PD\ EH MXGJHG´
)LQDO5HSRUWRQWKH6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXS8QGHU
WKLVFRQFHSWWKHJURXSRXWOLQHGIRXUPDLQRSWLRQVIRUEHQFKPDUNLQJ
œ 7KH XSSHU ERXQG ILJXUH RI WKH &RPPLVVLRQ RQ 6RFLDO :HOIDUH UDQJH ZKLFK ZDV
XSUDWHGWRILJXUHVXVLQJ&3,
œ $EHQFKPDUNRIRI*URVV$YHUDJH,QGXVWULDO(DUQLQJV
œ $EHQFKPDUNRIRI*URVV$YHUDJH,QGXVWULDO(DUQLQJV
œ $EHQFKPDUNRIRI$YHUDJHZHHNO\KRXVHKROGLQFRPH
7KH ,QGH[DWLRQ DQG 8SUDWLQJ RI 6RFLDO :HOIDUH SD\PHQWV LQYROYHV XSUDWLQJ VRFLDO ZHOIDUH
SD\PHQWVWRLQGLFHVDOUHDG\LQH[LVWHQFHLQWHUPVRISULFHVHDUQLQJVDQGKRXVHKROGLQFRPH
7KH*URXSRXWOLQHVDQXPEHURIRSWLRQVLQUHODWLRQWRWKLV
œ 7KH&RQVXPHU3ULFH,QGH[
œ *URVV$YHUDJH,QGXVWULDO(DUQLQJV
œ 1HW$YHUDJH,QGXVWULDO(DUQLQJV
œ $YHUDJH:HHNO\+RXVHKROG,QFRPHV
,Q LWV ILQDO UHSRUW WKH *URXS RXWOLQH WKH QHHG IRU IXUWKHU UHVHDUFK LQWR WKH DUHD RI LQFRPH
DGHTXDF\VSHFLILFDOO\³WKDWWKHSROLF\PDNLQJSURFHVVLVLQFUHDVLQJO\EHWWHULQIRUPHGLQWKH
IXWXUH´6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXSE)XUWKHUPRUHWKH\
RXWOLQH³WKDWSULRULW\VKRXOGEHJLYHQWRXSGDWHGUHVHDUFKRQWKHFRVWVRIUHDULQJFKLOGUHQ´
6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXSE
R7454 Budget Standards
28/9/05
12:57 PM
Page 16
,QLWVVXEPLVVLRQWRWKH$GHTXDF\%HQFKPDUNLQJDQG,QGH[DWLRQ:RUNLQJ*URXSWKH&RPEDW
3RYHUW\$JHQF\VWDWHG³:HOIDUHDGHTXDF\LVDNH\GHWHUPLQDQWRIWKHOLYLQJVWDQGDUGV
RIORZLQFRPHKRXVHKROGVLQFOXGLQJWKRVHZKRDUHXQHPSOR\HG:HVWLOOKDYHKLJKUDWHVRI
SRYHUW\GHVSLWHWKHSRVLWLYHHIIHFWVRIHFRQRPLFJURZWK´&RPEDW3RYHUW\$JHQF\
7KHTXHVWLRQRIDGHTXDF\LVRIFUXFLDOLPSRUWDQFHLQGHWHUPLQLQJWKHUHYLVHGVRFLDOZHOIDUH
UDWHV DQG WKH OHYHO RI WKH PLQLPXP ZDJH ³$GHTXDF\ FDQ RQO\ EH PHDVXUHG LQ WHUPV RI
TXHVWLRQVVXFKDVµIRUZKDW"DQGIRUKRZORQJ")RUZKRP"$QGIURPZKRVHSRLQWRIYLHZ"´
9HLW:LOVRQLL
&RPEDW3RYHUW\$JHQF\LQLWVUHFRPPHQGDWLRQVWRWKH$GHTXDF\%HQFKPDUNLQJDQG
,QGH[DWLRQ:RUNLQJ*URXSPDNHVWKHIROORZLQJSRLQWV
*RYHUQPHQWVVKRXOGDJUHHD0LQLPXP,QFRPH6WDQGDUG0,6EDVHGRQDVWDQGDUG
RI OLYLQJ ZKLFK VKRXOG EH FRQVLGHUHG LQGHSHQGHQW RI LVVXHV DERXW LWV DIIRUGDELOLW\
DQGLQFHQWLYHHIIHFWV
$0,6VKRXOGEHGHILQHGLQUHODWLRQWRSUHYDLOLQJOLYLQJVWDQGDUGVZLWKDPLQLPXP
JRDO EHLQJ WR SUHYHQW UHODWLYH SRYHUW\ DV GHILQHG E\ WKH 1DWLRQDO $QWL 3RYHUW\
6WUDWHJ\DQGPHDVXUHGERWKLQWHUPVRILQFRPHDQGGHSULYDWLRQ
$0,6VKRXOGEHLQFOXVLYHRIDOOVHFWLRQVRIVRFLHW\DQGVKRXOGLQFRUSRUDWHVHSDUDWH
DGXOWDQGFKLOGFRPSRQHQWV
$ 0,6 VKRXOG KDYH DV D IORRU SHU FHQW RI DYHUDJH KRXVHKROG LQFRPH FXUUHQW
HTXLYDOHQWRI…SHUDGXOWSHUZHHNDQGIRUFKLOGUHQWKHPLQLPXPFRVWVRIFKLOG
1%ILJXUHVDVSHUVXEPLVVLRQ
&RPEDW3RYHUW\$JHQF\
,Q LWV LQWHULP UHSRUW WKH 6RFLDO :HOIDUH %HQFKPDUNLQJ DQG ,QGH[DWLRQ *URXS FRQVLGHUHG WKDW DGHTXDF\ FDQ EH WDNHQ WR PHDQ WKDW WKH³LQFRPH VWDQGDUG LV VXIILFLHQW WR
DOORZWKHUHFLSLHQWVWRFRYHUWKHFRVWRIOLYLQJDQGWRSDUWLFLSDWHLQDFWLYLWLHVZKLFKDUHWKH
QRUP IRU RWKHU SHRSOH LQ VRFLHW\´ 6RFLDO :HOIDUH %HQFKPDUNLQJ DQG ,QGH[DWLRQ *URXS
7KH*URXSUHIHUUHGWRWKHGLIILFXOWLHVLQXQGHUWDNLQJWKLVDVVHVVPHQWDQGUHFRJQLVHV
WKH FRQWULEXWLRQ RI YDULRXV DSSURDFKHV WR GHULYLQJ VXFK HVWLPDWHV RI DGHTXDF\ 7KH
LPSRUWDQFH RI FOHDU XQGHUVWDQGLQJ RI WKH SXUSRVH DV ZHOO DV WKH HIIHFWV RI HPSOR\LQJ D
SDUWLFXODULQGH[DWLRQPHWKRGRORJ\LVPHQWLRQHGDQGDQXPEHURIUHODWHGTXHVWLRQVUDLVHG
³,VLWWRHQVXUHWKDWWKHUHDOYDOXHRIZHOIDUHSD\PHQWVDUHSURWHFWHG"2ULVLWWRHQVXUHWKDW
ZHOIDUH FODLPDQWV VHFXUH LQFRPH LQFUHDVHV LQ OLQH ZLWK WKRVH HQMR\HG E\ WKH ZRUNLQJ
SRSXODWLRQDVDZKROH",VWKHSXUSRVHWRDGGUHVVDZLGHQLQJRIWKHLQFRPHJDS":KDWDUH
WKHEHQHILWVDQGGUDZEDFNVDVVRFLDWHGZLWKWKHYDULRXVLQGH[DWLRQRSWLRQV"´
6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXS
R7454 Budget Standards
28/9/05
12:57 PM
Page 17
%XGJHW6WDQGDUGV$SSURDFKDQG,QFRPH$GHTXDF\
%UDGVKDZ LQ KLV UHSRUW RQ D WZR \HDU LQYHVWLJDWLRQ E\ WKH KH )DPLO\ %XGJHW 8QLW
/RQGRQ)%8VWDWHGWKDWWKHSXUSRVHRIWKHUHSRUWZDV³WRVHWRXWHVWLPDWHVRIZKDWLWFRVWWR
OLYH DW D µ0RGHVW %XW $GHTXDWH¶ DQG DW D µORZ FRVW¶ OHYHO LQ %ULWDLQ LQ ´ %UDGVKDZ
7KH EXGJHW VWDQGDUGV PHWKRG ZKLFK ZDV XVHG WR FDOFXODWH WKHVH FRVWV LQYROYHV
SULFLQJDVSHFLILFEDVNHWRIJRRGVDQGVHUYLFHVZKLFKUHSUHVHQWDSDUWLFXODUVWDQGDUGRIOLYLQJ
7KH GHVFULSWLRQ RI KRZ EXGJHW VWDQGDUGV DUH FRQVWUXFWHG ZDV ILUVW HQXQFLDWHG E\ %UDGVKDZ
+H RXWOLQHV WKH WDVNV LQYROYHG LQ WKH FRQVWUXFWLRQ RI EXGJHWV ZKLFK GUDZ RQ WKH
H[SHUWLVH RI VSHFLDOLVWV LQ HDFK FRPPRGLW\ HJ QXWULWLRQLVWV H[SHUWV LQ GRPHVWLF HQHUJ\
SUHYLRXVUHVHDUFKILQGLQJFRQVXPHULQSXWDQGWKHGHWDLOHGFRVWRIWKHGLIIHUHQWFRPSRQHQWV
ZKLFK FRQVWLWXWH D EXGJHW ³7KH WDVN RI WKRVH ZKR DUH GUDZLQJ XS D EXGJHW LV WR GHFLGH
ZKLFK LWHPV WR LQFOXGH ZKDW TXDQWLW\ RI LWHPV ZKDW TXDOLW\ ZKDW SULFH ZKHUH WKH LWHP
VKRXOG EH SXUFKDVHV KRZ RIWHQ DQG ZKDW OLIHWLPH VKRXOG EH DWWULEXWHG WR LW´%UDGVKDZ
6DXQGHUVHWDODFNQRZOHGJHVWKHVSHFLILFLW\RIDEXGJHWVWDQGDUG³DEXGJHW
VWDQGDUG UHSUHVHQWV ZKDW LV QHHGHG LQ D SDUWLFXODU SODFH DW D SDUWLFXODU SRLQW LQ WLPH LQ
RUGHUWRDFKLHYHDVSHFLILFVWDQGDUGRIOLYLQJ´6DXQGHUVHWDO
%UDGVKDZH[SODLQVWKDWWKHGHFLVLRQWRLQLWLDOO\FRQFHQWUDWHRQD0RGHVWEXW$GHTXDWH
VWDQGDUG RI OLYLQJ ZDV LQIOXHQFHG E\ WKH PRGHOV DOUHDG\ LQ H[LVWHQFH LQ WKH 8QLWHG 6WDWHV
&DQDGD 1RUZD\ DQG 6ZHGHQ +H TXRWHV :DWWV GHILQLWLRQ RI WKH µ3UHYDLOLQJ )DPLO\
6WDQGDUG¶ DQG DFFHSWV LW ZDV WKH EDVLV IRU WKH EXGJHWV DV ³RQH WKDW DIIRUGV IXOO
RSSRUWXQLW\ WR SDUWLFLSDWH LQ FRQWHPSRUDU\ VRFLHW\ DQG WKH EDVLF RSWLRQV LW RIIHUV ,W LV
PRGHUDWHLQWKHVHQVHRIO\LQJDERYHWKHUHTXLUHPHQWRIVXUYLYDODQGGHFHQF\DQGZHOOEHORZ
OHYHOVRIOX[XU\DVJHQHUDOO\XQGHUVWRRG´:DWWVYLLLTXRWHGLQ%UDGVKDZ(G
%UDGVKDZ GLVWLQJXLVKHV EHWZHHQ WKH µ0RGHVW %XW $GHTXDWH¶ DQG WKH µORZ FRVW¶
EXGJHW
³7KH 0RGHVW %XW $GHTXDWH VWDQGDUG LV ZHOO DERYH WKH UHTXLUHPHQWV IRU VXUYLYDO EXW ZHOO
EHORZ WKH OHYHOV RI OX[XU\ +RXVHKROG LWHPV WKDW OHVV WKDQ KDOI WKH SRSXODWLRQ HQMR\ DUH
H[FOXGHG,WUHDFKHVDSRLQWDERYHKDOIZD\RQWKHVFDOHRIH[SHQGLWXUHE\W\SLFDOIDPLOLHVZLWK
FKLOGUHQ%XGJHWVKDYHEHHQHVWLPDWHGIRUGLIIHUHQWW\SHVRIIDPLOLHV´%UDGVKDZ
³7KHORZFRVWEXGJHWLQFOXGHVLWHPVZKLFKPRUHWKDQWZRWKLUGVRIWKHSRSXODWLRQUHJDUGDV
µQHFHVVLWLHV¶ RU ZKLFK PRUH WKDQ WKUHH TXDUWHUV RI WKH SRSXODWLRQ DFWXDOO\ KDYH 2QO\ WKH
FKHDSHVWLWHPVDUHLQFOXGHG,WWKHUHIRUHUHSUHVHQWVDYHU\IUXJDOVWDQGDUGRIOLYLQJ%XGJHWV
KDYHEHHQHVWLPDWHGIRUVWDQGDUGW\SHVRIIDPLO\´%UDGVKDZ R7454 Budget Standards
28/9/05
12:57 PM
Page 18
$WWHPSWVZHUHPDGHE\<X³WRH[SORUHKRZEXGJHWVZKLFKKDYHEHHQGUDZQXSWR
UHSUHVHQW PRGHVW EXW DGHTXDWH VWDQGDUGV RI OLYLQJ FDQ EH DGDSWHG WR UHSUHVHQW ORZ FRVW
VWDQGDUGV´%UDGVKDZ(G 6LQFH WKH )%8 KDV VSHFLILFDOO\ GHYHORSHG D
QXPEHU RI µORZ FRVW EXW DFFHSWDEOH¶ EXGJHWV XVLQJ SULPDU\ VRXUFHV 3DUNHU DEF7KH/&$³PDUNVWKHWKUHVKROGEHORZZKLFKJRRGKHDOWKVRFLDO
LQWHJUDWLRQDQGVDWLVIDFWRU\VWDQGDUGVRIFKLOGGHYHORSPHQWDUHDWULVN$OWKRXJKWHPSRUDU\
HFRQRPLHV LQ WKH EXGJHWV SUHVHQWHG KHUH FRXOG EH PDGH WKH\ ZRXOG QRW EH VXVWDLQDEOH
LQGHILQLWHO\´3DUNHU[YLL
)RUREYLRXVUHDVRQVWKH0%$VWDQGDUGZHOODERYHWKHVWDQGDUGVRIVXUYLYDOEXWEHORZ WKH
OHYHOV RI OX[XU\ UDWKHU WKDQ WKH /&$ WKH WKUHVKROG EHORZ ZKLFK JRRG KHDOWK VRFLDO
LQWHJUDWLRQ DQG VDWLVIDFWRU\ VWDQGDUGV RI GHYHORSPHQW DUH DW ULVN UHSUHVHQWV WKH PRUH
GHVLUDEOHVWDQGDUGRIOLYLQJIRUKRXVHKROGV+RZHYHULWZDVGHFLGHGWRXVHWKH/&$VWDQGDUG
IRU WKLV VWXG\ 7KH GHFLVLRQ ZDV EDVHG RQ WKH UHDOLVDWLRQ WKDW WKH JDS EHWZHHQ WKH 0%$
VWDQGDUG RI OLYLQJ DQG WKH FXUUHQW OHYHOV RI VRFLDO ZHOIDUH DQG PLQLPXP ZDJH SD\PHQWV
ZRXOGUHTXLUHVXFKVXEVWDQWLDOLQFUHDVHVLQERWKSD\PHQWVWKDWWKHLQFUHDVHVULVNEHLQJYLHZHG
DVXQUHDOLVWLF
7KH/&$LVGHILQHGDVDVWDQGDUGRIOLYLQJ³WKDWWDNHVLQWRDFFRXQWSV\FKRORJLFDODQGVRFLDO
UHTXLUHPHQWV DV ZHOO DV SK\VLFDO QHHGV :DUPWK VKHOWHU DQG D KHDOWK\ SDODWDEOH GLHW DUH
QHFHVVDU\ EXW QRW VXIILFLHQW RQ WKHLU RZQ 6RFLDO LQWHJUDWLRQ LV DOVR QHFHVVDU\ VXFK DV
FKLOGUHQEHLQJDEOHWRKDYHELUWKGD\SDUWLHVDQGRXWLQJVDQGDGXOWVEHLQJDEOHWRJRRXWWR
FOXEVRUSXEVDQGVKDUHDFXSRIWHDDSLQWRIEHHURUDJODVVRIZLQHZLWKIULHQGV6RLVWKH
DYRLGDQFHRIFKURQLFVWUHVV´3DUNHU[YLLL7KH1$36GHILQLWLRQRISRYHUW\
DOVRVSHFLILFDOO\LQFOXGHVVRFLDOLQWHJUDWLRQDQGDKROLVWLFTXDOLW\RIOLIH³3HRSOHDUHOLYLQJLQ
SRYHUW\LIWKHLULQFRPHDQGUHVRXUFHVDUHVRLQDGHTXDWHDVWRSUHFOXGHWKHPIURPKDYLQJD
VWDQGDUGRIOLYLQJZKLFKLVUHJDUGHGDVDFFHSWDEOHE\,ULVKVRFLHW\JHQHUDOO\$VDUHVXOWRI
LQDGHTXDWH LQFRPH DQG UHVRXUFHV SHRSOH PD\ EH H[FOXGHG DQG PDUJLQDOLVHG IURP
SDUWLFLSDWLQJLQDFWLYLWLHVZKLFKDUHFRQVLGHUHGWKHQRUPIRUSHRSOHLQVRFLHW\´*RYHUQPHQW
RI,UHODQG7KHDSSOLFDWLRQRIWKH/&$EXGJHWVWDQGDUGVFDQEHVHHQDVDQDWWHPSWWR
GHWHUPLQH WKH FRVW RI DYRLGLQJ WKH SRYHUW\ GHVFULEHG LQ WKH 1$36 GHILQLWLRQ DQG RI
DOORZLQJDVWDQGDUGRIOLYLQJZKLFKPHHWVEDVLFSK\VLFDOVRFLDODQGSV\FKRORJLFDOQHHGV
7KH /RZ&RVW EXW $FFHSWDEOH ORJR LOOXVWUDWHV WKH NH\ FRPSRQHQWV RI D /RZ&RVW EXW
$FFHSWDEOH OLYLQJ VWDQGDUG7KLV WDNHV LQWR FRQVLGHUDWLRQ SK\VLFDO DORQJ ZLWK SV\FKRORJLFDO
DQGVRFLDOZHOOEHLQJ3DUNHU,WDOVRDFNQRZOHGJHVWKHQHHGIRUVRFLDO
MXVWLFHZKLFKHIIHFWLYHO\PHDQV³DV\VWHPZKHUHULFKDQGSRRUDUHWUHDWHGDFFRUGLQJWRWKH
VDPH JURXQG UXOHV´ 3DUNHU [YLLL )LJXUH LOOXVWUDWHV WKH /RZ&RVW EXW $FFHSWDEOH
ORJR
R7454 Budget Standards
28/9/05
12:57 PM
Page 19
)LJXUH/RZ&RVWEXW$FFHSWDEOH/RJR
$FFHVVWR
JRRG
TXDOLW\
KHDOWKFDUH
:DUPWK
DQG
VKHOWHU
6RFLDO
LQWHJUDWLRQ
$KHDOWK\
SDODWDEOH
GLHW
$YRLGDQFH
RIFKURQLF
VWUHVV
$FFHVVWR
JRRG
TXDOLW\
HGXFDWLRQ
6RFLDO-XVWLFH
6RXUFH3DUNHU
,QWKH8QLWHG.LQJGRPWKH/RZ&RVWEXW$FFHSWDEOHVWDQGDUGRIOLYLQJUHSUHVHQWVWKHSRYHUW\
WKUHVKROGWKH0RGHVW%XW$GHTXDWHEXGJHWGHPRQVWUDWHV³WKHOHYHORIOLYLQJDW ZKLFK PRVW
KRXVHKROGV DLP ZHOO FOHDU RI SRYHUW\ EXW ZHOOVKRUW RI DIIOXHQFH´3DUNHU :\QQ
LOOXVWUDWHV WKLV E\ UDWLQJ WKH DIIOXHQFH WKUHVKROG DW D VFRUH RI 6KH WKHQ UDWHV WKH
0RGHVW%XW$GHTXDWH OHYHO DW DQG WKH SRYHUW\ OHYHO RU WKUHVKROG DW WKHUHIRUH
GHPRQVWUDWLQJWKDW/RZ&RVWEXW$FFHSWDEOHLVWKHDEVROXWHPLQLPXPVWDQGDUGRIOLYLQJ
7KLVLVLOOXVWUDWHGLQ)LJXUH
)LJXUH7KH3URVSHULW\1XPEHU6FDOH0HDVXULQJWKH6WDQGDUGRI/LYLQJ
$IIOXHQFHWKUHVKROG
0RGHVWEXW$GHTXDWHOHYHO
3RYHUW\OHYHORUWKUHVKROG
6RXUFH0DUJDUHW:\QQ)DPLO\3ROLF\3HQJXLQ%RRNVSTXRWHGLQ3DUNHU
R7454 Budget Standards
28/9/05
12:57 PM
Page 20
7KHGLIIHUHQFHEHWZHHQ/RZ&RVWEXW$FFHSWDEOHDQG0RGHVW%XW$GHTXDWHFDQEHQRWHGLQ
PRUH WDQJLEOH WHUPV E\ WKH IROORZLQJ H[DPSOH 3DUNHU KDV FDOFXODWHG WKH IROORZLQJ
EXGJHWVIRUDORQHSDUHQWZLWKWZRFKLOGUHQOLYLQJLQ<RUN
0RGHVWEXWDGHTXDWH …SHUZHHN
/RZFRVWEXWDFFHSWDEOH …SHUZHHN
7KHUHIRUHLWFRVWDQH[WUD…WREULQJDORQHSDUHQWZLWKFKLOGUHQXSIURPWKH/RZ
&RVWEXW$FFHSWDEOHVWDQGDUGRIOLYLQJXSWRD0RGHVW%XW$GHTXDWHVWDQGDUGRIOLYLQJ7KH
/&$EXGJHWFDQEHXVHGLQ,UHODQGWRDVVHVVWKHDGHTXDF\RIWKHSRYHUW\WKUHVKROGV6RFLDO
:HOIDUHSD\PHQWVDQGWKH0LQLPXP:DJH
+RZDUHWKH/&$EXGJHWVFRQVWUXFWHG"
,Q WKH 0%$ EDVNHWV RI JRRGV ZHUH GHVFULEHG E\ %UDGVKDZ DV EHQFKPDUN
EXGJHWVIRUWKHSUHYDLOLQJVWDQGDUGRIOLYLQJLQWKH8.:LWKWKHH[FHSWLRQRIWKHIRRGEXGJHW
WKH0%$EDVNHWVZHUHUHJDUGHGDVWKHUHIHUHQFHSRLQWIRUWKH/&$$OWHUDWLRQVZHUHPDGHWR
WKH 0%$ EDVNHWV ZKLFK UHIOHFWHG FKDQJHV RYHU WLPH DQG ZKLFK WRRN LQWR DFFRXQW WKH
UHTXLUHPHQWRISHRSOHOLYLQJDWDORZFRVWEXWDFFHSWDEOHVWDQGDUG7KHOLVWVRILWHPVLQWKH
0%$EXGJHWVZHUHGHFUHDVHGDQGDGDSWHGWRUHIOHFWWKH/RZ&RVWEXW$FFHSWDEOHOHYHO7KLV
ZDVDFKLHYHGE\UHGXFLQJWKHQXPEHURIGXSOLFDWHGLWHPVDQGE\UHSODFLQJDQXPEHURIWKH
0%$ LWHPV ZLWK DSSURSULDWH DOWHUQDWLYHV 3DUNHU RXWOLQHV WZR DSSURDFKHV WR EXGJHW
VWDQGDUGV )LUVWO\ WKH DSSURDFK XVHG E\ WKH )DPLO\ %XGJHW 8QLW )%8 ZKLFK FRVWV DOO D
IDPLO\¶VSXUFKDVHV6HFRQGO\WKHDSSURDFKXVHGE\ 6HHERKP 5RZQWUHH DQG DOVRWKH
86 1DWLRQDO 5HVHDUFK &RXQFLO¶V 3DQHO RQ 3RYHUW\ DQG )DPLO\ $VVLVWDQFH 7KLV VHFRQG
DSSURDFK ³UHVWULFWV WKH EXGJHWV WR FRUH LWHPV OLNH IRRG FORWKLQJ DQG XWLOLWLHV WKH FRVWV RI
ZKLFKDUHURXQGHGXSE\DµPDUJLQ¶RUµPXOWLSOLHU¶WRWDNHDFFRXQWRIRWKHUQHHGV¶3DUNHU
:KHQGUDZLQJXSEXGJHWVLWLVQHFHVVDU\WRDVNWKHIROORZLQJTXHVWLRQV
œ
:KLFKLWHPVVKRXOGEHLQFOXGHG"
œ
:KDWTXDQWLW\RILWHPV"
œ
:KDWTXDOLW\"
œ
:KDWSULFH"
œ
:KHUHWKHLWHPVKRXOGEHSXUFKDVHG"
œ
+RZRIWHQ"
œ
:KDWOLIHWLPHVKRXOGEHDWWULEXWHGWRLW"
3DUNHU
R7454 Budget Standards
28/9/05
12:57 PM
Page 21
:KHQ GUDZLQJ XS WKH EXGJHWV WZR GLIIHUHQW W\SHV RI FRVWV DUH LQFOXGHG EXGJHW VWDQGDUGV
FRVWV DQG YDULDEOH FRVWV 7KH ILUVW RI WKHVH EXGJHW VWDQGDUG FRVWV³DUH DVVXPHG WR EH WKH
VDPHIRUDOOKRXVHKROGVRIWKHVDPHFRPSRVLWLRQ´3DUNHU9DULDEOHFRVWVRQWKH
RWKHUKDQG³PHDQVWKRVHFRVWVZKLFKWKRXJKµIL[HG¶IRULQGLYLGXDOKRXVHKROGVLQWKHVKRUWWR
PHGLXP FDQ EH H[WUHPHO\ YDULDEOH EHWZHHQ KRXVHKROGV¶ 3DUNHU :LWKLQ WKH
FDWHJRU\ RI YDULDEOH FRVWV WKHUH DUH ERWK FRUH YDULDEOHV DQG OLIHVW\OH YDULDEOHV (VVHQWLDOO\
FRUH YDULDEOHV DUH QHFHVVDU\ LWHPV RI H[SHQGLWXUH DORQJ ZLWK³H[SHQGLWXUHV ZKLFK PD\ QRW
KDYHEHHQHVVHQWLDOLQWKHILUVWSODFHEXWEHFRPHVRRQFHHQWHUHGLQWRIRUH[DPSOHGHEWVDQG
SHWV´3DUNHU/LIHVW\OHYDULDEOHVLQFOXGHLWHPVWKDWPD\QRWEHQHFHVVDU\EXWDUH
DV3DUNHURXWOLQHV³WKH\DUHIDFWVRIOLIHZKLFKFDQQRWEHEUXVKHGDVLGH´3DUNHU
7DEOHLOOXVWUDWHVH[DPSOHVRIEXGJHWVWDQGDUGVFRVWVDQGYDULDEOHFRVWV,WGHILQHVYDULDEOH
FRVWVLQWHUPVRIERWKFRUHYDULDEOHVDQGOLIHVW\OHYDULDEOHV
7DEOH±/LVWRIFRVWE\FDWHJRU\%XGJHWVWDQGDUGFRVWV9DULDEOHFRVWVFRUHYDULDEOHV
9DULDEOHFRVWVOLIHVW\OHYDULDEOHV
%XGJHWVWDQGDUGFRVWV
9DULDEOH
FRVWV
FRUH
9DULDEOH
FRVWV
YDULDEOHV
OLIHVW\OHYDULDEOHV
)RRG
+RXVLQJ
*RLQJWRWKHSXE
&ORWKLQJ
)XHO
6PRNLQJ
3HUVRQDOFDUH
7UDQVSRUW
6KDULQJDERWWOHRIZLQH
ZLWKIULHQGV
+RXVHKROG
JRRGV
&KLOGFDUH
*LYLQJWRFKDULW\
VHUYLFHV
OHLVXUH
+HDOWKFDUH
3OD\LQJWKHORWWHU\
'HEWVSHWV
$GDSWHGIURP3DUNHU
+DYLQJ HVWDEOLVKHG ZKDW JRRGV DQG VHUYLFHV WR LQFOXGH LW LV QHFHVVDU\ WR VHW D OLIHWLPH IRU
HDFKLWHP7KHLPSRUWDQFHRIWKLVLVWKDWLWHQDEOHVWKHFDOFXODWLRQRIWKHZHHNO\FRVWRIWKH
LWHP%\HVWDEOLVKLQJDZHHNO\FRVWIRUWKHZKROHEXGJHWLWLVHDV\WRFRPSDUHZLWKZHHNO\
VRFLDO ZHOIDUH SD\PHQWV +RZHYHU D QXPEHU RI IDFWRUV QHHG WR EH FRQVLGHUHG ZKHQ
HVWDEOLVKLQJ WKH OLIHWLPH RI LWHPV 7KHVH LQFOXGH ³WKH QXPEHU RI SHRSOH XVLQJ LW DQG LWV
TXDOLW\ZKLFKFDQEHLQIHUUHGIURPLWVSULFHDQGEUDQG´3DUNHU
7KH EXGJHWV DUH GUDZQ XS WKURXJK WKH XVH RI QRUPDWLYH MXGJHPHQWV DQG EHKDYLRXUDO GDWD
%UDGVKDZ7KHVHQRUPDWLYHMXGJHPHQWVDUHLQIRUPHGE\UHOHYDQWH[SHUWV6DXQGHUVHW
R7454 Budget Standards
28/9/05
12:57 PM
Page 22
DO7KHEHKDYLRXUDOGDWDRQWKHRWKHUKDQGLVGUDZQIURP³FRQVXPHUUHSRUWVQDWLRQDO
VXUYH\VDQGPDWHULDOSURYLGHGE\WKHGLVFXVVLRQJURXSV´3DUNHU,QUHFRJQLWLRQRI
WKHIDFWWKDWWKHEXGJHWVDUHGHULYHG E\ QRUPDWLYHMXGJHPHQWV 6DXQGHUV HW DO RIIHUV
YDOLGDWLRQIRUWKHGHFLVLRQVPDGH³EHFDXVHWKHHVWLPDWLRQRIEXGJHWVWDQGDUGVLVDGHWDLOHG
WDVN ZKLFK FDQ RQO\ EH XQGHUWDNHQ LQ D V\VWHPDWLF DQG VHTXHQFHG PDQQHU WKH YDOXH
MXGJHPHQWVPDGHDWHDFKVWDJHLQWKHSURFHVVFDQEHPDGHH[SOLFLW7KLVSURFHVVDOORZVWKH
MXGJHPHQWVWREHPRUHYLVLEOHDQGWUDQVSDUHQWDQGWKXVPRUHUHDGLO\DVVHVVHGDQGGHEDWHG
DQGZKHUHQHFHVVDU\UHFRQVLGHUHGDQGUHYLVHG´6DXQGHUVHWDO7KHYDOLGLW\DQG
UHOLDELOLW\RIWKHGDWDLVSULPDULO\DFKLHYHGWKURXJKWKHXVHRIORZLQFRPHGLVFXVVLRQJURXSV
LQWKHIRUPRIIRFXVJURXSV6DXQGHUVHWDORXWOLQHVZKDW0RUJDQSHUFHLYHVDV
WKHIXQFWLRQVRIWKHVHJURXSV
œ
7RDFWDVDQLQLWLDOµVRXQGLQJERDUG¶IRUWKHDSSURSULDWHQHVVRIWKHHVWLPDWHV
œ
7RLGHQWLI\WKHH[WHQWWRZKLFKWKHUHLVDFRQVHQVXVRQWKHUHVHDUFKILQGLQJV
œ
7RJLYHWKHILQGLQJVJUHDWHUOHJLWLPDF\
6DXQGHUVHWDO
7R VXP XS WKH SURFHVV RI HVWDEOLVKLQJ EXGJHWV XVLQJ WKH EXGJHW VWDQGDUGV PHWKRGRORJ\
3DUNHURXWOLQHVWKHVL[VWDJHVRIWKHUHVHDUFKSURFHVV
œ
'HILQHWKHOLYLQJVWDQGDUG
œ
,GHQWLI\WKHJRRGVDQGVHUYLFHVWREHLQFOXGHG
œ
'HWHUPLQHWKHUHTXLUHGTXDQWLWLHVRIWKRVHJRRGVDQGVHUYLFHV
œ
,GHQWLI\WKHLUDSSURSULDWHTXDOLW\
œ
6HWOLIHWLPHVIRUGXUDEOHV
œ
3ULFHWKHP
3DUNHU
8QGHUO\LQJFRQFHSWV
$QXPEHURIFRQFHSWVXQGHUSLQWKHEXGJHWVWDQGDUGVDSSURDFK3DUNHUDFNQRZOHGJHV
WKDW ³XQGHUO\LQJ WKH UHVHDUFK LV WKH TXHVW IRU VRFLDO MXVWLFH ZDJHV EHQHILWV WD[HV GHEW
RUGHUVPDLQWHQDQFHRUGHUVDQGILQHVWKDWDUHµIDLU¶DQGVHHQWREHµIDLU¶´3DUNHU
6DXQGHUV HW DO QRWH WKDW WKH DSSURDFK LV GHULYHG IURP WKH QRWLRQ WKDW ³LW LV WKH
FRQVXPSWLRQRIJRRGVDQGVHUYLFHVWKDWGHWHUPLQHVWKHVWDQGDUGRIOLYLQJ´6DXQGHUVHWDO
7KHUHIRUHSHRSOH¶VVWDQGDUGRIOLYLQJLVGHWHUPLQHGE\ZKDWJRRGVWKH\EX\DQGWKH
VHUYLFHVWKH\DYDLORI
7KHVRFLDOLQFOXVLRQHOHPHQWRIEXGJHWVWDQGDUGVLVDFNQRZOHGJHGE\%UDGVKDZ0LWFKHOODQG
0RUJDQ ³EXGJHW VWDQGDUGV DUH FDSDEOH RI LQFRUSRUDWLQJ HOHPHQWV FRQFHUQHG ZLWK
R7454 Budget Standards
28/9/05
12:57 PM
Page 23
VRFLDOSDUWLFLSDWLRQDQGFDQUHSUHVHQWDPHDVXUHRIUHODWLYHGHSULYDWLRQ´TXRWHG
LQ6DXQGHUVHWDO
9HLW:LOVRQQRWHVWKDW%XGJHW6WDQGDUGVPHWKRGRORJ\FDQLOOXVWUDWHWKHVKRUWFRPLQJV
RI WKH JRYHUQPHQW LQ WHUPV RI VRFLDO DVVLVWDQFH +H VWDWHV WKDW ³XQWLO WKH JRYHUQPHQW
VXUSDVVHVWKHVHVWDQGDUGVLQLWVLQFRPHPDLQWHQDQFHV\VWHPVWKHYLFWLPVRISRYHUW\PXVWEH
MXGJHG LQQRFHQW RI WKH FDXVHV RI WKHLU VXIIHULQJV´9HLW:LOVRQ LQ 3DUNHU [LY +H
UHDIILUPVWKLVE\UHIHUULQJEDFNWR5RZQWUHH¶VRULJLQDOVWXG\DQGQRWHVWKDW³WKHSRRULQ<RUN
ZHUHGHSULYHGVLPSO\EHFDXVHWKH\KDGWRROLWWOHPRQH\IRUMXVWWKHLUSK\VLFDOQHHGVDORQH´
9HLW:LOVRQLQ3DUNHU[LY
2ULJLQVDQG([SHULHQFHWRGDWH
7KHRULJLQVRIWKHEXGJHWVWDQGDUGVDSSURDFKFDQEHWUDFHGWRWKH*HUPDQVRFLDOVWDWLVWLFLDQ
(UQVW(QJHOZKRXVHGWKLVDSSURDFKLQKLV ZRUN LQWKH PLGGOH RI WKH WK &HQWXU\ 3DUNHU
+RZHYHULWLVSHUKDSVWKHZRUNRI6HHERKP5RZQWUHHWKDWLVUHFRJQLVHGDV
EHLQJ WKH VWDUWLQJ SRLQW RI WKH XVH RI WKH EXGJHW VWDQGDUGV DSSURDFK LQ WKH 8. DW OHDVW
%UDGVKDZ RXWOLQHV WKDW 5RZQWUHH XVHG WKLV DSSURDFK LQ WKUHH <RUNEDVHG VWXGLHV RI
SRYHUW\ LQ WKH ILUVW KDOI RI WKH ODVW FHQWXU\ 6LU :LOOLDP %HYHULGJH DWWHPSWHG WR XVH WKLV
DSSURDFKZKHQHVWDEOLVKLQJ EHQHILWUDWHVLQ SRVWZDU %ULWDLQ +RZHYHU9HLW:LOVRQ
FULWLFLVHV%HYHULGJH¶VDSSURDFKDQGDUJXHVWKDWXQOLNH5RZQWUHH¶VWKH\³ZHUHQRWEDVHGRQ
REMHFWLYH VWXG\ RI QHHG´ 3DUNHU (VVHQWLDOO\ ZKDW %HYHULGJH GLG ZDV UDWLRQDOLVH
³WKHURXJKEHQHILWOHYHOVDOUHDG\GHFLGHGXSRQE\WKHFRDOLWLRQJRYHUQPHQW««E\VHWWLQJRXW
WKHDPRXQWVQHFHVVDU\IRUUHQW IRRG FORWKLQJ DQGIXHO SOXV DVPDOO µPDUJLQ¶ IRU ZDVWDJH´
3DUNHU%XGJHW6WDQGDUGVKDYHEHHQUHYLYHGLQWKH8.VLQFHWKHHDUO\VZLWK
WKHHVWDEOLVKPHQWRIWKH)DPLO\%XGJHW8QLW)%8
)URPDQLQWHUQDWLRQDOSHUVSHFWLYH'HOHHN9DQGHQ%RVFKDQG/DWKRZHULQ*HUPDQ\
XVHG%XGJHW6WDQGDUGV³WRVHWWKHOHYHORIWKHPLQLPXPVRFLDODVVLVWDQFHLQFRPH´6DXQGHUV
HWDO7KH6RFLDO3ROLF\5HVHDUFK&HQWUHLQ $XVWUDOLD GHYHORSHGEXGJHW VWDQGDUGV
IRU WKH &RPPRQZHDOWK 'HSDUWPHQW RI 6RFLDO 6HFXULW\ 7KH '66 VDZ EXGJHW VWDQGDUGV
PDNLQJ D FRQVLGHUDEOH DUJXPHQW WRZDUGV ³WKH GHYHORSPHQW RI FRQWHPSRUDU\ PHDVXUHV >RI
LQFRPHDGHTXDF\@UHIOHFWLQJ$XVWUDOLDQFLUFXPVWDQFHV´6DXQGHUVHWDO,QWKH8QLWHG
6WDWHVWKHSRYHUW\OLQHLVHVWDEOLVKHGE\XVLQJDQDSSURDFKSLRQHHUHGE\2UVKDQN\6DXQGHUV
HWDO7KLVDSSURDFKKDVXVHGHOHPHQWVRIWKHEXGJHWVVWDQGDUGVDSSURDFK6LPLODUWR
WKHDSSURDFKXVHGE\5RZQWUHHLW³LVGHULYHGE\FRVWLQJDIRRGEXGJHWDQGWKHQDSSO\LQJD
R7454 Budget Standards
28/9/05
12:57 PM
Page 24
PXOWLSOLHUEDVHGRQWKHDFWXDOSURSRUWLRQRIIRRGLQWKHWRWDOEXGJHWWRGHULYHWKHOHYHORIWRWDO
VSHQGLQJWKDWLVWKHQ GHILQHG DV WKH µRIILFLDO¶ SRYHUW\WKUHVKROG¶6DXQGHUV HWDO 5XJJOHV QRWHV WKDW 2UVKDQN\ HVWDEOLVKHG PLQLPDOO\ DGHTXDWH IRRG EXGJHWV IRU
GLIIHUHQW IDPLO\ VWUXFWXUHV DQG WKHQ PXOWLSOLHGWKHVH EXGJHWV E\ WKUHH7KUHH ZDV XVHG DV LW
ZDVDVVXPHGIRRGUHSUHVHQWHGRQHWKLUGRIWRWDOH[SHQGLWXUH6DXQGHUV+RZHYHUWKH
3DQHORQ3RYHUW\DQG)DPLO\$VVLVWDQFHUHFRPPHQGHGDUHYLVLRQRIWKHFXUUHQW86SRYHUW\
OLQH 7KH SRYHUW\ WKUHVKROG VKRXOG LQFOXGH QRW RQO\ IRRG EXW DOVR FORWKLQJ VKHOWHU DQG D
VPDOODPRXQWIRUµRWKHUQHHGV¶VXFKDVSHUVRQDOFDUH7KLVLQIRUPDWLRQVKRXOGEHPXOWLSOLHG
XSWRUHSUHVHQWDWRWDOEXGJHWE\XVLQJLQIRUPDWLRQEDVHGRQDFWXDOVSHQGLQJSDWWHUQV
%HQHILWVDQG/LPLWDWLRQV
6DXQGHUV HW DO RXWOLQHV D QXPEHU RI EHQHILWV DQG OLPLWDWLRQV WR XVLQJ WKH EXGJHW
VWDQGDUGV DSSURDFK 3ULPDULO\ KH LGHQWLILHV WUDQVSDUHQF\ DQG IOH[LELOLW\ DV EHLQJ EHQHILWV WR
WKHXVHRIWKLVDSSURDFK+HQRWHVWKDW³WKHIOH[LELOLW\RIEXGJHWVWDQGDUGVDULVHVIURPWKHIDFW
WKDWDWOHDVWLISUHVHQWHGDSSURSULDWHO\EXGJHWVWDQGDUGVFDQEHYDULHGWRUHIOHFWFKDQJHVLQ
WKH QHHGV RQ ZKLFK WKH\ DUH EDVHG RU LQ WKH QRUPDWLYH MXGJHPHQWV WKDW LQIRUP WKRVH
LGHQWLILHGQHHGVRULQWKHFRQVXPSWLRQOHYHOVUHTXLUHGWRVDWLVI\WKHQHHGVRULQWKHSULFHVDW
ZKLFK WKH FRQVXPSWLRQ LWHPV DUH FRVWHG´ 6DXQGHUV HW DO 7KHUHIRUH KDYLQJ
FRQVWUXFWHG D EXGJHW XVLQJ WKLV DSSURDFK LW FDQ HDVLO\ EH DGDSWHG WR VXLW GLIIHUHQW QHHGV RU
YDULDEOHV7KHEXGJHWVDUHDOVRFKDUDFWHULVHGE\WUDQVSDUHQF\³EHFDXVHEXGJHWVWDQGDUGVDUH
GHYHORSHGµIURPWKHERWWRPXS¶LWLVDOZD\VSRVVLEOHWRGLVHQWDQJOHWKHPLQRUGHUWRH[SORUHLQ
GHWDLO KRZ WKH\ ZHUH FRQVWUXFWHG LQ WKH ILUVW SODFH´6DXQGHUV HW DO %XW PRVW
LPSRUWDQWO\ WKH HIIHFWLYHQHVV RI EXGJHW VWDQGDUGV LV EHVW VXPPHG XS E\ QRWLQJ WKDW WKH\
³EHJLQ IURP FRQVLGHUDWLRQ RI QHHGV DQG WKHQ SURFHHGV WR GHULYH WKH UHODWLRQVKLS EHWZHHQ
QHHG DQG WKH VWDQGDUG RI OLYLQJ WKURXJK WKH WUDQVODWLRQ RI QHHGV LQWR FRPPRGLWLHV DQG
VHUYLFHVDQGDFWLYLWLHVFRPPRGLWLHVWKURXJKLQIRUPDWLRQRQFRVWVDQGSULFHVLQWREXGJHWV´
6DXQGHUVHWDO5XJJOHVVXSSRUWVWKHXVHRIEXGJHWVWDQGDUGVLQWKHFRQVWUXFWLRQRI
WKHSRYHUW\OLQH6KHVXJJHVWVWKDW³«WKHDSSURSULDWHZD\WRXSGDWHDVHWRIDEVROXWHSRYHUW\
WKUHVKROGVIRUFKDQJHVLQQHHGVDQGFRQVXPSWLRQVWDQGDUGVRYHUWLPHLVWRFDOORQVRPHVHWRI
µH[SHUWV¶ WR VHW QRUPDWLYH VWDQGDUGV RI FRQVXPSWLRQ IRU D PDUNHW EDVNHW RI VSHFLILF JRRGV
DQGWKHQWRKDYHDGGLWLRQDOH[SHUWVUHYLVHWKRVHVWDQGDUGVIRUFKDQJHVLQFRQVXPSWLRQDWD
VHWLQWHUYDOVXFKDVDGHFDGH´5XJJOHV&DOODQHWDOFRQFHGHWKDWDPDMRU
DGYDQWDJH RI EXGJHW VWDQGDUGV LV WKDW WKH\ DUH³VWUDLJKWIRUZDUG DQG DW OHDVW LQ SULQFLSOH
WUDQVSDUHQW´ &DOODQ HW DO )XUWKHUPRUH WKH\ QRWH WKDW³LW FDQ WDS LQWR FRPPRQ
XQGHUVWDQGLQJRIZKDWDGHTXDF\PHDQVDQGLVWKHUHIRUHSRWHQWLDOO\FUHGLEOHDQGFRQYLQFLQJ
WRDZLGHDXGLHQFH´&DOODQHWDO
R7454 Budget Standards
28/9/05
12:57 PM
Page 25
+RZHYHUWKHUHDUHDOVRVRPHOLPLWDWLRQVWRWKLVPHWKRGRORJ\,QUHODWLRQWRWKHLGHQWLILFDWLRQ
RIQHHGV³LWLVGLIILFXOWHQRXJKWRGHILQHKXPDQQHHGLQWHUPVRIEDVLFQHFHVVLWLHV7KHVHDUH
DIWHUDOOUHODWLYHDQGKLVWRULFDODQGWKHUHKDVDOZD\VEHHQILHUFHFRQWURYHUV\RYHUWKHOHYHO
DWZKLFKEDVLFKXPDQHQWLWOHPHQWVVKRXOGEHVHWLQDQ\VRFLHW\«WKHUHDUHIHZSUHVXPSWLRQV
LQKXPDQUHODWLRQVPRUHGDQJHURXVWKDQWKHLGHDWKDWRQHNQRZVZKDWDQRWKHUKXPDQEHLQJ
QHHGVEHWWHUWKDQWKH\GRWKHPVHOYHV´6DXQGHUVHWDO7KHUHIRUHLQGHWHUPLQLQJWKH
QHHGVWREHLQFOXGHGLQWKHEXGJHWVWKHUHFDQEHDODFNRIFRQVHQVXVDV³PRVWSHRSOHWKRXJKW
WKDWIRRGKRXVLQJFORWKLQJDQGPHGLFDOFDUHVKRXOGEH LQFOXGHGLQWKH EXGJHW EXW QR RQH
ZDV SUHSDUHG WR VSHFLI\ WKH TXDQWLWLHV 7KHUH DSSHDUHG IRU H[DPSOH WR EH QR JHQHUDOO\
DFFHSWHGORZ FRVWµ$XVWUDOLDQ VW\OH¶ GLHW $QG WKHUH ZDV PXFK GLVDJUHHPHQW DERXW ZKHWKHU
VXFKWKLQJVDVWREDFFRDQGDOFRKROKRXVHKROGJRRGVDQGVHUYLFHVHGXFDWLRQUHFUHDWLRQDQG
PRWRU YHKLFOHV VKRXOG EH LQFOXGHG«LQ WKH JHQHUDO FRPPXQLW\ ZH EHOLHYH WKHUH ZRXOG EH
JUHDWHUGLVDJUHHPHQWDERXWWKHFRPSRQHQWVRIDPLQLPXPGHFHQWEXGJHW´
6DXQGHUVHWDO
&DOODQ HW DO DOVR QRWH D OLPLWDWLRQ RI WKH DSSURDFK ³WKH SUHFLVLRQ RI WKH HYHQWXDO
FRQVXPSWLRQ EDVNHW DQG FRVWLQJV FDQ REVFXUH WKH ODUJH QXPEHU RI VXEMHFWLYH GHFLVLRQV
UHODWLQJWRZKDWLVLQFOXGHGDQGWRZKDWVWDQGDUGPDQ\RIZKLFKDUHHVVHQWLDOO\DUELWUDU\´
&DOODQ HW DO 6DXQGHUV LQ FRPPHQWLQJ RQ WKH FULWLFLVP GLUHFWHG WRZDUGV
EXGJHW VWDQGDUGV RI ³LQYROYLQJ WRR PDQ\ MXGJHPHQWV DQG DVVXPSWLRQV WKDW DUH EDVLFDOO\
DUELWUDU\´6DXQGHUVSRLQWVRXWWKDW³WKLVLVDKDUVKFRQFOXVLRQEHFDXVHPDNLQJD
MXGJHPHQW GRHV QRW DXWRPDWLFDOO\ LPSO\ WKDW WKH UHVXOW LV DUELWUDU\ ,I LW GLG HDFK \HDUV¶
IHGHUDO EXGJHW FRXOG EH FULWLFLVHG IRU EHLQJ DUELWUDU\ VLQFH LWV GHYHORSPHQW QHFHVVDULO\
LQYROYHVPDNLQJMXGJHPHQWVDERXWFRPSHWLQJHFRQRPLFSULRULWLHV´6DXQGHUV
%XGJHWVWDQGDUGVDQGWKH'HYHORSPHQWRI$GHTXDWH,QFRPH6WDQGDUGV
9HLW:LOVRQGHILQHV0LQLPXP,QFRPH6WDQGDUGV0,6DV³DSROLWLFDOFULWHULRQRIWKH
DGHTXDF\RILQFRPHOHYHOVIRUVRPHJLYHQPLQLPXPUHDOOHYHORIOLYLQJIRUDSHULRGRIWLPHRI
VRPH VHFWLRQ RU DOO WKH SRSXODWLRQ HPERGLHG LQ RU V\PEROLVHG E\ D IRUPDO DGPLQLVWUDWLYH
LQVWUXPHQW RU FRQVWUXFW´9HLW :LOVRQ +H VKRZV KRZ D 0,6 UHIOHFWV D
JRYHUQPHQW¶V XQGHUVWDQGLQJ RI ZKDW FRQVWLWXWHV DQ LQFRPH ZKLFK PDNHV SRVVLEOH DQ
DFFHSWDEOH VWDQGDUG RI OLYLQJ DQG WKH DYRLGDQFH RI HFRQRPLF DQG VRFLDO H[FOXVLRQ 9HLW
:LOVRQDOVRQRWHVWKDWWKHGHWHUPLQDWLRQRIDVWDQGDUGRI DVWDQGDUG RI OLYLQJ ZKLFK
UHFRJQLVHVWKHGLJQLW\RIFLWL]HQVFDQQRWEHVHHQWREHOHIWWRSROLWLFLDQV$FFRUGLQJWR&LWUR
DQG 0LFKDHO D 0,6 PXVW EH SXEOLFO\ DFFHSWDEOH PHWKRGRORJLFDOO\ GHIHQVLEOH DQG
DGPLQLVWUDWLYHO\IHDVLEOH7KHSXUSRVHVRID0,6DUHDOOXGHGWRE\9HLW:LOVRQ
³7KH0,6DUHXVHG WR VHW JRDOVFDOFXODWHFRVWV DQG PHDVXUH DFKLHYHPHQWV DV JRYHUQPHQWV
ZRUN WRZDUGV SURYLGLQJ PLQLPDOO\ DGHTXDWH VRFLDO VHFXULW\ EHQHILWV HQVXULQJ PLQLPXP
LQFRPHV IURP HPSOR\PHQW DQG VHWWLQJ WD[ WKUHVKROGV RU DVVHVVLQJ WKH VFRSH IRU SROLWLFDOO\
YLDEOHSXEOLFH[SHQGLWXUHHFRQRPLFV´9HLW:LOVRQ
R7454 Budget Standards
28/9/05
12:57 PM
Page 26
:KHQFRPPHQWLQJRQWKHGLIIHUHQFHVEHWZHHQSRYHUW\PHDVXUHVDQG0,6KHVHHVWKHIRUPHU
DV ³H[SUHVVLQJ D VWDWLVWLFDO SUREDELOLW\ WKDW DQ\ LQFRPH OHYHO ZLOO FRUUHODWH ZLWK VHULRXV
GHSULYDWLRQ´9HLW:LOVRQ3RYHUW\PHDVXUHVOLQHVFDQWHOOOLWWOHDERXWWKHLQFRPH
OHYHOV QHFHVVDU\ IRUDQ DFFHSWDEOH VWDQGDUG RIOLYLQJ ZKLFK PHHWV WKH EDVLF SK\VLFDO VRFLDO
DQGSV\FKRORJLFDOQHHGV7KHFRQVWUXFWLRQE\JRYHUQPHQWVRI0,6PD\GUDZRQGDWDVXFKDV
SRYHUW\PHDVXUHVEXWWKHIRFXVPXVWEHRQLQFRPHDGHTXDF\HYHQLIWKHGHFLVLRQVUHJDUGLQJ
WKHILJXUHVXVHGWRH[SUHVVWKHPLQLPXPDFFHSWDEOHVWDQGDUGVDUHSROLWLFDORQHV
9HLW:LOVRQ UHIHUV WR UHVHDUFK ZKLFK VKRZV KRZ WHQ JRYHUQPHQWV XVHG D YDULHW\ RI
ZD\VWRGLVFRYHUDQGH[SUHVVWKHLUJRYHUQPHQWPLQLPXPLQFRPHVWDQGDUGV+HQRWHVWKDWWKH
YDULHW\GHSHQGHGRQWKHGRPLQDQWZD\VLQZKLFKSHRSOHWKRXJKWDERXWSRYHUW\DQGZKDWWKH
JRYHUQPHQW VKRXOG GR DERXW LW DQG RQ GLIIHULQJ JRYHUQPHQW UHVSRQVLELOLWLHV LQ WKH LQFRPH
PDLQWHQDQFH V\VWHP ,W DOVR GHSHQGHG RQ ZKHWKHU WKH JRYHUQPHQW ZDV VHWWLQJ LQFRPH
VWDQGDUGVIRUµZHWKHSHRSOH¶RUIRUµWKH\ZKRDUHSRRU¶+HDFNQRZOHGJHVWKHUROHRIFLWL]HQV
LQHVWDEOLVKLQJDQGDFFHSWLQJPLQLPXPLQFRPHVWDQGDUGV³WKHSXEOLFPXVWDFFHSWLW±LIWKH
0LQLPXP,QFRPH6WDQGDUG0,6LVWREHFUHGLEOHLWVFODLPVRIDGHTXDF\PXVWFRUUHVSRQG
ZLWKWKHSXEOLF¶VH[SHULHQFHRIWKHPLQLPXPLQFRPHVQHHGHGWROLYHGHFHQWO\´9HLW:LOVRQ
+H UHDOLVHV WKDW JRYHUQPHQWV IHDU WKH SROLWLFDO DV ZHOO DV WKH LQFRPH FRVWV RI
DEROLVKLQJ LQFRPH LQHTXDOLW\ 0LQLPXP LQFRPH VWDQGDUGV UHIOHFW D QDWLRQ¶V YDOXHV DQG LWV
FRQFHUQIRULWVFLWL]HQV
9HLW:LOVRQEHOLHYHVWKDW*RYHUQPHQWVQHHGWRXVHDYDULHW\RIPHWKRGVWRDPDVVDV
PXFK HYLGHQFH DV SRVVLEOH LQ RUGHU WR HVWDEOLVK UHOLDEOH GDWD RQ ZKLFK WR EDVH D PLQLPXP
LQFRPHVWDQGDUG+HGHVFULEHVWKLVDSSURDFKDVµWULDQJXODWLRQ¶³ZKHUHDYDULHW\RI PHWKRGV
FDQKHOSWRHVWDEOLVKLIILQGLQJVKROGUREXVWO\DFURVVPHWKRGVRULIWKH\DUHMXVWWKHRXWFRPH
RI D VLQJOH PHWKRG DORQH DQG YDU\ E\ PHWKRG´9HLW :LOVRQ +H LGHQWLILHV WKH
IROORZLQJ DVLPSRUWDQW PHDQV RI REWDLQLQJ WKHQHFHVVDU\ LQIRUPDWLRQ ZLWK ZKLFK WR DQVZHU
WKHTXHVWLRQRIDGHTXDF\
6RFLDO GHSULYDWLRQ LQGLFDWRUV DQG WKHLU VWDWLVWLFDO FRUUHODWLRQ ZLWK ORZ
LQFRPHV
$WWLWXGLQDOVXUYH\V
%XGJHWVWXGLHV
)RFXVJURXSV
/RZLQFRPHFRUUHODWHVRIµVRFLDOHYLOV¶±GHSULYDWLRQDQGH[FOXVLRQ
,Q FRPPHQWLQJ RQ WKH )%8 EXGJHWV KH VWDWHV WKDW WKH\ ³SURYLGH D GHIHQGDEOH
IRXQGDWLRQ IRU D PLQLPXP LQFRPH VWDQGDUG ERWK LQ DQG RXW RI ZRUN DJDLQVW ZKLFK WKH
DFKLHYHPHQWVRIWKH1HZ/DERXUJRYHUQPHQWFDQEHPHDVXUHG´DQGSRLQWVRXWWKDW³XQWLOWKH
R7454 Budget Standards
28/9/05
12:57 PM
Page 27
JRYHUQPHQW VXUSDVVHV WKHVH LQFRPH PDLQWHQDQFH V\VWHPV WKH YLFWLPV RI SRYHUW\ PXVW EH
MXGJHGLQQRFHQWRIWKHFDXVHRIWKHLUVXIIHULQJ´3DUNHU[LY
%UDGVKDZVWDWHVWKDWWKHSXUSRVHRIUHFRQVWUXFWLQJWKHEXGJHWVWDQGDUGVDSSURDFKZDV
WR GLVFRYHU ZKHWKHU WKH\ PLJKW QRW ³SURYLGH D PRUH DFFHVVLEOH DQG LQIOXHQWLDO EDVLV IRU
H[SORULQJOLYLQJVWDQGDUGV´%UDGVKDZ+HQRWHVWKDWWKHOHYHOVRIEHQHILWVVHWE\
SROLWLFLDQVUHIOHFWSUHFHGHQWDQGWKHDYDLODELOLW\RIUHVRXUFHV+HSRLQWVRXWWKDW³DWOHDVWWKH
UHVXOWVRIWKRVHLQIOXHQFHVQHHGWREHHYDOXDWHGDQGWKHUHDUHPDQ\XVHVIRUEXGJHWVWDQGDUGV
LQGHSHQGHQWRIWKHOHYHORIEHQHILWV´%UDGVKDZ)RUKLP³%XGJHW6WDQGDUGVKDYH
WKHFDSDFLW\WREULQJWKHDQDO\VLVRIOLYLQJVWDQGDUGVDOLYHDQGFDQEHXVHGDQGDGDSWHGE\
WKHSHUVRQLQWKHVWUHHWDQGSROLF\PDNHUVLQDZD\WKDWWKHUHVXOWVRIRWKHUPHDVXUHVRIOLYLQJ
VWDQGDUGVFDQQRW´%UDGVKDZ
3DUNHULQKHURXWOLQHRIWKHSXUSRVHDQGPHWKRGRIWKH/&$EXGJHWVVWDWHV³LWLVRXU
FRQWHQWLRQ WKDW ZLWKRXW VXFK HVWLPDWHV ± DQG VLPLODU HVWLPDWHV IRU KRXVHKROGV RI GLIIHUHQW
FRPSRVLWLRQ±WKHJRYHUQPHQWZLOOEHXQDEOHWRSUHYHQWSRYHUW\DQGKDUGVKLS´3DUNHU
[YLLL ,Q KLV UHYLHZ RI WKH FXUUHQW SRVLWLRQ RI EXGJHW VWDQGDUGV LQ $XVWUDOLD LQ LQIOXHQFLQJ
SXEOLFSROLF\6DXQGHUV VWDWHVWKDW VLQFHWKHFRPSOHWLRQ RI WKH RULJLQDO UHVHDUFK LQWR
WKHGHYHORSPHQWRIDVHWRILQGLFDWLYHEXGJHWVWDQGDUGVIRUDUDQJHRI$XVWUDOLDQKRXVHKROGV
WKHUHKDYHEHHQUHTXHVWVE\DQXPEHURIDJHQFLHVWRXSGDWHDQGPRGLI\WKHVWDQGDUGV7KHVH
DJHQFLHVXVHGWKHVWDQGDUGVWRLQIRUPGHFLVLRQVDERXWWKHOHYHORISD\PHQWVRUDVDPHDQVRI
GHWHUPLQLQJWKHDGHTXDF\RIVRFLDOEHQHILWV+HHPSKDVLVHVWKDWEXGJHWVWDQGDUGVSURYLGHD
WHPSODWHWKDWFDQLQIRUPGHFLVLRQV
7KHSXUSRVHRIWKHSUHVHQWVWXG\LVRQDSLORWLQJEDVLVWRSURYLGHDIUDPHZRUNIRUGHWHUPLQLQJ
WKHFRVWRID/RZ&RVWEXW$FFHSWDEOHVWDQGDUGRIOLYLQJ
$SSOLFDWLRQRI)DPLO\%XGJHW8QLWEXGJHWVWDQGDUGV
7KH SULPDU\ DLP RI WKH FXUUHQW UHVHDUFK LV WR DSSO\ WKH %ULWLVK /RZ&RVW EXW $FFHSWDEOH
EXGJHWVWDQGDUGVWRWKH,ULVKVLWXDWLRQ7KH%ULWLVKVWDQGDUGVKDYHDOUHDG\EHHQDGDSWHGWRD
QXPEHURIVSHFLILFKRXVHKROGW\SHVDQGDQXPEHURIGLIIHUHQWJHRJUDSKLFDO ORFDWLRQV LQ WKH
8QLWHG.LQJGRP)RUH[DPSOH
œ
/RZ &RVW EXW $FFHSWDEOH $ PLQLPXP LQFRPH VWDQGDUG IRU WKH 8. +RXVHKROGV ZLWK
\RXQJFKLOGUHQ
œ
/RZ &RVW EXW $FFHSWDEOH ,QFRPHV IRU ROGHU SHRSOH D PLQLPXP LQFRPH VWDQGDUG IRU
KRXVHKROGVDJHG\HDUVLQWKH8.
R7454 Budget Standards
œ
28/9/05
12:57 PM
Page 28
/RZ&RVWEXW$FFHSWDEOH$PLQLPXPLQFRPHIRUWKH8.0XVOLPIDPLOLHVZLWK\RXQJ
FKLOGUHQ
œ
/RZ&RVWEXW$FFHSWDEOH$PLQLPXPLQFRPHVWDQGDUGIRUKRXVHKROGVZLWKFKLOGUHQLQ
/RQGRQ¶V(DVW(QG
œ
/RZ &RVW EXW $FFHSWDEOH $ PLQLPXP LQFRPH VWDQGDUG IRU ZRUNLQJ KRXVHKROGV ZLWK
FKLOGUHQOLYLQJLQ6ZDQVHD6RXWK:DOHV
,QRUGHUWRYDOLGDWHDSSO\LQJWKHEXGJHWVWRWKH,ULVKVLWXDWLRQLWLVQHFHVVDU\WRH[DPLQHKRZ
WKH)DPLO\%XGJHW8QLWDGDSWHGLWVEXGJHWVIRUWKHVHIRUHJRLQJVWXGLHV
:KHQFUHDWLQJEXGJHWVIRU%DQJODGHVKLKRXVHKROGVWKH)%8WRRNLQWRDFFRXQWWKHLUFXOWXUDO
DQG ULWXDO GLIIHUHQFHV 3DUNHU D RXWOLQHV WKLV E\ QRWLQJ³FORWKLQJ SHUVRQDO FDUH DQG
OHLVXUH DOVR WDNH DFFRXQW RI 0XVOLP FXOWXUH LQ D %ULWLVK FRQWH[W´3DUNHU D )RU
H[DPSOHWKHLPSRUWDQFHRIJROGDVDVLJQRIVRFLDOVWDQGLQJLVLQFRUSRUDWHGLQWRWKHSHUVRQDO
FDUHEXGJHW$OFRKROLVFRPSOHWHO\IRUELGGHQIRU0XVOLPVDQGLVWKHUHIRUHRPLWWHGIURPWKH
EXGJHW HYHQ IURP WRRWKSDVWH DQG SHUIXPH $ NH\ IHDWXUH RI WKH FRQVWUXFWLRQ RI WKH IRRG
EXGJHWLVWKDWLW³DFFRUGVZLWKWKHWUDGLWLRQVDQGUXOHVRI,VODP´3DUNHUD7KHFRVW
RI WKH EXGJHW WDNHV DFFRXQW RI WKH IDFW WKDW WKH KRXVHKROGV DUH VLWXDWHG LQ WKH (DVW (QG RI
/RQGRQDQGWKHUHIRUHLWHPVWDNHDFFRXQWRIOLYLQJFRVWVLQWKLVDUHD
7KHEXGJHWVIRUKRXVHKROGVZLWKFKLOGUHQLQ/RQGRQ¶V(DVW(QGEZHUHPRUHH[SHQVLYH
WKDQWKH<RUNEDVHGEXGJHWV)RFXVJURXSVZHUHVHWXSWRYDOLGDWHWKHLWHPVLQWKHEXGJHWV
DQG LQ WHUPV RI ORFDOLVDWLRQ RI SULFLQJ 2YHUDOO WKHVH EXGJHWV WRRN DFFRXQW RI WKH IDFW WKDW
WKHUH ZDV D ZLGHU YDULHW\ RI VKRSV LQ /RQGRQ LQ WHUPV RI FORWKLQJ DQG WKDW WKHUH ZDV DQ
LQFUHDVHLQWKHFRVWRIOLYLQJLQWHUPVRIUHQWDQGOHLVXUHDFWLYLWLHV
%XGJHWVGUDZQXSIRUKRXVHKROGVZLWKFKLOGUHQOLYLQJLQ6ZDQVHDZHUHDGDSWHGIURP
WKH<RUNEXGJHWVHVWDEOLVKHGE\WKH)DPLO\%XGJHW8QLW7KHVKRSSLQJEDVNHWVFRQVWUXFWHGLQ
WKH<RUNVWXG\ZHUHDGMXVWHGWRWDNHDFFRXQWRIVKRSSLQJSDWWHUQVDQGSUHIHUHQFHVRIWKRVH
IDPLO\W\SHVOLYLQJLQ6ZDQVHD³6ZDQVHDDQG<RUNDUHQRWGLVVLPLODUDVSULFLQJFHQWUHVIRU
ORFDO FRVWV &RPSDUHG ZLWK <RUN 6ZDQVHD KDV ORZHU RYHUDOO KRXVLQJ FRVWV GXH PDLQO\ WR
ORZHU UHQW DQG FRXQFLO WD[ %XW KRPH FRQWHQWV LQVXUDQFH HOHFWULFLW\ ZDWHU UDWHV DQG
VHZHUDJHUDWHVDUHKLJKHULQ6ZDQVHDWKDQ<RUN)L[HGFKDUJHVIRUZDWHUDQGVHZHUDJHDUH
IRXUWLPHVKLJKHULQ6ZDQVHD7UDYHOE\EXVIRUFRPSDUDEOHMRXUQH\VLVDOVRPRUHH[SHQVLYH
DOWKRXJK 6ZDQVHD¶V µXQOLPLWHG WUDYHO¶ EXV SDVV LV EHWWHU YDOXH WKDW LWV <RUN HTXLYDOHQW´
3DUNHU,WHPVZHUHSULFHGLQVKRSV LQ 6ZDQVHD VLPLODUWRWKRVH XVHG LQ WKH <RUN
VWXG\
R7454 Budget Standards
28/9/05
12:57 PM
Page 29
%XGJHW&RPSRQHQWV
7KHEXGJHWVXVHGLQWKHFXUUHQWVWXG\DUHDGDSWHGIURP%ULWLVKVWDQGDUGVHVWDEOLVKHGE\WKH
)DPLO\%XGJHW8QLW7KHVHVWDQGDUGVZHUHHVWDEOLVKHGWKURXJKWKHXVHRI%ULWLVKEHKDYLRXUDO
GDWDUHFRPPHQGHGVWDQGDUGVDQG%ULWLVKH[SHUWDGYLFH,QRUGHUWRDGDSWWKHVHVWDQGDUGVWR
WKH ,ULVK VLWXDWLRQ UHOHYDQW UHVHDUFK LQ UHODWLRQ WR VRPH RI WKH FRPSRQHQWV RI WKH EXGJHW LV
UHYLHZHG
)RRG
7KHSULPDU\DLPRIWKH/RZ&RVWEXW$FFHSWDEOHGLHWLVWRHVWDEOLVK³DEXGJHWVWDQGDUGIRU
IRRG SXUFKDVHV ZKLFK ZLOO SURYLGH HQRXJK IRRG WR VDWLVI\ WKH UHFRPPHQGHG LQWDNHV RI DOO
QXWULHQWV PHHW JXLGHOLQHV IRU KHDOWK\ HDWLQJ EH SDODWDEOH DQG DFFRUG ZLWK FRQVXPHU
SUHIHUHQFHVLQWKH8.´3DUNHUDQGLQWKLV ZD\ SURYLGHVD KHDOWK\ GLHW DW DORZ
FRVWWKDWSUHYHQWVIRRGSRYHUW\
)RRGSRYHUW\LVJHQHUDOO\GHILQHGDVEHLQJ³WKHLQDELOLW\WRKDYHDQDGHTXDWHDQGQXWULWLRXV
GLHW GXH WR LVVXHV RI WKH DIIRUGDELOLW\ RI DQG DFFHVV WR IRRG´ )ULHO DQG &RQORQ 0RUH VSHFLILFDOO\ DQG IURP D KHDOWK SHUVSHFWLYH LWLV DFNQRZOHGJHG DV³WKHFRQVXPSWLRQ RI
WRROLWWOHIRRGWRPHHWEDVLFQXWULWLRQDOUHTXLUHPHQWV´)ULHODQG&RQORQ5HVHDUFK
IURP ERWK WKH /LYLQJ LQ ,UHODQG 6XUYH\ DQG WKH +HDOWK %HKDYLRXU LQ 6FKRRODJHG
&KLOGUHQ +%6& 6XUYH\ LOOXVWUDWHV WKH LQFLGHQFH RI IRRG SRYHUW\ DQG OLQNV WKLV WR ODFN RI
PRQH\DQGVRFLDOFODVV,QWKH/LYLQJLQ,UHODQG6XUYH\SHUFHQWRIPRWKHUVVXUYH\HG
³VWDWHGWKDWWKHLUFKLOGUHQKDGWRJRZLWKRXWWKUHHPHDOVDGD\EHFDXVHRIDODFNRIPRQH\´
&DQWLOORQHWDOIRUWKFRPLQJ UHIHUHQFHG LQ )ULHODQG &RQORQ 7KH +%6& 6XUYH\
IRXQGWKDWWKRVHLQORZHUVRFLDOFODVVJURXSVZHUHFRQVXPLQJOHVVIUXLWWKDQWKHLUKLJKHUVRFLDO
FODVVFRXQWHUSDUWV)ULHODQG&RQORQQRWHWKDW³FRQVXPSWLRQRIIRRGVKLJKLQIDWDQG
VXJDULVPRUHUHJXODUDPRQJWKHPRUHVRFLDOO\GLVDGYDQWDJHGFKLOGUHQ´
)ULHODQG&RQORQ
)RRGSRYHUW\DPRQJROGHUSHRSOHLVTXLWHFRPPRQ5HVHDUFKKDVVKRZQWKDWWKRVHRYHU
IURP GHSULYHG EDFNJURXQGV DUH QRW OLNHO\ WR FRQVXPH WKH UHFRPPHQGHG GDLO\ GLHWDU\
UHTXLUHPHQWV ,QYDULDEO\ ROGHU SHRSOH IURP WKHVH EDFNJURXQGV KDYH SRRU QXWULHQW LQWDNH
OHYHOV7KH)RRG6DIHW\$XWKRULW\RI,UHODQGDWWULEXWHVWKLVWR³ODFNRILQFRPHHGXFDWLRQDQG
IDFLOLWLHV´ )ULHO DQG &RQORQ $ PDMRU EDUULHU WR DFTXLULQJ UHFRPPHQGHG GDLO\
UHTXLUHPHQWVLVLQIDFWJHWWLQJDFFHVVWRIRRG,PSOLFLWLQWKLVLVDFFHVVWRDIIRUGDEOHWUDQVSRUW
DVPDQ\ODUJHUHWDLORXWOHWVZKLFKRIWHQRIIHUFKHDSHUSULFHVDUHORFDWHGRQWKHRXWVNLUWVRI
WRZQVDQGFLWLHV&RQVXPHUVZKRDUHIRUFHGWRVKRSLQWKHLUORFDODQGRIWHQPRUHH[SHQVLYH
R7454 Budget Standards
28/9/05
12:57 PM
Page 30
VKRSVDUHDWDJUHDWHUULVNRIIRRGSRYHUW\/DFNRIILQDQFLDOIOH[LELOLW\OHDGVWRWKRVHRQORZ
LQFRPHVEX\LQJIRRGWKDWLVRIWHQOHVVKHDOWK\)ULHODQG&RQORQQRWH³SHRSOHRQORZ
LQFRPH VWULYH WR IROORZ PDLQVWUHDP GLHWDU\ KDELWV EXW ILQDQFLDO FRQVWUDLQWV PHDQ WKDW WKH
UDQJH RI IRRGV FRQVXPHG LV OLPLWHG ZLWK OLWWOH IOH[LELOLW\ IRU YDULDWLRQ LQ FDVH RI ZDVWDJH´
)ULHODQG&RQORQ
7KH FRQVHTXHQFHV RIIRRG SRYHUW\ DUH TXLWHVHYHUH7KH NQRFN RQ DIIHFW FDQ³PDUN RXW DQ
LQGLYLGXDO¶V VRFLDO EHKDYLRXU DQG FRQWULEXWH WR VRFLDO H[FOXVLRQ´)ULHO DQG &RQORQ )XUWKHUPRUHLWFDQKDYHDQDIIHFWRQERWKSK\VLFDODQGPHQWDOZHOOEHLQJ
3UHYLRXVUHVHDUFKFDUULHGRXWE\WKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFHRXWOLQHG
WKHVSHQGLQJSDWWHUQVRIORZLQFRPHKRXVHKROGV7KHVWXG\H[DPLQHGWKHIRRGLQWDNHRIILYH
IDPLOLHVDQGFRQFOXGHGWKDWIHZZHUHJHWWLQJWKHLU5HFRPPHQGHG'DLO\$OORZDQFHV5'$
IRUHDFKIRRGFDWHJRU\7KHNH\UHDVRQIRUWKLVZDVDODFNRIDGHTXDWHLQFRPHWREX\KHDOWK\
IRRG7KLVLVLOOXVWUDWHGIURPWKHIROORZLQJFRPPHQWVPDGHLQWKHVWXG\
³$QDGROHVFHQWFDQHDWKDOIDVOLFHSDQDGD\+HZLOOHDWPRUHLIWKHEUHDGXVIUHVK
DQGFUXVW\VR,GRQ¶WJLYHKLPIUHVKEUHDG´
³:H RQO\ HDWSRWDWRHV RQ D 6XQGD\ )RXU FKLOGUHQ DQG RQH DGXOW ZRXOG HDW D IRXU
SRXQGEDJRISRWDWRHV6R,FDQRQO\DIIRUGWKHPRQFHDZHHN´
6RXUFH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
7KHVWXG\FRQFOXGHGWKDW³ZKHUH KRXVHKROGV DUHFRPSOHWHO\GHSHQGHQW RQVRFLDO ZHOIDUHD
QXWULWLRQDOO\DGHTXDWHGLHWDSSHDUVWREHLPSRVVLEOH´
9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
)XHOSRYHUW\
$FRUHFRPSRQHQWLQWKHFRQVWUXFWLRQRIORZFRVWEXWDFFHSWDEOHEXGJHWVLVWKHFRQVWUXFWLRQ
RIDKHDWLQJDQGIXHOEXGJHWIRUWKHWKUHHKRXVHKROGW\SHV7KHDELOLW\WRKHDWRQH¶VKRPHLVD
EDVLFQHFHVVLW\DQGWKHIXHOEXGJHWDLPVWRKHDWWKHKRPHWRDQDFFHSWDEOHVWDQGDUGDWDORZ
FRVW7KHFRVWRIKHDWLQJDKRPHLVDFHQWUDOIHDWXUHRIIXHOSRYHUW\
7KLVFRQFHSWFDQEH GHILQHG ERWK TXDOLWDWLYHO\ DQGTXDQWLWDWLYHO\7KH TXDOLWDWLYH GHILQLWLRQ
GHVFULEHVIXHOSRYHUW\DV³WKHLQDELOLW\WRKHDWWKHKRPHDGHTXDWHO\EHFDXVHRIORZKRXVHKROG
LQFRPHDQGHQHUJ\LQHIILFLHQWKRXVLQJ´+HDO\DQG&OLQFK$PRUHTXDQWLWDWLYH
DSSURDFKGHFODUHVDKRXVHKROGWREHIXHOSRRU³LIWKH\VSHQGPRUHWKDQRIWKHLULQFRPH
RQHQHUJ\LQWKHKRPH´+HDO\DQG&OLQFK
R7454 Budget Standards
28/9/05
12:57 PM
Page 31
7KHUH LV D KLJK LQFLGHQFH RI IXHO SRYHUW\ DPRQJVW VLQJOH SDUHQWV LQ ,UHODQG +HDO\ QRWHV WKDW WKHUH DUH SHU FHQW RI ORQH SDUHQWV ZLWK FKLOGUHQ XQGHU LQ IXHO SRYHUW\ LQ
,UHODQG 7KLV LV WKH KLJKHVW OHYHO RI IXHO SRYHUW\ IRU WKLV JURXS LQ 1RUWKHUQ (XURSH /RQH
SDUHQWVZLWKFKLOGUHQRYHUKDYHDORZHULQFLGHQFHRIIXHOSRYHUW\+HDO\RSLQHVWKDW
WKLVLVGXHWR³WKHLULPSURYLQJILQDQFLDOVLWXDWLRQDVWKHLUFKLOGUHQJURZXSDQGEHFRPHOHVV
GHSHQGHQW´+HDO\+HDO\JRHVRQWRRXWOLQHWZRRIWKHUHDVRQVIRUWKHSUHYDOHQFH
RI IXHO SRYHUW\ DPRQJ WKLV JURXS +H QRWHV WKDW ORQH SDUHQWV³JHQHUDOO\ VXIIHU IURP ORZ
LQFRPHVDQGZLOOWKHUHIRUHILQGLWGLIILFXOWWRPDNHHQGVPHHWUHJDUGLQJIXHOELOOV´DQG³WKHLU
ILQDQFLDO FLUFXPVWDQFHV HQWDLO WKDW WKH\ DUH PRUH OLNHO\ WR OLYH LQ SRRU HQHUJ\ LQHIILFLHQW
KRXVLQJZKLFKPDNHVKRPHKHDWLQJOHVV DIIRUGDEOH´+HDO\ 7KH IDFWWKDW ZHLQ
,UHODQG KDYH RQH RI WKH ORZHVW KRXVLQJ VWDQGDUGV LQ 1RUWKHUQ (XURSH LQ WHUPV RI WKHUPDO
HIILFLHQF\FRQWULEXWHVVLJQLILFDQWO\WRWKHLQFLGHQFHRIIXHOSRYHUW\
2OGHUSHRSOHDUHDQRWKHUJURXSWKDWLVPRVWVXVFHSWLEOHWRIXHOSRYHUW\:KLOHWKHLQFLGHQFH
IRU D FRXSOH ZLWKRXW FKLOGUHQ ERWK \HDUV LV SHU FHQW WKH OHYHOV DPRQJ VLQJOH
SHQVLRQHUVLVPRUHVHYHUH7KHVWDWLVWLFVIRUWKHVHKRXVHKROGVLVSHUFHQWIRUORQHPDOHV
DQG SHU FHQW IRU ORQH IHPDOHV +HDO\ QRWHV WKDW ³$ NH\ UHDVRQ IRU PDQ\ ORQH
SHQVLRQHUVVXIIHULQJIXHOSRYHUW\LVOLNHO\WREHWKHLUILQDQFLDOVLWXDWLRQZLWKPDQ\VXEVLVWLQJ
RQ YHU\ PRGHVW VWDWH SHQVLRQV 2WKHUV PD\ EH OLYLQJ LQ ROGHU OHVV ZHOOLQVXODWHG GZHOOLQJV
DQG WKXV ILQG LW KDUG WR KHDW WKH KRPH HYHQ RQ OHVV PRGHVW SHQVLRQV ,W LV D OLNHO\ WKDW D
FRPELQDWLRQRIERWKIDFWRUVLVDWSOD\ZLWKWKLVVRFLDOJURXS´+HDO\
7KHFRQVHTXHQFHVIRUIXHOSRYHUW\DUHSDUWLFXODUO\KDUURZLQJZLWKUHVHDUFKVKRZLQJWKDWDQ
LQFUHDVHLQZLQWHUPRUWDOLW\UDWHVLVFRQQHFWHGWRH[SHULHQFLQJIXHOSRYHUW\+HDO\DQG&OLQFK
VWDWH WKDW ³H[FHVV ZLQWHU PRUWDOLW\ GXH WR SRRU KRXVLQJ VWDQGDUGV LV DPRQJ WKH KLJKHVW LQ
QRUWKHUQ(XURSH´&OLQFKDQG+HDO\
+RXVLQJ
7KHSULPDU\REMHFWLYHRIWKHKRXVLQJEXGJHWVWDQGDUGLVWRHVWDEOLVKDFRVWIRUKRXVLQJEDVHG
RQ QRUPDWLYH DQG H[SHUW MXGJHPHQWV ,Q RUGHU WR GHWHUPLQH ZKHUH HDFK RI WKH KRXVHKROGV
LQFOXGHGLQWKHVWXG\VKRXOGEHDFFRPPRGDWHGLWZDVQHFHVVDU\WRH[DPLQHEHKDYLRXUDOGDWD
LQ WKLV DUHD 7KH 'HSDUWPHQW RI WKH (QYLURQPHQW¶V SROLF\ GRFXPHQW $ 3ODQ IRU 6RFLDO
+RXVLQJRXWOLQHVLWVSULPDU\REMHFWLYHLQWHUPVRIKRXVLQJ³7KHJRYHUQPHQWDUHFRPPLWWHG
WRSXUVXLQJKRXVLQJSROLFLHVZLWKWKHEURDGREMHFWLYHRIHQVXULQJWKDWHYHU\KRXVHKROGKDVD
GZHOOLQJVXLWDEOHWRLWVQHHGVORFDWHGLQDQDFFHSWDEOHHQYLURQPHQWDWDSULFHRUUHQWLWFDQ
DIIRUG´ $ 3ODQ IRU 6RFLDO +RXVLQJ 'HSDUWPHQW RI WKH (QYLURQPHQW STXRWHG LQ
R7454 Budget Standards
28/9/05
12:57 PM
Page 32
&XUU\ +RZHYHU WKH DELOLW\ WR DIIRUG RQH¶V RZQ KRPH LV EHFRPLQJ LQFUHDVLQJO\
GLIILFXOW LQ UHFHQW WLPHV )DKH\ HW DO ZKHQ H[DPLQLQJ KRXVHKROG H[SHQGLWXUH RQ
KRXVLQJ QRWH³WKH ODUJHVW LQFUHDVHV LQ KRXVHKROG H[SHQGLWXUHV RQ KRXVLQJ VLQFH WKH V
KDYHRFFXUUHGLQWKHSULYDWHUHQWHGVHFWRU´)DKH\HWDO[[LL7KH\JRRQWRRXWOLQH
WKDWSULYDWHUHQWHUVVSHQGDQLQFUHDVLQJILJXUHIURPWKHVRIKRXVHKROGH[SHQGLWXUH
RQ UHQW ZKHUHDV WKRVHUHSD\LQJ PRUWJDJHV VSHQG RQO\ WKLVILJXUH KDVUHPDLQHGVWDEOH
VLQFHWKHV,QWKHVRFLDOUHQWDOVHFWRU³KRXVLQJH[SHQGLWXUHVKDYHEHHQORZDQGVWDEOH
RYHUWKHORQJWHUP´)DKH\HWDO[[LLL+RZHYHUZKLOHUHQWVDUHORZWKH,ULVK1DWLRQDO
6XUYH\RI+RXVLQJ4XDOLW\,16+4QRWHVWKDW³/RFDO$XWKRULW\UHQWHUVHPHUJHGDV
PRVW OLNHO\ WR H[SHULHQFH SUREOHPV RQ LQGLFDWRUV RI ILQDQFLDO VWUDLQ´ :DWVRQ :KHODQ
YL $Q DGGLWLRQDO ILQGLQJ RI WKH ,16+4 LV WKDW ORQH SDUHQWV H[SHULHQFH
³VXEVWDQWLDO SUREOHPV LQ WHUPV RI KRXVLQJ DIIRUGDELOLW\ DQG ILQDQFLDO VWUDLQ´:DWVRQ :KHODQYLL
)DKH\ 1RODQ DQG 0DLWUH H[DPLQH KRXVLQJ WHQXUH E\ DJH DQG QRWH WKDW LQ WHUPV RI
RZQHU RFFXSDWLRQ WKLV LQFUHDVHV ZLWK WKH DJH RI WKH KRXVHKROG UHIHUHQFH SHUVRQ³2XWULJKW
RZQHURFFXSDWLRQLVPRVWSUHYDOHQWDPRQJWKRVHZKHUHWKHUHIHUHQFHSHUVRQLVDJHGRYHU
EXWQRWRYHU´)DKH\HWDO7KHYDVWPDMRULW\RIWKRVHRYHU\HDUVRIDJHRZQ
WKHLU KRPHV RXWULJKW 'XEOLQ &LW\ &RXQFLO GRFXPHQWV WKDW DPRQJ LWV UHQWLQJ
SRSXODWLRQWKHUHDUHKRXVHKROGVFRPSULVLQJRIVLQJOHSDUHQWV7KLVLVLQFRPSDULVRQWR
LQWKHSRSXODWLRQDVDZKROH'XEOLQ&LW\&RXQFLO/RQHSDUHQWVFRPSULVH
RIWKRVHKRXVHKROGVDFFRPPRGDWHGLQIODWV2IWKHIDPLOLHVDFFRPPRGDWHGE\'XEOLQ&LW\
&RXQFLO LQ KRXVHV DUH ORQH SDUHQW KRXVHKROGV )RU WZR DGXOW KRXVHKROGV ZLWK FKLOGUHQDUHLQIODWDFFRPPRGDWLRQZKLOHDUHLQKRXVHV'XEOLQ&LW\&RXQFLO
7KH ,16+4 DGDSWV WKH (QJOLVK +RXVH &RQGLWLRQ 6XUYH\¶V EHGURRP VWDQGDUG DV D
PHDQV RI GHWHUPLQLQJ WKH VSDFH DYDLODEOH WR ,ULVK KRXVHKROGV 7KLV VWDQGDUG LV DV IROORZV
µXQGHUWKLVFRQFHSWRQHEHGURRPLVDOORZHGIRUHDFKFRKDELWLQJFRXSOHLQWKHKRXVHKROGDQG
IRUHDFKXQDWWDFKHGDGXOWRYHU7KRVHDJH±XQOHVVWKH\DUHSDUWRIDFRXSOHPD\
VKDUHZLWKRQHRWKHUSHUVRQLQWKLVDJHJURXSRIWKHVDPHJHQGHURUZLWKDFKLOGXQGHURI
WKHVDPHJHQGHU&KLOGUHQXQGHU\HDUVRIDJHPD\VKDUHDURRPZLWKDQRWKHUFKLOGXQGHU
RIHLWKHUJHQGHU$VHSDUDWHURRPLVDOORZHGIRUXQSDLUHGFKLOGUHQRURWKHUSHUVRQVXQGHU
DJH ´ :DWVRQ :KHODQ 7KH 6XUYH\ IRXQG WKDW ORQH SDUHQWV DQG /RFDO
$XWKRULW\UHQWHUVZHUHWKHPRVWOLNHO\WRIDOOEHORZWKLVVWDQGDUG:DWVRQ:KHODQ
,QWKHOLJKWRIWKLVFRQVLGHUDWLRQWKLVZDVWKHVWDQGDUGXWLOLVHGZKHQGHWHUPLQLQJWKHKRXVLQJ
VWDQGDUGIRUWKHFXUUHQWVWXG\
R7454 Budget Standards
28/9/05
12:57 PM
Page 33
6RFLDO,QFOXVLRQLWHPV
:KLOH UHFRJQLVLQJ WKH LQFLGHQFH RI SRYHUW\ LQ ,UHODQG LW DOVR LPSRUWDQW WR DFNQRZOHGJH
SHRSOH¶VH[SHULHQFHRIVRFLDOH[FOXVLRQ:DOVKHWDORXWOLQHVRFLDOH[FOXVLRQDVEHLQJ
³DSURFHVVZKHUHE\FHUWDLQJURXSVH[SHULHQFHDQDFFXPXODWLRQRISRYHUW\DQGGLVDGYDQWDJH
ZKLFKWKHUHE\H[FOXGHVWKHPIURPSDUWLFLSDWLRQLQFRPPRQDVSHFWVRIHYHU\GD\OLIH´:DOVK
HWDO3UHYLRXVO\WKLVVHFWLRQQRWHGWKHJRYHUQPHQW¶VFRPPLWPHQWWREXLOGLQJDIDLU
DQG LQFOXVLYH VRFLHW\ DV RXWOLQHG LQ WKH FXUUHQW SDUWQHUVKLS DJUHHPHQW ,PSOLFLW LQ WKLV
REMHFWLYH LV WKDW SHRSOH KDYH WKH UHVRXUFHV WR OLYH OLIH ZLWK GLJQLW\ ,Q WKH 9LQFHQWLDQ
3DUWQHUVKLS IRU 6RFLDO -XVWLFH UHVHDUFK RQ ORZ LQFRPH IDPLOLHV LW ZDV QRWHG WKDW
³H[SHQGLWXUH RQ QHZVSDSHUV WUDYHO VRFLDO OLIH DQG KROLGD\V KHOS WR PDNH LW SRVVLEOH IRU
SHRSOH WR SDUWLFLSDWH LQ VRFLDOO\ LQFOXVLYH DFWLYLWLHV´ 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO
-XVWLFH
3UHYLRXVUHVHDUFK9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH'DO\DQG/HRQDUG
LQWRIDPLO\OLIHRQDORZLQFRPHKDVLOOXVWUDWHGWKHLPSRUWDQFHRIFORWKHVDQGOHLVXUHLQWHUPV
RI EHLQJ LQFOXGHG LQ VRFLHW\ 'DO\ DQG /HRQDUG H[SODLQ WKDW³PRVW GHILQLWLRQV RI
VWDQGDUGRIOLYLQJLQFOXGHDGHTXDWHZDUPZHDWKHUSURRIFORWKLQJDVRQHRIWKHNH\HOHPHQWV
DVVRFLDWHG ZLWK DQ DFFHSWDEOH OLIHVW\OH´ 'DO\ DQG /HRQDUG +RZHYHU WKH\
DFNQRZOHGJHWKDWWKLVGRHVQRWWDNHDFFRXQWRIWKHPDVVDGYHUWLVLQJDQGFRQVXPHULVDWLRQWKDW
FKLOGUHQ DUH VXEMHFWHG WR QRZDGD\V'DO\ DQG /HRQDUG +RZHYHU WKH UHVSRQGHQWV LQ
WKHLU UHVHDUFK QRWHG WKDW SULFH ZDV D FHQWUDO DVSHFW LQ EX\LQJ FORWKHV 7KH IROORZLQJ
FRPPHQWVUHIOHFWWKLV
³<RXZRXOGSUREDEO\ORRNDWWKHVW\OHDQGWKHQWKHSULFHDQGLILWZDVWRRGHDU\RX
ZRXOGQ¶WJHWLW´
³7KHSULFH%HJJDUVFDQ¶WEHFKRRVHUV,W¶VKRZPXFK\RXKDYHLQ\RXUSRFNHW´
'DO\DQG/HRQDUG
7KHLVVXHRIEUDQGHGJRRGVZDVH[SORUHGLQSUHYLRXVUHVHDUFKE\WKH9LQFHQWLDQ3DUWQHUVKLS
IRU 6RFLDO -XVWLFH 2QH SDUHQW QRWHG WKDW WKH\ WULHG WR EX\ EUDQGHG FORWKHV IRU WKHLU
FKLOGUHQ DW &KULVWPDV RWKHUZLVH WKH\ EX\ WKH FKHDSHVW 7KH ODFN RI FORWKHV IRU VSHFLILF
RFFDVLRQVZDVDOVRQRWHG³ZKHQ,GUHVVLWPHDQV,SXWRQVRPHWKLQJFOHDQ,KDYHQREHVW´
9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO-XVWLFH 7KLV UHVHDUFK DOVR QRWHG WKDW SHRSOH
VDYHG WR EULQJ WKHLU FKLOGUHQ RQ GD\ WULSV RU IRU WR\V IRU WKHLU FKLOGUHQ DW &KULVWPDV 0RUH
VSHFLILFDOO\LWRXWOLQHGWKDWIDPLOLHVKDGLQDGHTXDWHLQFRPHWRVSHQGRQLWHPVZKLFKVHHWKHP
IXOO\SDUWLFLSDWHLQ,ULVKVRFLHW\
R7454 Budget Standards
28/9/05
12:57 PM
Page 35
&+$37(5±0(7+2'2/2*<
7KLVFKDSWHUGHVFULEHVWKHPHWKRGXVHGIRUWKHDSSOLFDWLRQRIWKH)DPLO\%XGJHW8QLW)%8
VWDQGDUGVWRWKH,ULVKVLWXDWLRQDQGFRQVLVWVRIVL[VHFWLRQV
œ )%8%XGJHWV±EULHIVXPPDU\
œ 7KHDSSOLFDWLRQSURFHVVRIWKH)%8/RZ&RVWEXW$FFHSWDEOH%XGJHW/&$
œ 6WDQGDUGVWRWKH,ULVKVLWXDWLRQ
œ 7KHKRXVHKROGW\SHVWRZKLFKWKH/&$VWDQGDUGZLOOEHDSSOLHG
œ 9DOLGDWLRQRIDSSOLFDWLRQSURFHVV
œ &RVWLQJRIEXGJHWLWHPV
œ %XGJHWFRPSRQHQWV
7KHILUVWVHFWLRQUHIHUVEULHIO\WRWKHEXGJHWVWDQGDUGVGHYHORSHGE\WKH)%8VHH/LWHUDWXUH
5HYLHZSDJHIIDQGWKHSULQFLSOHVXQGHUO\LQJWKHFRQVWUXFWLRQRIWKHPRGHVWEXW$GHTXDWH
0%$ DQG /&$ EXGJHWV 7KHUHPDLQLQJ VHFWLRQV GHDO ZLWK WKH ZRUN LQYROYHG LQ DSSO\LQJ
WKH/&$EXGJHWVWDQGDUGWRWKH,ULVKVLWXDWLRQ
)DPLO\%XGJHW8QLW)%8%XGJHWV±EULHIVXPPDU\
7ZRVWDQGDUGVRIOLYLQJKDYHEHHQFRQVWUXFWHGE\WKH)%8±0RGHVW%XW$GHTXDWH0%$
DQG /RZ &RVW %XW $FFHSWDEOH /&$ 7KH 0%$ VWDQGDUG RI OLYLQJ LV ³ZHOO DERYH WKH
UHTXLUHPHQWVIRUVXUYLYDOEXWZHOOEHORZWKHOHYHOVRIOX[XU\´%UDGVKDZ7KH/&$
VWDQGDUG RIOLYLQJ RQ WKH RWKHU KDQG³PDUNV WKH WKUHVKROGEHORZ ZKLFK JRRG KHDOWK VRFLDO
LQWHJUDWLRQDQGVDWLVIDFWRU\VWDQGDUGVRIFKLOGGHYHORSPHQWDUHDWULVN´%UDGVKDZ
)RUWKHSXUSRVHRIWKLVUHVHDUFKWKH)%8GHILQLWLRQRIDQ/&$OLYLQJVWDQGDUGZDVDFFHSWHG
DVZDVWKHDGRSWLRQRIWKHEXGJHWVWDQGDUGVPHWKRGRIFRVWLQJWKLVVWDQGDUG7KH/&$EXGJHW
VWDQGDUGV ZHUH FRQVWUXFWHG LQ E\ D JURXS RI VRFLDO VFLHQWLVWV KRPH HFRQRPLVWV DQG
QXWULWLRQLVWV7KH0%$EDVNHWVRIJRRGVZHUHGHVFULEHGE\%UDGVKDZDVEHQFKPDUN
EXGJHWVIRUWKHSUHYDLOLQJVWDQGDUGRIOLYLQJLQWKH8.:LWKWKHH[FHSWLRQRIWKHIRRGEXGJHW
WKH0%$EDVNHWVZHUHUHJDUGHGDVWKHUHIHUHQFHSRLQWIRUWKH/&$$OWHUDWLRQVZHUHPDGHWR
WKH 0%$ EDVNHWV ZKLFK UHIOHFWHG FKDQJHV RYHU WLPH DQG ZKLFK WRRN LQWR DFFRXQW WKH
UHTXLUHPHQWRISHRSOHOLYLQJDWDORZFRVWEXWDFFHSWDEOHVWDQGDUG7KHOLVWVRILWHPVLQWKH
0%$EXGJHWVZHUHGHFUHDVHGDQGDGDSWHGWRUHIOHFWWKH/RZ&RVWEXW$FFHSWDEOHOHYHO7KLV
ZDVDFKLHYHGE\UHGXFLQJWKHQXPEHURIGXSOLFDWHGLWHPVDQGE\UHSODFLQJDQXPEHURIWKH
0%$ LWHPV ZLWK DSSURSULDWH DOWHUQDWLYHV ,Q RUGHU WR HQVXUH D KLJK OHYHO RI YDOLGLW\ DQG
UHOLDELOLW\ WKH FRQVWUXFWLRQ RI HDFK /&$ EXGJHW LQYROYHG FRQVLGHUDEOH H[SHUWLVH WLPH DQG
UHVRXUFHV RQ WKH SDUW RI WKH )%8 7KH )%8 /&$ OLYLQJ VWDQGDUG WDNHV DFFRXQW RI
35
R7454 Budget Standards
28/9/05
12:57 PM
Page 36
SV\FKRORJLFDOVRFLDODQGSK\VLFDOQHHGVSURYLGHVIRUZDUPWKVKHOWHUDQGDKHDOWK\GLHWDQG
DFNQRZOHGJHVWKHQHHGIRUVRFLDOLQWHJUDWLRQ3DUNHU
$SSOLFDWLRQ RI /&$ %XGJHW 6WDQGDUG 'HYHORSHG E\ WKH )%8 WR WKH ,ULVK
6LWXDWLRQ
,QWURGXFWLRQ
7KLVVWXG\VHHNVWRDSSO\RQDSLORWEDVLVWKH/&$EXGJHWVWDQGDUGGHYHORSHGE\WKH)%8WR
WKH,ULVKVLWXDWLRQ7KHGHFLVLRQWRXVHWKH/&$EXGJHWVWDQGDUGLQVWHDGRIWKH0%$EXGJHW
VWDQGDUGZDVEDVHGRQWKHUHDOLVDWLRQWKDWWKHJDSEHWZHHQDQ0%$VWDQGDUGRIOLYLQJDQGWKH
FXUUHQW OHYHO RI 6RFLDO :HOIDUH DQG 1DWLRQDO 0LQLPXP :DJH SD\PHQW ZRXOG UHTXLUH VXFK
VXEVWDQWLDOLQFUHDVHVLQERWKSD\PHQWVWKDWWKHLQFUHDVHVULVNEHLQJYLHZHGDVXQUHDOLVWLF7KH
/&$EXGJHWVWDQGDUGUHSUHVHQWVDQDFFHSWDEOHVWDQGDUGRIOLYLQJZKLFKDVDOUHDG\VWDWHGWDNHV
DFFRXQWRISV\FKRORJLFDOVRFLDODQGSK\VLFDOQHHGV)RUWKLVUHDVRQWKH/&$EXGJHWVWDQGDUG
LVVHHQDVYDOXDEOHLQLWVRZQULJKW)RUXVHLQWKLVVWXG\WKHIROORZLQJXQGHUVWDQGLQJRI/&$
EXGJHW VWDQGDUG ZDV GHYHORSHG ZLWK UHIHUHQFH WR WKH ZRUN RI WKH )%8 DQG LQ
FRQVXOWDWLRQZLWKWKHUHVHDUFKDGYLVRU\JURXS
,
7KH/&$%XGJHW6WDQGDUGRIIHUVDPHDVXUHRIDQDFFHSWDEOHVWDQGDUGRIOLYLQJEHORZ
ZKLFK SHRSOH DUH UHJDUGHG DV OLYLQJ LQ SRYHUW\ DV SHU WKH 1DWLRQDO $QWL3RYHUW\
6WUDWHJ\1$36GHILQLWLRQRISRYHUW\
³3HRSOH DUHOLYLQJ LQ SRYHUW\ LI WKHLU LQFRPH DQG UHVRXUFHV PDWHULDO FXOWXUDO DQG
VRFLDODUHVRLQDGHTXDWHDVWRSUHFOXGHWKHPIURPKDYLQJDVWDQGDUGRIOLYLQJZKLFK
LVUHJDUGHGDVDFFHSWDEOHE\,ULVKVRFLHW\JHQHUDOO\$VDUHVXOWRILQDGHTXDWHLQFRPH
DQG UHVRXUFHV SHRSOH PD\ EH H[FOXGHG DQG PDUJLQDOLVHG IURP SDUWLFLSDWLQJ LQ
DFWLYLWLHVZKLFKDUHFRQVLGHUHGWKHQRUPIRURWKHUSHRSOHLQVRFLHW\´1$36
,,
,WEXLOGVRQEXGJHWVWDQGDUGUHVHDUFKIURP%ULWDLQWKDWFRQVLVWVRILWHPVZKLFKPRUH
WKDQ WZRILIWKV RI LWV SRSXODWLRQ UHJDUG DV QHFHVVDU\ RU WKDW WKUHHTXDUWHUV RI LWV
SRSXODWLRQDFWXDOO\KDYH
,,,
7KHEXGJHWLVORZFRVWDVWKHLWHPVDUHSULFHGDWWKHORZHUHQGRIWKHSULFHUDQJHDQG
LVDFFHSWDEOHEHFDXVHLWLVEDVHGRQDVSHFLILFVWDQGDUGRIOLYLQJQRWVRPHDUELWUDULO\
GHILQHGILJXUHDVLVWKHFDVHZLWKWKHFXUUHQWSD\PHQWRIVRFLDOZHOIDUHDQGPLQLPXP
ZDJHGHWHUPLQDWLRQV
,W LV LPSRUWDQW WR UHPHPEHU WKDW ZKLOH WKH /&$ LV GHILQHG DV D OLYLQJ VWDQGDUG WKDW WDNHV
DFFRXQWRISV\FKRORJLFDOVRFLDODQGSK\VLFDOZHOOEHLQJDORQJZLWKILQDQFLDOQHHGV
36
R7454 Budget Standards
28/9/05
12:57 PM
Page 37
œ ,WVSXUSRVHLVQRWWRVD\KRZORZLQFRPHIDPLOLHVDFWXDOO\VSHQGWKHLUPRQH\5DWKHULWV
SXUSRVHLVWRVKRZKRZWKH\PLJKWVSHQGWKHLUPRQH\LQRUGHUWRKDYHDVRFLDOO\LQFOXVLYH
DQGKHDOWK\OLIHVW\OH
œ /&$VWDQGDUGGHPDQGVFDUHIXOPDQDJHPHQWDQGGRHVQRWDOORZIRUXQH[SHFWHGGHPDQGV
RQLQFRPHHJEUHDNDJHVPRQH\IRUWKHWRRWKIDLU\HWF'HEWDQGORDQUHSD\PHQWVDUH
QRWDOORZHGIRU
œ %XGJHW LWHPV DUH ERXJKW IRU WKH PRVW SDUW LQ ORZ FRVW VKRSV DQG DSDUW IURP IRRG DUH
H[SHFWHGWRKDYHDORQJHUOLIHVSDQWKDQLWHPVLQPRUHJHQHURXVEXGJHWVWDQGDUGVLHWKH
0%$OLIHVW\OHZKLFKLVGHVFULEHGDVWKHPRUHW\SLFDOVWDQGDUGRIOLYLQJ
7KHSURFHVVRIDSSO\LQJWKH)%8VWDQGDUGWRWKH,ULVKVLWXDWLRQLQYROYHGWKH
LGHQWLILFDWLRQ DQG ORFDWLRQ RI KRXVHKROG W\SHV WR ZKLFK WR DSSO\ WKH /&$
EXGJHWVWDQGDUGV
PHWKRGVRIYDOLGDWLQJWKHDSSOLFDWLRQSURFHVV
FRQVLGHUDWLRQRIWKHEXGJHWFRPSRQHQWV
GHYHORSLQJDQDSSURDFKWRWKHFRVWLQJRIEXGJHWLWHPV
,GHQWLILFDWLRQRIKRXVHKROGW\SHVWRZKLFKWRDSSO\WKH/&$%XGJHW6WDQGDUG
7KHEXGJHWVWDQGDUGZLOOEHDSSOLHGLQWKLVVWXG\WRWKUHHVSHFLILFKRXVHKROGW\SHV
,
/RQHPRWKHUDQGWZRFKLOGUHQJLUODJHG\HDUVDQGDER\DJHG\HDUV
,,
7ZRSDUHQWIDPLO\DQGWZRFKLOGUHQJLUODJHG\HDUVDQGDER\DJHG\HDUV
,,,
3HQVLRQHU&RXSOHDJHG±\HDUV
7KHIROORZLQJLVDEULHIH[SODQDWLRQIRUWKHSDUWLFXODUFKRLFHRIKRXVHKROGV$VWKHEXGJHWV
XVHG LQ WKLV VWXG\ DUH WKRVH GHYHORSHG E\ WKH )%8 LQ WKH
8QLWHG .LQJGRP WKH XVH RI KRXVHKROGV E\ WKH )%8 ODUJHO\ GHWHUPLQHG WKH FKRLFH RI
KRXVHKROGV DQG DJH RI FKLOGUHQ IRU WKH SUHVHQW VWXG\ 7KH )%8 LQFOXGHG µSULRULW\ JURXSV¶
VXFK DV ORQH SDUHQWV DQG SHQVLRQHUV LQ WKH KRXVHKROGV IRU ZKRP WKH\ FRQVWUXFWHG EXGJHWV
3UHYLRXV UHVHDUFK E\ WKH 9LQFHQWLDQ 3DUWQHUVKLS H[DPLQHG WKH UHDOLW\ IDFHG E\
KRXVHKROGVOLYLQJRQORZLQFRPHV7KHKRXVHKROGVXVHGE\WKH)%8FRUUHVSRQGZLWKWKRVH
WKLVUHVHDUFKLGHQWLILHGDVEHLQJPRVWDWULVNRISRYHUW\±ORQHSDUHQWKRXVHKROGVWZRSDUHQW
ORZ LQFRPH KRXVHKROGVDQG SHQVLRQHU FRXSOHV7KHXVHRI D YDULHW\ RI IDPLO\ W\SHV KHOSHG
DQVZHUWKHIROORZLQJTXHVWLRQV
:KDWLQFRPHOHYHOLVQHFHVVDU\WRVXSSRUWDIDPLO\"
:KDWDUHWKHFRVWVIRUPDLQWDLQLQJDQGVXSSRUWLQJDFKLOG"
:KDWLQFRPHGRSHQVLRQHUVQHHGWRKDYHDQDGHTXDWHVWDQGDUGRIOLYLQJ"
)DPLO\%XGJHW8QLW
37
R7454 Budget Standards
28/9/05
12:57 PM
Page 38
6WXGLHV RI SRYHUW\ LQ ,UHODQG 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH 'DO\ DQG
/HRQDUG:KHODQHWDOSRLQWWRWKHQHHGWRHVWDEOLVKD/&$VWDQGDUGRIOLYLQJIRU
WKHVHKRXVHKROGW\SHVZKLFKFDQEHXVHGWREHQFKPDUNSD\PHQWVIRUVLPLODUKRXVHKROGW\SHV
$
/RQH0RWKHUDQGWZRFKLOGUHQJLUODJHG\HDUVER\DJHG\HDUV
,
7KH PRVW UHFHQW FHQVXV ILJXUHV VKRZ WKDW WKHUH DUH ORQH SDUHQW
IDPLOLHVLQ,UHODQG(LJKW\ILYHSHUFHQWRIWKLVILJXUHUHODWHVWRORQHPRWKHUV
,,
5HFHQWSRYHUW\ILJXUHVLQGLFDWHWKDWWKHµDWULVNRISRYHUW\¶UDWHIRUORQHSDUHQWVKDV
IDOOHQ EHWZHHQ DQG +RZHYHU WKH SHUFHQWDJH RI ORQH SDUHQW KRXVHKROGV
EHORZ SHU FHQW RI PHGLDQ LQFRPH ZDV DW SHU FHQW LQ :KHODQ HW DO
,,,
:RPHQ KDYH D SHU FHQW ULVN RI EHLQJ LQ UHODWLYH LQFRPH SRYHUW\ PHGLDQ LQFRPH SRYHUW\ OLQH LQ FRPSDULVRQ ZLWK PHQ ZKR KDYH SHU FHQW ULVN
:KHODQHWDO
,9
7KHVWXG\3URILOHRI+RXVHKROGV$FFRPPRGDWHGE\'XEOLQ&LW\&RXQFLOKLJKOLJKWV
WKH IDFW WKDW WKH KRXVHKROG W\SH DW WKH JUHDWHVW ULVN RI SRYHUW\ LV WKH ORQH SDUHQW
KRXVHKROG$WRWDORISHUFHQWRIORQHSDUHQWKRXVHKROGVKRXVHGE\'XEOLQ&LW\
&RXQFLOZHUHEHORZSHUFHQWRIWKHDYHUDJHLQFRPHLQFRQWUDVWZLWKSHUFHQW
RIWKHJHQHUDOSRSXODWLRQILJXUHV'XEOLQ&LW\&RXQFLO
9
&KLOG SRYHUW\ LV D JURZLQJ FRQFHUQ IRU WKRVH JURXSV ZRUNLQJ WR DOOHYLDWH SRYHUW\
7KHUHZHUHSHUFHQWRIFKLOGUHQEHORZWKHSHUFHQWRIPHGLDQLQFRPHOLQHLQ
:KHODQHWDO
9,
&DUQH\ HW DO¶V VWXG\ GHWHUPLQHG WKH FRVW RI D FKLOG DW GLIIHUHQW FKLOGKRRG
VWDJHV LH $JHV ± \HDUV ± \HDUV ± \HDUV 7KH\ QRWHG WKDW WKH FRVW
GLIIHUHGZLWKWKHFKLOG¶VDJHDQGVSHFLILFDOO\WKDWFRVWLVORZHUIRU\RXQJHUFKLOGUHQ
%
7ZRSDUHQWIDPLO\ZLWKWZRFKLOGUHQ
,
'DO\ DQG /HRQDUG GLVFXVV WKH ULVNV WKDW IDFH FKLOGUHQ OLYLQJ LQ SRRU
KRXVHKROGV ± H[FOXVLRQ IURP WKH VRFLDO ZRUOG RI SHHUV HDUO\ VFKRRO OHDYLQJ DQG
IDOOLQJLQWRDQWLVRFLDOEHKDYLRXU
,,
:KHODQ HW DO QRWH WKDW D WZR DGXOW KRXVHKROG FRQWDLQLQJ WZR FKLOGUHQ KDV D
SHUFHQWULVNRIEHLQJLQSRYHUW\7KHLQFLGHQFHRISRYHUW\IRUWKLVKRXVHKROGLV
SHUFHQW
,,,
'XEOLQ&LW\&RXQFLOQRWHVWKDWRIKRXVHKROGVKRXVHGE\WKHPSHUFHQWRI
WZRSDUHQWDQGWZRFKLOGUHQKRXVHKROGVDUHOLYLQJEHORZSHUFHQWRIPHDQLQFRPH
&
3HQVLRQHUFRXSOHDJHG±\HDUV
38
R7454 Budget Standards
,
28/9/05
12:57 PM
Page 39
&HQVXVILJXUHVVKRZWKDWWKHUHDUHSHRSOHDJHGRYHU\HDUVOLYLQJLQ
,UHODQG&25,
,,
/RRNLQJDWWKHLQFLGHQFHRISRYHUW\SHUFHQWPHGLDQLQFRPHOLQHDFURVVWKHDJH
VSHFWUXP±\HDUVSHUFHQWRIWKLVJURXSOLYHLQUHODWLYHLQFRPHSRYHUW\
:KHQH[DPLQLQJWKRVHDJHGDQGRYHUSHUFHQWRIWKLVFRKRUWDUHOLYLQJEHORZ
WKLVSRYHUW\OLQH:KHODQHWDO
,,,
7KHDJHFDWHJRU\ IRU SHQVLRQHUVLQ WKLV VWXG\ RI ± \HDUVLVLQIOXHQFHG E\ WKH
IDFW WKDW DW WKH DJH RI SHQVLRQHUV FDQ DYDLO RI VXEVLGLHV LQ UHODWLRQ WR KHDOWK
HOHFWULFLW\HWF7KHUHIRUHWKLVVWXG\ZLOORXWOLQHWKHFRVWVLQFXUUHGE\WKHVHLWHPVDOVR
7KHSXUSRVHRIWKHUHVHDUFKLVWRFRQVWUXFWEXGJHWVIRUWKHVHWKUHHVSHFLILFKRXVHKROG W\SHV
UHJDUGOHVVRIWKHLULQFRPH2QFHWKHFRVWRIOLYLQJDWD/&$VWDQGDUGRIOLYLQJLVHVWDEOLVKHGLW
ZLOO EH SRVVLEOH WR FRPSDUH WKLV VWDQGDUG ZLWK WKH 1DWLRQDO 0LQLPXP :DJH DQG VRFLDO
ZHOIDUH SD\PHQWV VXFK DV WKH 2QH 3DUHQW )DPLO\ 3D\PHQW 8QHPSOR\PHQW %HQHILW DQG WKH
2OG$JH&RQWULEXWRU\DQG1RQ&RQWULEXWRU\3HQVLRQV
/RFDWLRQRIKRXVHKROGV
6DXQGHUVVWDWHVWKDW³DEXGJHWVWDQGDUGUHSUHVHQWVZKDWDSDUWLFXODUKRXVHKROGOLYLQJ
LQ D SDUWLFXODU SODFH DW D SDUWLFXODU WLPH QHHGV LQ RUGHU WR UHDFK D VSHFLILF VWDQGDUG RI
OLYLQJ´ 6DXQGHUV &RQVXOWDWLRQ WRRN SODFH ZLWK KRXVLQJ RIILFLDOV LQ 'XEOLQ &LW\
&RXQFLOZLWKDYLHZWRGHWHUPLQLQJWKHµSDUWLFXODU¶ORFDWLRQIRUHDFKRIWKHWKUHHKRXVHKROG
W\SHV ,Q NHHSLQJ ZLWK DQ DFFHSWDEOH VWDQGDUG RI OLYLQJ WKH KRXVLQJ RIILFLDOV ZHUH DVNHG WR
LGHQWLI\DUHDVLQZKLFKWKH/RFDO$XWKRULW\KRXVLQJZDVRIDKLJKVWDQGDUGWKDWLVPHHWLQJDOO
KHDWLQJDQGLQVXODWLRQUHTXLUHPHQWV,QWKHOLJKWRIWKLVFRQVXOWDWLRQLWZDVGHFLGHGWRORFDWH
WKHWKUHHKRXVHKROGVLQWZRSODFHVZLWKLQWKH'XEOLQDUHD±%DOO\IHUPRWDQG3KLEVERUR/RQH
SDUHQWVPDGHXSSHUFHQWRIORFDODXWKRULW\WHQDQWVLQWKH%DOO\IHUPRWDUHD'XEOLQ&LW\
&RXQFLO7KHSROLF\RIWKH%DOO\IHUPRWRIILFLDOVLVWRLQWHJUDWHGLIIHUHQWIDPLO\W\SHV
HJ ORQH SDUHQW IDPLO\ DQG WZR SDUHQWV ZLWK FKLOGUHQ LQFOXGLQJ SDUWLFLSDQWV LQ WKH WHQDQW
SXUFKDVH VFKHPH )RU WKHVH UHDVRQV LW ZDV GHFLGHG WR ³ORFDWH´ WKH µORQH SDUHQW ZLWK WZR
FKLOGUHQ IDPLO\¶ DQG WKH µWZR SDUHQW¶ ZLWK WZR FKLOGUHQ IDPLO\ LQ JRRG TXDOLW\ KRXVLQJ LQ
%DOO\IHUPRW)URPWKHSHUVSHFWLYHRIDFFHSWDEOHVWDQGDUGVLWLVUHDVRQDEOHIRUIDPLOLHVWRVHHN
WREHFRPHKRPHRZQHUV&RQVLGHUDWLRQZLOOEHJLYHQLQWKLVVWXG\WRWKHFRVWRISDUWLFLSDWLQJ
LQWKHWHQDQWSXUFKDVHVFKHPH
3KLEVERUR ZDV VHOHFWHG DV WKH ORFDWLRQ IRU WKH KRPH RI WKH SHQVLRQHU FRXSOH 7KH &HQWUDO
6WDWLVWLFV2IILFH&62VKRZVWKDWRIKRXVHKROGHUVRYHU\HDUVDUH
39
R7454 Budget Standards
28/9/05
12:57 PM
Page 40
RZQHU RFFXSLHUV ZLWK QR PRUWJDJH RU ORDQ 3HQVLRQHU KRPH RZQHUV DUH ZHOO UHSUHVHQWHG LQ
WKHSRSXODWLRQRIWKH3KLEVERURDUHD
,QFRPHVFHQDULRVIRUKRXVHKROGW\SHV
$VZDVSUHYLRXVO\RXWOLQHGLWLVQHFHVVDU\WRFRPSDUHWKHWRWDOFRVWVRIWKH/&$WRFXUUHQW
VRFLDO ZHOIDUH SD\PHQWV DQGWKH 1DWLRQDO0LQLPXP :DJH ¼ SHU KRXU7DEOH RXWOLQHV
WKHVFHQDULRVWREHHPSOR\HGIRUHDFKRIWKHKRXVHKROGW\SHV
7DEOH+RXVHKROGW\SHVFHQDULRV
6FHQDULRV
+RXVHKROGW\SH
/RQH PRWKHU ZLWK WZR FKLOGUHQ JLUO DJHG 6RFLDOZHOIDUHRQO\
\HDUVDQGDER\DJHG\HDUV
3DUWWLPHZRUNHURQ1DWLRQDO0LQLPXP :DJH
10:
)XOOWLPHZRUNHURQ10:
7ZR SDUHQW IDPLO\ ZLWK WZR FKLOGUHQ JLUO 2QHDGXOWZRUNLQJIXOOWLPHRQ10:
DJHG\HDUVDQGDER\DJHG\HDUV
2QHDGXOWZRUNLQJIXOOWLPHRQ10:DQGRQH
DGXOWZRUNLQJSDUWWLPHRQ10:
,QFRPHIURP8QHPSOR\PHQW%HQHILW
3HQVLRQHUFRXSOHDJHG±\HDUV
1RQFRQWULEXWRU\ROGDJHSHQVLRQ
&RQWULEXWRU\ROGDJHSHQVLRQ
&RQWULEXWRU\SHQVLRQSOXVSULYDWHSHQVLRQ
7KHILUVWVFHQDULRIRUWKHORQHPRWKHUZLOOORRNDWKHULQFRPHIURP6RFLDO:HOIDUHSD\PHQWV
DORQH7KHSD\PHQWVLQFOXGHGLQWKLVVFHQDULRDUHSULPDULO\WKH2QH3DUHQW)DPLO\3D\PHQW
23)3&KLOG%HQHILWDQG%DFNWR6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFH%6&)$7KH
VHFRQGVFHQDULRFDOFXODWHVLQFRPHDIWHUWD[IURPSDUWWLPHHPSOR\PHQWEDVHGRQWKH1DWLRQDO
0LQLPXP:DJH10:(OLJLELOLW\IRU23)3DQG%6&)$LVFDOFXODWHGIRUWKHKRXVHKROGE\
PHDQVWHVW7KHWKLUGVFHQDULRGHWHUPLQHVLQFRPHDIWHUWD[LQUHVSHFWRIIXOOWLPHZRUNRQWKH
10: (OLJLELOLW\ IRU 23)3 DQG %6&)$ LV DJDLQ GHWHUPLQHG E\ PHDQV WHVW ,Q DGGLWLRQ WR
WKLV WKH DPRXQW RI )DPLO\ ,QFRPH 6XSSOHPHQW ),6 GXH LV FDOFXODWHG IRU ERWK ZRUNLQJ
VFHQDULRV&KLOG%HQHILWDXQLYHUVDOSD\PHQWZDVLQFOXGHGLQDOOVFHQDULRV)RUHDFKVFHQDULR
HOLJLELOLW\IRUDPHGLFDOFDUGLVDOVRFDOFXODWHG
7KHILUVWVFHQDULRIRUWKHWZRSDUHQWKRXVHKROGDVVHVVHVWKHLQFRPHRIWKHKRXVHKROGDIWHUWD[
LQ UHVSHFW RI RQH DGXOW ZRUNLQJ IXOOWLPH RQ WKH 10: 7KH KRXVHKROG¶V HOLJLELOLW\ IRU ),6
3OHDVHVHH$SSHQGL[IRUPRUHGHWDLORQWKHVHSD\PHQWV
40
R7454 Budget Standards
28/9/05
12:57 PM
Page 41
DQG%6&)$LVGHWHUPLQHG7KHVHFRQGVFHQDULRLQFOXGHVRQHDGXOWZRUNLQJIXOOWLPHRQWKH
10:DQGDVHFRQGDGXOWZRUNLQJSDUWWLPHRQWKH10:(OLJLELOLW\IRU),6DQG%6&)$LV
DJDLQGHWHUPLQHGE\PHDQVWHVW&KLOG%HQHILWZDVLQFOXGHGLQERWKVFHQDULRV7KHHOLJLELOLW\
IRU D PHGLFDO FDUG LV DOVR FDOFXODWHG 7KH WKLUG VFHQDULR IRU WKLV KRXVHKROG W\SH H[DPLQHV
LQFRPHIURP8QHPSOR\PHQW%HQHILW7KHUHDUHWKUHHVFHQDULRVIRUWKHSHQVLRQHUFRXSOH7KH
ILUVW LV WKH QRQFRQWULEXWRU\ ROG DJH SHQVLRQ 7KH VHFRQG XVHV WKH FRQWULEXWRU\ UDWH RI
SD\PHQW%RWKLQFOXGHDTXDOLILHGDGXOWGHSHQGHQWDOORZDQFH7KHWKLUGVFHQDULRWDNHVLQFRPH
IURP D SULYDWH SHQVLRQ LQWR DFFRXQW (OLJLELOLW\ IRU WKH KRXVHKROG EHQHILWV SDFNDJH DQG WKH
IXHODOORZDQFHLVGHWHUPLQHGLQHDFKLQVWDQFH
$GGLWLRQDO$VVXPSWLRQVIRU+RXVHKROG7\SHV
,WLVQHFHVVDU\WRQRWHWKDWLQDGGLWLRQWRWKHDVVXPSWLRQVPDGHUHJDUGLQJWKHLQFRPHRIWKH
KRXVHKROGV WKH SUHVHQW VWXG\ PDNHV WKUHH FUXFLDO DVVXPSWLRQV DERXW WKH WKUHH KRXVHKROG
W\SHV
œ 7KHILUVWDVVXPSWLRQFRQFHUQVWKHKHDOWKRIWKHPHPEHUVRIHDFKKRXVHKROG,WLVDVVXPHG
WKDWWKH\DUHLQJRRGKHDOWKDQGGRQRWUHTXLUHVSHFLILFWUHDWPHQWRUPHGLFDWLRQ
œ 7KH VHFRQG DVVXPSWLRQ GHDOV ZLWK ORDQV DQG GHEWV ,W LV DVVXPHG WKDW QRQH RI WKH
KRXVHKROGVLVLQDSRVLWLRQRIEHLQJREOLJHGWRPDNHUHSD\PHQWVRQORDQVRUGHEWV
œ 7KHWKLUGFRQFHUQVKRXVLQJ,WLVDVVXPHGWKDWWKHKRXVLQJLQHDFKFDVHLVRIDQDFFHSWDEOH
VWDQGDUGPHHWLQJDOOKHDOWKVDIHW\DQGILUHUHJXODWLRQV
0HWKRGVRIYDOLGDWLRQ
,QRUGHUWRYDOLGDWHWKHDSSOLFDWLRQ RI %ULWLVK /&$ EXGJHWVWDQGDUGVWRWKH ,ULVKVLWXDWLRQ LW
ZDV QHFHVVDU\ WR HQJDJH ZLWK D QXPEHU RI NH\ DFWRUV 7KUHH JURXSV ZHUH HVWDEOLVKHG WR
PD[LPLVHWKHUHOLDELOLW\RIWKHUHVHDUFKDUHVHDUFKDGYLVRU\FRPPLWWHHDQH[SHUWJURXSDQGD
QXPEHURIORZLQFRPHGLVFXVVLRQDQGIRFXVJURXSV(DFKRIWKHVHZLOOEHGHVFULEHGLQWHUPV
RIWKHLUFRPSRVLWLRQDQGWKHWDVNVWKH\FDUULHGRXW
5HVHDUFK$GYLVRU\&RPPLWWHH
$ UHVHDUFK DGYLVRU\ FRPPLWWHH FRPSULVHG RI WZHOYH PHPEHUV 7DEOH GRFXPHQWV WKH
RUJDQLVDWLRQVZKLFKZHUHUHSUHVHQWHGRQWKHFRPPLWWHH
41
R7454 Budget Standards
28/9/05
12:57 PM
Page 42
7DEOH2UJDQLVDWLRQVUHSUHVHQWHGRQWKH5HVHDUFK$GYLVRU\&RPPLWWHH
1DPH RI RUJDQLVDWLRQ ± QXPEHU RI UHSUHVHQWDWLYHV RQ
FRPPLWWHH
9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH936-
&RPEDW3RYHUW\$JHQF\&3$
6RFLHW\RI6DLQW9LQFHQWGH3DXO693
2QH3DUHQW([FKDQJHDQG1HWZRUN23(1
(QG&KLOG3RYHUW\&RDOLWLRQ(&3&
$JH$FWLRQ,UHODQG
1DWLRQDO&RXQFLOIRU$JHLQJDQG2OGHU3HRSOH1&$23
,ULVK1DWLRQDO2UJDQLVDWLRQIRUWKH8QHPSOR\HG,128
1DWLRQDO:RPHQ¶V&RXQFLORI,UHODQG1:&,
'HSDUWPHQWRI(FRQRPLFV7ULQLW\&ROOHJH'XEOLQ
7KH UHVHDUFK ZDV IXQGHG E\ WKH &RPEDW 3RYHUW\ $JHQF\ &3$ DQG WKH 6RFLHW\ RI 6DLQW
9LQFHQW GH 3DXO 693 %RWK RI WKHVH RUJDQLVDWLRQV DUH LQYROYHG LQ WKH DUHD RI SRYHUW\
UHVHDUFKDQGWKHLULQSXWLVVHHQWREHSLYRWDOWRWKLVVWXG\&3$LVDVWDWXWRU\DGYLVRU\ERG\
ZLWKWKHUHPLWWRDGYLVHWKHJRYHUQPHQWRQDOODVSHFWVRISROLF\SHUWDLQLQJWRSRYHUW\693LV
DYROXQWDU\RUJDQLVDWLRQZRUNLQJDWWKHOHYHORIVHUYLFHDQGSROLF\IRUPDUJLQDOLVHGSHRSOHLQ
VRFLHW\
7KHUHVHDUFKDGYLVRU\FRPPLWWHHPHWDSSUR[LPDWHO\RQFHDPRQWKIURP$SULOWR6HSWHPEHU
ZLWK WKH SULPDU\ IXQFWLRQ WR DGYLVH DQG LQIRUP WKH UHVHDUFKHUV IURP WKHLU DUHDV RI
H[SHUWLVH LQFOXGLQJ VSHFLILF DGYLFH LQ DUHDV VXFK DV SULFLQJ DQG WKH ORFDWLRQ RI DSSURSULDWH
VKRSV IRU SULFLQJ WKH XQGHUO\LQJ FRQFHSWV RI WKH UHVHDUFK DQG LVVXHV SHUWDLQLQJ WR FXUUHQW
UHVHDUFKEHLQJXQGHUWDNHQLQWKLVDUHD
([SHUW*URXS
,Q RUGHU WR YDOLGDWH WKH UHVHDUFK SURFHVV H[SHUW DGYLFH ZDV REWDLQHG IURP WKH )%8 DW WKH
8QLYHUVLW\RI<RUNRQXQGHUWDNLQJEXGJHWVWDQGDUGVUHVHDUFK,QDGGLWLRQWRWKLVH[SHUWVZHUH
FRQVXOWHGLQRUGHUWRHVWDEOLVK,ULVKQRUPVSDUWLFXODUO\LQUHODWLRQWRKRXVLQJDQGIXHO
:LWK UHJDUG WR KRXVLQJ WZR RUJDQLVDWLRQV ZHUH FRQWDFWHG WKH ,ULVK &RXQFLO IRU 6RFLDO
+RXVLQJ DQG WKH KRXVLQJ VHFWLRQ RI 'XEOLQ &LW\ &RXQFLO 7KHVH RUJDQLVDWLRQV SURYLGHG XV
42
R7454 Budget Standards
28/9/05
12:57 PM
Page 43
ZLWKGHWDLOVDVWRKRXVHKROGW\SHVDFFRPPRGDWHGE\WKH&LW\&RXQFLODQGWKHPHWKRGXVHGLQ
WKHFDOFXODWLRQRIUHQWSD\PHQWVIRUWKHVSHFLILFKRXVHKROGV
$VSUHYLRXVO\RXWOLQHGLQWKHUHYLHZRIUHOHYDQWOLWHUDWXUHUHFHQWUHVHDUFKSXEOLVKHGLQ,UHODQG
+HDO\ 6XVWDLQDEOH (QHUJ\ ,UHODQG LQGLFDWHV D KLJK LQFLGHQFH RI IXHO SRYHUW\
DPRQJVWORZLQFRPHKRXVHKROGVLQSDUWLFXODUORQHSDUHQWVDQGROGHUSHRSOH,QRUGHUWRDGDSW
WKHIXHOEXGJHWDFFXUDWHO\LWZDVQHFHVVDU\WRVHHNDGYLFHIURPDQH[SHUWLQWKHIXHOSRYHUW\
DUHD,QDGGLWLRQWRWKLVDIXUWKHUEUHDNGRZQRIGDWDIURPWKH+RXVHKROG%XGJHW6XUYH\ZDV
SURYLGHGE\WKH&HQWUDO6WDWLVWLFV2IILFHLQUHODWLRQWRIXHODQGOLJKW
/RZ,QFRPH'LVFXVVLRQ)RFXV*URXSV
:LWK WKH DVVLVWDQFH RI YROXQWDU\ RUJDQLVDWLRQV IRFXV JURXSV ZHUH RUJDQLVHG IRU HDFK
KRXVHKROGW\SH0HPEHUVRIWKHORQHSDUHQWDQGWZRFKLOGUHQIRFXVJURXSOLYHGLQ&UXPOLQ
&KHUU\ 2UFKDUG DQG .LOOLQDUGHQ 7KH WZR SDUHQW DQG FKLOGUHQ IRFXV JURXS ZHUH IURP
%DOO\IHUPRW DQG .LOOLQDUGHQ DQG PHPEHUV RI WKH SHQVLRQHU FRXSOH IRFXV JURXS OLYHG LQ
3KLEVERUR &KHUU\ 2UFKDUG DQG 6WLOORUJDQ 7KH LQFRPH RI WKH GLVFXVVLRQ JURXSV ZDV DV
IROORZV
/RQHSDUHQWZLWKFKLOGUHQUDQJLQJIURP¼WR¼SHUZHHN
7ZRSDUHQWZLWKFKLOGUHQUDQJLQJIURP¼WR¼SHUZHHN
3HQVLRQHUFRXSOHUDQJLQJIURP¼WR¼SHUZHHN
$OLPLWHGDWWHPSWZDVPDGHLQWKHSUHYLRXVVWXG\E\WKH936-2QH/RQJ6WUXJJOH±$6WXG\
RI/RZ,QFRPH)DPLOLHV±WRDSSO\WKH)%8/&$EXGJHWVWRWKH,ULVKVLWXDWLRQ7KH
DWWHPSWZDVOLPLWHGWRIRRGSHUVRQDOFDUHDQGKRXVHKROGJRRGVEXGJHWV,WZDVQRWHGDWWKH
WLPH WKDW WKH GLVFXVVLRQ JURXSV LQFOXGHG LQ WKH VWXG\ FRPSRVHG RI ORQH SDUHQW
KRXVHKROGVVDZQRQHHGWRFKDQJHWKHFRQWHQWVRIWKHEXGJHWVEH\RQGDGGLQJDQLWHPWRWKH
IRRGEXGJHWDQGGHFUHDVLQJWKHOLIHVSDQRIVRPHRIWKHKRXVHKROGLWHPV,QWKHOLJKWRIWKLV
ILQGLQJLWZDVVXUPLVHGWKDWIRUWKHPRVWSDUWWKHIRFXVJURXSVIRUWKHSUHVHQWVWXG\ZRXOGEH
LQDJUHHPHQWZLWKWKHFRQWHQWRIWKH/&$
'XULQJWKHFRXUVHRIWKHILUVWPHHWLQJZLWKHDFKIRFXVJURXSWLPHZDVGHYRWHGWRH[SODLQLQJ
WKHSXUSRVHRIWKHVWXG\DQGWRHQVXULQJWKDWWKHPHPEHURIWKHIRFXVJURXSXQGHUVWRRGWKH
QDWXUHRIWKH/&$EXGJHWV±WKDWWKHEXGJHWVUHSUHVHQWWKHPLQLPXPQHFHVVDU\WRFRQVWLWXWHD
/&$VWDQGDUGRIOLYLQJ:KLOHPHPEHUVRIWKHGLIIHUHQWIRFXVJURXSVHPSKDVLVHGWKHµWLJKW¶
FKDUDFWHURIWKHEXGJHWVWKH\SURSRVHGUHODWLYHO\IHZFKDQJHVDQGWKHVHZHUHUHVWULFWHGWRWKH
IRRGFORWKLQJDQGKRXVHKROGJRRGVEXGJHWVFKDQJHVRXWRIDSSUR[LPDWHO\LWHPV,W
43
R7454 Budget Standards
28/9/05
12:57 PM
Page 44
ZDV GHFLGHG WR XVH WKH )%8 EXGJHWV DQG WR UHFRUG VHSDUDWHO\ LQ WKH VHFWLRQ RI WKH UHSRUW
GHDOLQJZLWKUHVXOWVWKHDFWXDOFKDQJHVSURSRVHGE\WKHIRFXVJURXSV
&RVWLQJRI%XGJHWV
7KHSULFLQJRIDOOWKHLWHPVRQWKHEXGJHWVZDVDVXEVWDQWLDOWDVN7KHUHZHUHDSSUR[LPDWHO\
LWHPV ZKLFK KDG WR EH SULFHGUDQJLQJ IURP ODUJH EXGJHWDU\ LWHPV VXFKDV WKH FRVWRI
UHQW DQG FKLOGFDUH WR VPDOOHU LWHPV VXFK DV NLWFKHQZDUH DQG SHUVRQDO DFFHVVRULHV %HIRUH
SULFLQJ FRXOG EHJLQ LW ZDV QHFHVVDU\ WR LGHQWLI\ µORZ FRVW VKRSV¶ XVHG E\ SHRSOH RQ D ORZ
LQFRPH7KLVZDVDFKLHYHGWKURXJKFRQVXOWDWLRQZLWKWKHUHVHDUFKDGYLVRU\FRPPLWWHHDQGWKH
IRFXVJURXSV7KHUHVHDUFKFRPPLWWHHDGYLVHGWKDWSULFLQJWDNHSODFHLQVKRSVZKLFKKDYHWKH
ODUJHVWPDUNHWVKDUHLQDUHWDLO DUHDDQGUHFRPPHQGHG WKH XVH RI VKRSV ZLGHO\ DYDLODEOH DV
RSSRVHGWRORFDOVKRSV7KHIRFXVJURXSVLGHQWLILHGVKRSVZKLFKWKH\ZRXOGXVHRQDUHJXODU
EDVLVDQGZKLFKZHUHHDV\WRDFFHVV7DEOHRXWOLQHVVRPHRIWKHVKRSVXVHGIRUWKHSXUSRVH
RIWKHVWXG\
7DEOH±6KRSVXVHGIRUSULFLQJRIEXGJHWLWHPV
%XGJHWFRPSRQHQW
6KRSVXVHG
)RRG
7HVFR
&ORWKHV
'XQQHV6WRUHV*XLQH\V
+RXVHKROGJRRGVDQGVHUYLFHV
'XQQHV 6WRUHV 5RFKHV 6WRUHV 'HV .HOO\
&DUSHWV %DUJDLQ 7RZQ 3RXQG :RUOG
:RRGLHV',<$UJRV(6%6KRS(OHFWULF
/HLVXUHJRRGVDQGVHUYLFHV
(6%6KRS(OHFWULF6P\WK¶V7R\V(DVRQV
7UDQVSRUW
'XEOLQ%XV%XV(LUHDQQ
+RXVLQJ
'XEOLQ&LW\&RXQFLO
)XHO
(6%%RUG*DV
3HUVRQDO&DUH
7HVFR5RFKHV6WRUHV
$ SULFLQJ JURXS ZDV HVWDEOLVKHG WR XQGHUWDNH WKH SULFLQJ RI DOO WKH LWHPV 7KLV JURXS ZDV
PDGHXSRIWKHWKUHH936-UHVHDUFKFRPPLWWHHPHPEHUVDQGVWDIIDQGYROXQWHHUVRIWKH936-
$OOSULFLQJZLWKWKHH[FHSWLRQRIZLQWHULWHPVWRRNSODFHLQWKHPRQWKRI-XQH:KLOHWKLVLV
DWUDGLWLRQDOPRQWKIRUVDOHVQRVDOHSULFHVZHUHXVHGLQWKHFRVWLQJRIWKHEXGJHWV$VZLWK
WKHSULFLQJFDUULHGRXWE\WKH)DPLO\%XGJHW8QLWVHFRQGKDQGVKRSVZHUHQRWXVHG6RPH
LWHPVZHUHSULFHGLQVKRSVVXFKDV3RXQG:RUOGKRZHYHUWKLVZDVRQO\IRUDVPDOOTXDQWLW\
RILWHPVDVVWRFNLQVXFKVKRSVWHQGVWREHOLPLWHG$OOWKHVKRSVXVHGZHUHDFFHVVLEOHWRWKH
KRXVHKROGW\SHVDQGWKHKRXVLQJORFDWLRQLH3KLEVERURDQG%DOO\IHUPRW
44
R7454 Budget Standards
28/9/05
12:57 PM
Page 45
3ULFHVRILWHPVVXFKDVSHWURO79OLFHQFHVDQGVKRHUHSDLUVDUHVRXUFHGLQRWKHUDSSURSULDWH
SODFHV7KHSULFLQJEDVHDQGVRXUFHDUHUHODWHGWRWKHQDWXUHRIWKHLWHPDQGGRQRWQHHGDQ
H[SODQDWLRQHJEUHDGKDLUFXWVZLQGRZFOHDQLQJ)RUWKHPRVWSDUWWKHVRXUFHRIWKHSULFH
ILJXUHIRUWKHLWHPVLQWKH/&$EXGJHWZKHQDSSOLHGLQWKHSUHVHQWVWXG\GRQRWUHTXLUHDQ
H[SODQDWLRQ+RZHYHUWKHUDWLRQDOHIRUWKHSULFHJLYHQIRUFKLOGFDUHQHHGVDEULHIH[SODQDWLRQ
7KHUHDUHWKUHHNLQGRIFKLOGFDUHVHUYLFHVLQWKH%DOO\IHUPRWDUHD7KHDOPRVWIXOO\VXEVLGLVHG
VHUYLFHE\WKH+HDOWK%RDUGFRVWVDVOLWWOHDV¼IRUKDOIGD\VDZHHN7KHFRVWRISDUWLDOO\
VXEVLGLVHGVHUYLFHVE\FRPPXQLW\RUVWDWXWRU\RUJDQLVDWLRQVDYHUDJH¼SHUZHHNIRUIXOO
WLPHFDUH7KHFRVWVRISULYDWHVHUYLFHVUDQJHIURP¼WR¼IRUSUHVFKRROFKLOGUHQ7KH
DYHUDJH FRVW RIDIWHUVFKRRO FDUH LV ¼ %HFDXVH RI WKH SUREOHP ZLWK ZDLWLQJ OLVWV LW ZDV
GHFLGHGWKDWWRUHDOLVWLFDOO\SULFHFKLOGFDUHLWZRXOGEHQHFHVVDU\WRDGRSWSULYDWHFKLOGFDUH
UDWHV
%XGJHW&RPSRQHQWV
7KH IROORZLQJ LV D EULHI GHVFULSWLRQ RI WKH FRQVWUXFWLRQ RI HDFK RI WKH HLJKW µ/RZ &RVW EXW
$FFHSWDEOH¶EXGJHWFRPSRQHQWVDVFRQVWUXFWHGE\WKH)%8'LIIHUHQFHVLQWKH
,ULVK KHDOWK DQG KRXVLQJ V\VWHPV PHDQW WKDW GLIIHUHQW EXGJHWV KDG WR EH FRQVWUXFWHG WR
GHWHUPLQH/&$FRVWVIRUKHDOWKFDUHDQGKRXVLQJ,WZDVQRWIHDVLEOHWRDSSO\WKH)%8PHWKRG
RIFRQVWUXFWLQJWKHIXHOEXGJHWWRWKHFXUUHQWVWXG\GLVFXVVLRQRQWKLVFRPSRQHQWLVFRQWDLQHG
LQ WKH UHVXOWV VHFWLRQ 7KH RYHUDOO ZHHNO\ FRVW RI WKH EXGJHW LV FDOFXODWHG E\ DVVLJQLQJ D
OLIHVSDQXVHWRWKHLWHPVWKHUHE\DOORZLQJDFRVWSHU\HDUDQGDFRVWSHUZHHNIRUWKHLWHPV
)RUH[DPSOHDQLWHPFRVWLQJ¼ZLWKDOLIHWLPHRI\HDUVZRXOGFRVW¼SHU\HDURU¼
SHU ZHHN ,Q WKH FRQVWUXFWLRQ RI /&$ EXGJHWVWKH )%8 LQFOXGHG LWHPV WKDW PRUH WKDQ
RIWKHSRSXODWLRQKDYHDVSUHVHQWHGLQWKHKRXVHKROGEXGJHW6HH$SSHQGL[±IRUWKH
FRQWHQWVRIWKHHLJKW/&$EXGJHWV
)RRG
7KHFRQVWUXFWLRQRIWKLVEXGJHWE\WKH)%8ZDVEDVHGRQERWKEHKDYLRXUDOGDWDDQGLQIRUPHG
QRUPDWLYHMXGJHPHQWV0RUHVSHFLILFDOO\3DUNHURXWOLQHVWKDWWKHPDLQDLPRIWKHIRRG
EXGJHWLVWRSURGXFHIRRGEDVNHWVZKLFK³UHSUHVHQWDSDWWHUQRIFRQVXPSWLRQFKDUDFWHULVWLF
RIKRXVHKROGVOLYLQJDWD/&$OHYHOLQWKH8.FRQWDLQDEDODQFHRIIRRGVZKLFKZLOOSURPRWH
VKRUWWHUP DQG ORQJWHUP KHDOWK LQ ERWK DGXOWV DQG FKLOGUHQ EH EDVHG RQ IRRGV WKDW DUH
SDODWDEOHDQGZLGHO\DYDLODEOHDWORZSULFHV´3DUNHU
'HFLVLRQVUHJDUGLQJWKHSULFHORFDWLRQIRUWKHVHLWHPVZHUHWDNHQLQDWKHPDQQHUDOUHDG\GHVFULEHG
45
R7454 Budget Standards
28/9/05
12:57 PM
Page 46
7KHZHHNO\EDVNHWRIIRRGLWHPVDQGWKHPHQXVZHUHGHYLVHGXVLQJWKHIROORZLQJVHYHQVWHS
SURFHVV
6WHSRQH'HILQHWKHIRRGSXUFKDVLQJSDWWHUQVRIKRXVHKROGVXVLQJ1DWLRQDO)RRG6XUYH\'DWD
IRUWKH8QLWHG.LQJGRP7KHSDWWHUQRIIRRGSXUFKDVHVLQ,UHODQGPD\YDU\LQSDUWLFXODUGHWDLO
IURP WKDW RI WKH 8QLWHG .LQJGRP 'LVFXVVLRQ ZLWK WKH IRFXV JURXS VKRZHG WKDW LQ JHQHUDO
IRRGFRQVXPSWLRQE\WKHSRSXODWLRQRI,UHODQGLVYHU\VLPLODUWRWKDWRIWKHSRSXODWLRQRIWKH
8QLWHG .LQJGRP 7KH EDVNHW RI IRRG DQG PHQXV SUHVHQWHG ZHUH IRXQG WR EH JHQHUDOO\
DFFHSWDEOHWRWKHIRFXVJURXSVLQ,UHODQG$IHZFKDQJHVZHUHVXJJHVWHGWKHLPSOLFDWLRQVRI
WKHVHFKDQJHVZLOOEHGLVFXVVHGODWHU
6WHSWZR&DOFXODWHWKHDGHTXDF\RIWKHGLHWLQWHUPVRI'LHWDU\5HIHUHQFH9DOXHV'59
6WHS WKUHH $GMXVW WKH IRRG SXUFKDVLQJ SURILOHV WR EULQJ WKHP LQ OLQH ZLWK WKH '59 DQG
+HDOWK\(DWLQJ*XLGHOLQHV7KHJXLGHOLQHVDUHDVIROORZV
œ RUOHVVRIGLHWDU\HQHUJ\VXSSOLHGE\IDW
œ DSRO\XQVDWXUDWHGVDWXUDWHGIDWUDWLRJUHDWHUWKDQ
œ QRQPLON H[WULQVLF VXJDU PDLQO\ VXFURVH WR SURYLGH QRW PRUH WKDQ RI
GLHWDU\HQHUJ\
œ GLHWDU\ILEUHQRQVWDUFKSRO\VDFFKDULGH>163@LQWDNHDWOHDVWJGD\LQDGXOWV
DQGSURUDWDUHODWHGWRHQHUJ\LQWDNHLQFKLOGUHQ
œ HQHUJ\IURPFDUERK\GUDWHDSSUR[LPDWHO\
œ DWOHDVWILYHSRUWLRQVRIIUXLWDQGYHJHWDEOHVRWKHUWKDQSRWDWRHVSHUSHUVRQSHU
GD\
œ WKHWRWDO GLHW LQFOXGLQJ WKDW SXUFKDVHG LQ WKH KRPH DQG VZHHWV VRIW GULQNV DQG
IRRG SXUFKDVHG DQG HDWHQ DZD\ IURP KRPH WR SURYLGH RI WKH '59 IRU
HQHUJ\)RUEXGJHWVWKDWLQFOXGHDOFRKROWKHHQHUJ\FRQWULEXWLRQIURPDOFRKROLV
WDNHQLQWRDFFRXQW
6WHSIRXU$GMXVWWKHTXDQWLW\RIIRRGSXUFKDVHGWRUHIOHFWDGLHWWKDWSURYLGHV RIWKH
'59IRUHQHUJ\DQGUHDVVHVVWKHDGHTXDF\RIWKHGLHW5HSHDW VWHSV WKUHH DQGIRXU XQWLO DQ
DGHTXDWHDQGKHDOWK\IRRGSURILOHLVREWDLQHG
6WHSILYH&RQVWUXFWDEDVNHWRILWHPVLQSXUFKDVDEOHTXDQWLWLHVVXFKWKDWWKHQXWULHQWYDOXHV
DUHHTXDOWRWKRVHLQVWHSIRXU
6WHSVL[&RVWWKHEDVNHW
46
R7454 Budget Standards
28/9/05
12:57 PM
Page 47
6WHSVHYHQ&RQVWUXFWPHQXVWKDWXWLOLVHWKHLWHPVLQWKHIRRGEDVNHW$OORZIRUPHDOVDZD\
IURPKRPHDQGDOORZIRUWKHSUHVHQFHRIYLVLWRUV
&ORWKLQJ
7KHFORWKLQJEXGJHWZDVHVWDEOLVKHGE\WKH)%8XVLQJLQIRUPHGQRUPDWLYHMXGJHPHQWVZLWK
UHJDUGWRWKHW\SHDQGTXDQWLW\RIFORWKHVQHHGHGIRUWKHGLIIHUHQWIDPLO\W\SHV7KHSULPDU\
SXUSRVHRIWKH/&$FORWKLQJVWDQGDUGLVWKDW³LWLQFOXGHVFORWKLQJRIVXIILFLHQWTXDQWLW\DQG
TXDOLW\IRULWVZHDUHUVWRIHHOFRPIRUWDEOHLQDOOZHDWKHUVDQGWREHDEOHWRSDUWLFLSDWHLQZRUN
DQG OHLVXUH DFWLYLWLHV´ 3DUNHU 7KH SULFH RI WKH EXGJHW LV LQIOXHQFHG E\ WKH
OLIHVSDQTXDQWLW\SULFHDQGTXDOLW\RIWKHJDUPHQWV
&DOFXODWLQJ FORWKLQJ OLIHVSDQV LV SUREOHPDWLF GXH WR WKH VXEMHFWLYH QDWXUH RI UHWDLQLQJ ROG
FORWKHV HJ WKH IXQFWLRQ RI WKH JDUPHQW WKH IUHTXHQF\ RI XVH ZDVKLQJ IUHTXHQF\ HWF
/LIHVSDQVZHUHHVWLPDWHGE\WDNLQJWKHVHFRPSRQHQWVLQWRFRQVLGHUDWLRQLQFRQMXQFWLRQZLWK
WKH OLIHVSDQV DOORFDWHG LQ SUHYLRXV EXGJHW VWDQGDUG UHVHDUFK 7KH TXDQWLW\ RI HDFK LWHP LV
DIIHFWHG E\ WKH OLIHVW\OH RI WKH LQGLYLGXDO DJH RI WKH ZHDUHU HWF )RU WKH SXUSRVH RI /&$
EXGJHWVWKH)%8XVHVEHVWVHOOLQJDQGHFRQRP\OLQHV
)RUWKHSXUSRVHRIWKHFXUUHQWVWXG\WKHFORWKLQJEXGJHWVZHUHDSSOLHGWRWKH,ULVKVLWXDWLRQ
7KLV LQYROYHG XVLQJ DOO LWHPV XVHG LQ WKH )%8 UHVHDUFK DQG WKH TXDQWLWLHV DQG OLIHVSDQV
DVVLJQHGWRWKHP$OOLWHPVLQWKHEXGJHWZHUHFRVWHGLQORZFRVWFORWKLQJVKRSV
3HUVRQDOFDUH
7KH0RGHVWEXW$GHTXDWHSHUVRQDOFDUHEXGJHWZDVGHYHORSHGIURPWKHSRLQWRISURPRWLQJ
³D VWDQGDUG RI OLYLQJ WKDW ZLOO SURPRWH SK\VLFDO DQG SV\FKRORJLFDO ZHOOEHLQJ DQG HQDEOH
SHRSOHWRSDUWLFLSDWHLQWKHVRFLDOOLIHRIWKHLUFRPPXQLWLHV´<XLQ%UDGVKDZ
<XUHIHUVWRWKH:RUOG+HDOWK2UJDQLVDWLRQ¶V:+2GHILQLWLRQRIKHDOWKZKLFKVHHV
KHDOWKDVEHLQJ³DVWDWHRIFRPSOHWHSK\VLFDOPHQWDODQGVRFLDOZHOOEHLQJDQGQRWPHUHO\WKH
DEVHQFHRIGLVHDVHRULQILUPLW\´8QLRQRI,QWHUQDWLRQDO$VVRFLDWLRQ7KH0%$
SHUVRQDO FDUH EXGJHW LV GHVLJQHG WR PDLQWDLQ³D OHYHO RI SK\VLFDO DQG SV\FKRORJLFDO KHDOWK
VXFKWKDWSHRSOHFDQIXOO\SDUWLFLSDWHLQVRFLHW\´<XLQ%UDGVKDZ$WWKH/&$
OHYHOWKHREMHFWLYHVUHPDLQWKHVDPHEXWWKHEXGJHWLVFRVWHGDWDORZFRVWOHYHO7KHPDLQ
HOHPHQWVRIWKHSHUVRQDOFDUHEXGJHWDUHKHDOWKFDUHLQFOXGLQJVHUYLFHVSURYLGHGE\GRFWRUV
SKDUPDFLVWV GHQWLVWV RSWLFLDQV DQG RWKHU KHDOWK SURIHVVLRQDOV SHUVRQDO K\JLHQH SHUVRQDO
DFFHVVRULHVDQGFRVPHWLFV
47
R7454 Budget Standards
28/9/05
12:57 PM
Page 48
+HDOWKFDUH
7KH+HDOWK&DUHV\VWHPLQWKH8.GLIIHUVIURPWKDWLQ,UHODQG,WZDVWKHUHIRUHQHFHVVDU\WR
HVWDEOLVK D KHDOWKFDUH EXGJHW ZLWK UHIHUHQFH WR WKH ,ULVK VLWXDWLRQ :KLOH RQH RI WKH
DVVXPSWLRQV UHODWHG WR WKH FKRLFH RI KRXVHKROGV GHDOW ZLWK KHDOWK ± µLW LV DVVXPHG WKDW WKH
KRXVHKROGVDUHLQJRRGKHDOWKDQGGRQRWUHTXLUHVSHFLILFWUHDWPHQWRUPHGLFDWLRQ¶HJIRU
DVWKPDGLDEHWHVDUWKULWLV±LWZDVUHFRJQLVHGWKDWHYHQKHDOWK\KRXVHKROGVGRQHHGWRYLVLW
GRFWRUVGHQWLVWDQGRSWLFLDQV7KHKHDOWKFDUHEXGJHWGHYLVHGIRUWKLVVWXG\LVEDVHGRQH[SHUW
DGYLFH LQIRUPHG QRUPDWLYH MXGJHPHQWV EHKDYLRXUDO GDWD DQG LQIRUPDWLRQ IURP WKH IRFXV
JURXSV 7KH IUHTXHQF\ RI YLVLWV WR WKH GHQWLVW DQG RSWLFLDQ ZDV GHWHUPLQHG WKURXJK
FRQVXOWDWLRQZLWKSUDFWLWLRQHUVDQGWKHIRFXVJURXSVDQGZLWKUHIHUHQFHWRWKH(65,*3
XWLOLVDWLRQVWXG\+RXVHKROGV¶HOLJLELOLW\IRUDPHGLFDOFDUGLVPHDQVWHVWHG:KHQFDOFXODWLQJ
WKH RYHUDOO EXGJHW HOLJLELOLW\ IRU PHGLFDO FDUG ZDV WDNHQ LQWR DFFRXQW 2YHU WKH FRXQWHU
KHDOWKFDUHLWHPVZHUHFRVWHGLQ,ULVKVKRSV
+RXVHKROGJRRGVDQGVHUYLFHV
7KLVEXGJHWLQFOXGHVDOOWKHKRXVHKROGJRRGVDQGVHUYLFHVQHHGHGWRFDUU\RXWWKHGD\WRGD\
DFWLYLWLHV LQ WKH KRPH ,W LQFOXGHV ³DOO WKH IXUQLWXUH IXUQLVKLQJ DQG KRXVHKROG
HTXLSPHQW«WKHFRVWVRIFOHDQLQJDQGPDLQWDLQLQJHTXLSPHQWIXUQLWXUHDQGFORWKLQJDQGWKH
FRVWV RI GRPHVWLFUHODWHG VHUYLFHV ,W GRHV QRW LQFOXGH OHLVXUH LWHPV RU WKHLU DVVRFLDWHG
VHUYLFHFRVWVQRUKRXVHPDLQWHQDQFHDQGGHFRUDWLRQ´%UDGVKDZ7KHEXGJHWLV
GUDZQ XS WKURXJK WKH XVH RI LQIRUPHG QRUPDWLYH MXGJHPHQWV DQG EHKDYLRXUDO GDWD 7KLV
EXGJHW ³DLPV WR SURYLGH IRU WKH SK\VLFDO VRFLDO DQG DHVWKHWLF QHHGV ZLWKLQ WKH KRPH´
%UDGVKDZ$WD/&$OHYHOWKHOLIHVSDQVRILWHPVDUHVWUHWFKHGRIWHQWREH\RQG
WKHPDQXIDFWXUHUV¶UHFRPPHQGDWLRQ,QDGGLWLRQDOOWKHLWHPVDUHFRVWHGLQWKHµORZHVWSULFH¶
VKRSV
7KH FXUUHQW VWXG\ DSSOLHG WKH LWHPV LQ WKH )%8 KRXVHKROG JRRGV DQG VHUYLFHV EXGJHW E\
SULFLQJ DOO WKH LWHPV LQ ORZ FRVW ,ULVK VKRSV DQG ,ULVK VHUYLFH SURYLGHUV 7KH OLIHWLPHV DQG
TXDQWLWLHVUHPDLQHGWKHVDPHIRUWKH,ULVKVLWXDWLRQ
/HLVXUHJRRGVDQGVHUYLFHV
0F&DEHDQG:DGGLQJWRQLQ%UDGVKDZGHVFULEHWKHXQGHUO\LQJSULQFLSOHRIWKHOHLVXUH
JRRGVDQGVHUYLFHVEXGJHWDVEHLQJ³WRUHSUHVHQWDPRGHORIOHLVXUHWKDWZLOOSURPRWHKHDOWK\
OLYLQJDQGIXOOSDUWLFLSDWLRQ´%UDGVKDZ(VVHQWLDOO\WKHOHLVXUHEXGJHW³VKRXOG
JLYH WKH KRXVHKROGV VFRSH WR SDUWLFLSDWH LQ WKH VRFLDO DQG OHLVXUH DFWLYLWLHV WKDW DUH
FRQVLGHUHGµQRUPDO¶LQWKHVRFLHWLHVRIZKLFKWKH\DUHPHPEHUV´%UDGVKDZ7KH
)%8 VHHV OHLVXUH DV EHLQJ D PDWWHU RI VRFLDO SDUWLFLSDWLRQ DQG QRWHV WKDW ³DFWLYH OHLVXUH
48
R7454 Budget Standards
28/9/05
12:57 PM
Page 49
FRQWULEXWHV WRJRRG KHDOWK DQG PHQWDO DQG VRFLDO ZHOOEHLQJ´ %UDGVKDZ 7KH
EXGJHWLVPDGHXSRIWZRPDLQVHFWLRQVOHLVXUHVHUYLFHVDQGOHLVXUHJRRGV
7KHOHLVXUHEXGJHWLVEXLOWRQWKHQRWLRQWKDW³OHLVXUHKDVDPXOWLSOHRIPHDQLQJVDVZHOODVD
ZLGH VSHFWUXP RI DFWLYLWLHV DQG HQYLURQPHQWV´ .HOO\ TXRWHG LQ %UDGVKDZ :KHQFRQVWUXFWLQJWKHOHLVXUHEXGJHWLPSRUWDQWFRQVLGHUDWLRQZDVJLYHQWRKRZPXFK
IUHHWLPHHDFKLQGLYLGXDOKDVDYDLODEOH7KLVZDVGHWHUPLQHGE\XVLQJEHKDYLRXUDOGDWD7KH
)%8EXGJHWXVHVWKH+HQOH\/HLVXUH7LPH6XUYH\LQRUGHUWRRXWOLQHWKHIUHHWLPHRID
IXOOWLPHZRUNLQJPDQDQGIXOOWLPHZRUNLQJZRPDQWKXVSURYLGLQJDEDVHXSRQZKLFKWKH
EXGJHW FDQ EH FRQVWUXFWHG 7KLV EXGJHW LQFOXGHV LWHPV VXFK DV WR\V ERRNV QHZVSDSHUV
PDJD]LQHVKRXVHKROGJDPHVKREELHVHQWHUWDLQPHQWRXWLQJVDQGKROLGD\V
7KHFXUUHQWUHVHDUFKDSSOLHVWKHOHLVXUH EXGJHW WRWKH ,ULVK VLWXDWLRQ E\ SULFLQJ WKH LWHPV LQ
,ULVKVKRSVDQGVHUYLFHSURYLGHUV
+RXVLQJ
7KHUHDUHWKUHHPDLQHOHPHQWVWRWKHKRXVLQJEXGJHW
œ 3UHSDUDWLRQ RI KRXVLQJ SURILOHV IRU VL[ KRXVHKROG W\SHV LQFOXGLQJ RZQHU
RFFXSLHGDQGUHQWHGWHQXUHV
œ 'HWHUPLQDWLRQ RI PRUWJDJH DUUDQJHPHQWV IRU WKH RZQHU RFFXSLHU IDPLOLHV
ERWKQHZDQGHVWDEOLVKHGRZQHURFFXSLHU
œ 6SHFLILFDWLRQRIWKHµDGGLWLRQDOKRXVLQJ¶HOHPHQWRIWKHEXGJHW
%UDGVKDZ
'DWDIURPWKH&HQWUDO6WDWLVWLFV2IILFH&62DQG'XEOLQ&LW\&RXQFLOKHOSHGWRGHWHUPLQH
WKH FKRLFH RI KRXVLQJ IRU HDFK RI WKH KRXVHKROG W\SHV /RFDO $XWKRULWLHV SURYLGH
DFFRPPRGDWLRQ IRU ORQH SDUHQW IDPLOLHV ZLWK WZR FKLOGUHQ DQG IRU WZR SDUHQW
IDPLOLHVZLWKWZRFKLOGUHQWKH\RXQJHURIZKRPZDVDIRXU\HDUROGLQHDFKKRXVHKROGW\SH
7KH/LYLQJLQ,UHODQG6XUYH\QRWHVWKDWSHUFHQWRIWKRVHDJHGEHWZHHQDQG
\HDUVDUHRZQHURFFXSLHUV2IWKLVILJXUHSHUFHQWGRQRWKDYHDPRUWJDJH)DKH\HWDO
7KHUHQWIRUORFDODXWKRULW\KRXVLQJIRUIDPLOLHVZLWKFKLOGUHQLVFDOFXODWHGDWRI
WKHLULQFRPH&RQVLGHUDWLRQZLOOEHJLYHQWRWKHFRVWLPSOLFDWLRQVIRUWZRSDUHQWIDPLOLHVRI
SDUWLFLSDWLRQLQWKHORFDODXWKRULW\WHQDQWSXUFKDVHVFKHPH$FFRUGLQJWRWKH&62WKHUHDUH
WZRSDUHQWDQGWZRFKLOGUHQKRXVHKROGVSDUWLFLSDWLQJLQVXFKVFKHPHV7KHUHDUHQRUHQW
RUPRUWJDJHSD\PHQWVIRUWKHSHQVLRQHUFRXSOH7KHRQO\RWKHUKRXVLQJFRVWVDSDUWIURPUHQW
RUPRUWJDJHUHODWHWRKRXVHLQVXUDQFHKRXVHPDLQWHQDQFHDQGZDVWHPDQDJHPHQWIHH6HH
ORFDWLRQRIKRXVHKROGVSDJHIRUIXUWKHUGHWDLOVRQKRXVLQJ
49
R7454 Budget Standards
28/9/05
12:57 PM
Page 50
7KHKRXVLQJSURILOHVIRUWKLVUHVHDUFKZHUHDVIROORZV
œ 3HQVLRQHUFRXSOH±2ZQHURFFXSLHGWHUUDFHKRXVHLQ3KLEVERUREXLOW\HDUV
$JRF5HIXUELVKHG\HDUVDJR*DVFHQWUDOKHDWLQJDQGFRRNLQJIDFLOLWLHV5RRI
LQVXODWHGZLWKILEUHJODVV*URXQGIORRU[IHHW
œ 7ZRSDUHQWDQGWZRFKLOGUHQORQHPRWKHUDQGWZRFKLOGUHQ±ORFDODXWKRULW\UHQWHGKRXVH
LQ%DOO\IHUPRWEXLOW\HDUVDJRF5HIXUELVKHGWRPHHWLQVXODWLRQDQGKHDOWKDQG
VDIHW\VWDQGDUGVLQ5RRILQVXODWHGZLWK5RFNZRRG*DVFHQWUDOKHDWLQJDQGFRRNLQJ
IDFLOLWLHV*URXQGIORRU[IHHW
)XHO
7KH )%8 IXHO EXGJHW LV EDVHG RQ WKH W\SH RI KRXVH ZKLFK DFFRPPRGDWHV HDFK RI WKH
KRXVHKROGV7KHGLPHQVLRQVRIWKHKRXVHDUHFHQWUDOWRWKHFDOFXODWLRQRIWKHIXHOEXGJHWDV
DUH WKH OLIHVW\OHV RI WKH KRXVHKROGV ³7KH /&$ IXHO EXGJHW XVHV D FRPSXWHU PRGHO FDOOHG
%5('(0WRFDOFXODWHIXHOFRQVXPSWLRQ7KHQXPEHURIGD\VLQWKH\HDUIRUZKLFKKHDWLQJLV
UHTXLUHG LV GHWHUPLQHG ZLWKLQ WKH %5('(0 PRGHO XVLQJ WKH VWDQGDUG µGHJUHH GD\¶
FDOFXODWLRQV 7KHVH FRPSDUH WKH RXWVLGH WHPSHUDWXUH ZLWK D EDVHOLQH WHPSHUDWXUH DQG RQ
GD\V ZKHQ WKH RXWVLGH WHPSHUDWXUH IDOOV EHORZ WKH EDVHOLQH WKH KHDWLQJ V\VWHP UDLVHV WKH
LQWHUQDOWHPSHUDWXUHWRWKHGHPDQGWHPSHUDWXUH´3DUNHU7KHFRQVWUXFWLRQRIWKH
EXGJHW XVLQJ WKLV PHWKRG ZDV EH\RQG WKH VFRSH RI WKLV VWXG\ +RZHYHU DVVLVWDQFH ZDV
REWDLQHG IURP WKH )%8 LQ RUGHU WR FRQVWUXFW WKH EXGJHW DFFXUDWHO\ DQG WKH FRQVWUXFWLRQ RI
ZKLFKLVRXWOLQHGEHORZ
,Q (QJODQG 1RUWKHUQ ,UHODQG DQG :DOHV UXQQLQJ FRVWV IRU KRXVLQJ DUH QRUPDOO\ FDOFXODWHG
XVLQJ %5('(0 D GRPHVWLF HQHUJ\ PRGHO GHYHORSHG E\ WKH %XLOGLQJ 5HVHDUFK
(VWDEOLVKPHQW,Q,UHODQGWKHPRGHOZDVDGDSWHGDVWKH,ULVK+RPH(QHUJ\5DWLQJ+(5LQ
FROODERUDWLRQ ZLWK 1DWLRQDO (QHUJ\ 6HUYLFHV IURP 0LOWRQ.H\QHV7KH 6$3 UDWLQJ XVHG IRU
%XLOGLQJ5HJXODWLRQVDOVRXVHVDYHUVLRQRI%5('(0
7KH ,ULVK +HDW (QHUJ\ 5DWLQJ LV WKH SXEOLVKHG PHWKRG IRU DVVHVVLQJ FRPSOLDQFH ZLWK
%XLOGLQJ5HJXODWLRQVLQ,UHODQGDQGLVEDVHGRQDVLPLODUFDOFXODWLRQPHWKRGWRWKH6$37KLV
HVWLPDWHV WKH VSDFH DQG ZDWHU HQHUJ\ XWLOLVLQJ DQ DVVXPHG KHDWLQJ SDWWHUQ DQG D QXPEHU RI
RFFXSDQWVEDVHGRQWKHWRWDOIORRUDUHD7KHDVVXPSWLRQVIRUQRQVSDFHKHDWLQJHQHUJ\XVHDUH
VLPLODULQWKH6$3DQG+(5EXWDUHORZHUIRUOLJKWVDQGDSSOLDQFHVLQWKH,ULVKFDOFXODWLRQ
:HDUHJUDWHIXOWR'U%LOO:LONLQVRQ'LUHFWRURI(QHUJ\$XGLWIRUKLVFRPPHQWDU\RQWKH
PHWKRGRORJ\HPSOR\HGLQWKHFRQVWUXFWLRQRIWKHIXHOEXGJHW
50
R7454 Budget Standards
28/9/05
12:57 PM
Page 51
,QWKHODWHVWYHUVLRQRIWKH%5('(0FDOFXODWLRQWKHXVHRIOLJKWVDQGDSSOLDQFHVKDVEHHQ
LQFUHDVHGW\SLFDOO\DURXQGIRUKRXVHVRIDYHUDJHVL]H,QRXUFDOFXODWLRQVZHKDYHXVHG
WKH %5('(0 FDOFXODWLRQ EXW DGMXVWHG WKH ZDWHU KHDWLQJ DQG HOHFWULFLW\ FRQVXPSWLRQ
ILJXUHVVRDVWREHWKHVDPHDVHVWLPDWHVLQWKH+(5
7KHDUHDVRIZDOOVIORRUVDQGDWWLFVORIWVZHUHFDOFXODWHGIURPWKHGLPHQVLRQVVXSSOLHGDQG
KHDW ORVVHV FDOFXODWHG IURP VWDQGDUG 8YDOXHV ZLWK DQ LQVXODWHG FDYLW\ ZDOO IRU WKH QHZHU
KRXVHDQG DQ XQLQVXODWHG VROLG ZDOO IRU WKH SUH WHUUDFH KRXVH 2YHUDOO KHDW ORVVHV DUH
YHU\VLPLODUWRWKRVHFDOFXODWHGLQWKH+(5
&DOFXODWLRQVZHUHFDUULHGRXWXVLQJ1+(5(YDOXDWRUPRGLILHGIRU'XEOLQFOLPDWHGDWDZLWK
DGMXVWPHQWVDVDERYH%RLOHUHIILFLHQF\IRUWKHJDVFHQWUDOO\KHDWHGKRXVHVKDVEHHQWDNHQDV
W\SLFDORIDPRGHUQJDVERLOHU
)XHOFRVWVDQGHQHUJ\XVHGDUHJLYHQLQN:KDQG(XURIRUDKRXUKHDWLQJSDWWHUQGD\VD
ZHHN DQG FRQYHUWHG WR D UXQQLQJ FRVW XVLQJ FXUUHQW JDV %RUG *DLV DQG HOHFWULFLW\ (6%
SULFHV
7KHWDEOHVVKRZWKDWWKHUXQQLQJFRVWRIWKHROGHUKRXVHLVKLJKHUGHVSLWHEHLQJVPDOOHUDQG
KDYLQJRQO\WZRRFFXSDQWV7KLVLVGXHWRWKHPXFKEHWWHUZDOOLQVXODWLRQDQGGRXEOHJOD]LQJ
7KHVDPHKRXVHW\SHLVXVHGIRUWKHWZRDGXOWDQGWZRFKLOGUHQKRXVHKROGDVIRUWKDWRIWKH
DGXOWWZRFKLOGUHQRQH$OWKRXJKWKHZDWHUKHDWLQJFRRNLQJDQGOLJKWVDQGDSSOLDQFHVILJXUHV
DUHORZHULQWKHSHUVRQKRXVHWKHUHGXFHGKHDWJDLQVIURPWKHVHVRXUFHVUHVXOWLQDVOLJKWO\
KLJKHUVSDFHKHDWLQJGHPDQGFRPSDUHGWRWKHIRXUSHUVRQKRXVH
7UDQVSRUW
7KH EXGJHW ZDV GHYHORSHG WKURXJK WKH XVH RI LQIRUPHG QRUPDWLYH MXGJHPHQWV DQG
EHKDYLRXUDO GDWD 1DWLRQDO 7UDYHO 6XUYH\ 7KH IROORZLQJ DVVXPSWLRQV QHHG WR EH PDGH LQ
RUGHUWRFRVWWUDYHOH[SHQGLWXUH%UDGVKDZ
3ODFHRIUHVLGHQFH
3ODFHRIHPSOR\PHQW
9HKLFOHRZQHUVKLS
7UDYHOPRGH
7UDYHOSDWWHUQVDQGIUHTXHQF\
7KH )%8 PDNHV WKH DVVXPSWLRQ WKDW VKRSV DUH ORFDO RU ZLWKLQ WZR PLOHV RI WKH KRXVHKROG
W\SHV SODFH RI UHVLGHQFH (VVHQWLDOO\ ³WKH IDPLO\ WUDYHOV RQ IRRW E\ ORFDO EXV DQG WKH
RFFDVLRQDO WD[L DQG WKH DGXOWV F\FOH´ 3DUNHU &DU RZQHUVKLS LQ )%8 WUDQVSRUW
EXGJHWLVFDOFXODWHGWKURXJKWKHXVHRIEHKDYLRXUDOGDWDDQGQRUPDWLYHMXGJHPHQWV
7UDQVSRUW FRVWVIRU WKH ORQH SDUHQW KRXVHKROGV DUH OLPLWHG WR EXV MRXUQH\V DQG WUDQVSRUW E\
ELF\FOH &DU RZQHUVKLS FRVWV DUH FDOFXODWHG IRU WKH WZR SDUHQW DQG SHQVLRQHU FRXSOH
KRXVHKROGV
51
R7454 Budget Standards
28/9/05
12:57 PM
Page 53
&+$37(5±67$7(0(172)5(68/76
7KLVFKDSWHURIWKHUHSRUWFRQWDLQVWKHIROORZLQJ
6WDWHPHQWRI/RZ&RVWEXW$FFHSWDEOH/&$EXGJHWFRVWVDQGLQFRPHVFHQDULRVIRU
ORQHSDUHQWDQGWZRFKLOGUHQKRXVHKROG
6WDWHPHQWRI/&$EXGJHWFRVWVDQGLQFRPHVFHQDULRVIRUWZRSDUHQWDQGWZRFKLOGUHQ
KRXVHKROG
6WDWHPHQWRI/&$EXGJHWFRVWVDQGLQFRPHVFHQDULRVIRUSHQVLRQHUFRXSOHKRXVHKROG
&KDQJHVWRWKH/&$EXGJHWDVSURSRVHGE\WKHIRFXVJURXSV
7KHVWDWHPHQWRIUHVXOWVIRUHDFKKRXVHKROGW\SHZLOORXWOLQHWKHWRWDOVIRUWKHEXGJHWVWDQGDUGFRVWV
DQGWKHYDULDEOHFRVWV3DUNHURXWOLQHVWKHGLIIHUHQFHEHWZHHQEXGJHWVWDQGDUGH[SHQGLWXUHDQG
YDULDEOH H[SHQGLWXUH ³IRU LWV /&$ EXGJHW WKH )%8 GLVWLQJXLVKHV EHWZHHQ EXGJHW VWDQGDUG
H[SHQGLWXUHVZKLFKDUHUHODWLYHO\FRQVWDQWDQG YDULDEOH H[SHQGLWXUHV ZKLFK DUH QRW´ 3DUNHU %XGJHWVWDQGDUGH[SHQGLWXUHLVXQGHUVWRRGDVGHDOLQJZLWKWKHDYHUDJHDPRXQWRIPRQH\UHTXLUHG
E\DSDUWLFXODUKRXVHKROGRQDZHHNO\RUPRQWKO\RU\HDUO\EDVLVWRHQVXUHDSUHGHILQHGVWDQGDUGRI
OLYLQJ)RRGFORWKLQJSHUVRQDOFDUHKRXVHKROGJRRGVKRXVHKROGVHUYLFHVOHLVXUHJRRGVDQGOHLVXUH
VHUYLFHVDUHVHHQDVEXGJHWVWDQGDUGH[SHQGLWXUH
9DULDEOHH[SHQGLWXUHWDNHVDFFRXQWRIYDULDWLRQ³LQQHHGVDQGOLYLQJFRVWVRYHUZKLFK IDPLOLHVKDYH
OLWWOHRUQRFRQWUROHJKRXVLQJWUDQVSRUWIXHODQGFKLOGFDUHFRVWV´3DUNHU3DUNHU
GLYLGHVYDULDEOHFRVWVLQWRWZRFDWHJRULHV±FRUHYDULDEOHVDQGOLIHVW\OHYDULDEOHV&RUHYDULDEOHV³DUH
HVVHQWLDOVOLNHKRXVLQJWUDQVSRUWFKLOGFDUHDQGKHDOWKFDUH7KH\DOVRLQFOXGHH[SHQGLWXUHVWKDWPD\
QRW KDYH EHHQ HVVHQWLDO LQ WKH ILUVW SODFH EXW EHFRPH VR RQFH HQWHUHG LQWR IRU H[DPSOH GHEWV DQG
SHWV´3DUNHU/LIHVW\OHYDULDEOHVUHIHUWRLWHPVVXFKDV³JRLQJWRWKHSXEVPRNLQJVKDULQJ
DERWWOHRIZLQHZLWKIULHQGVJLYLQJWRFKDULW\SOD\LQJWKHORWWHU\´3DUNHU:KLOHWKH\DUH
QRW HVVHQWLDO IRU VXUYLYDO WKH\ DUH IDFWV RI OLIH LQ FRQWHPSRUDU\ VRFLHW\ 8QOLNH EXGJHW VWDQGDUG
H[SHQGLWXUHV ZKLFK DUH UHFRPPHQGDWLRQV YDULDEOH H[SHQGLWXUHV DV LQFOXGHG LQ WKH /&$ DUH
LOOXVWUDWLYH
7KH UHVHDUFK FRPPLWWHH DGYLVHG QRW WR GLIIHUHQWLDWH EHWZHHQ WKH EXGJHW VWDQGDUG FRVWV DQG YDULDEOH
FRVWV IRU WKH SXUSRVH RI WKLV UHVHDUFK +RZHYHU WKH RUGHU RI WKH EXGJHW FRPSRQHQWV ZLWK WKH
H[FHSWLRQ RI WKH LQFOXVLRQ RI HGXFDWLRQ FRVWV UHPDLQV WKH VDPH DV WKDW LQ WKH )%8 /RZ &RVW EXW
$FFHSWDEOHEXGJHWV
7KH LQFRPH VFHQDULRV IRU WKH WZR KRXVHKROGV ZLWK FKLOGUHQ H[DPLQH SD\PHQWV IURP ERWK 6RFLDO
:HOIDUH DQG WKH 1DWLRQDO 0LQLPXP :DJH $OVR LQFOXGHG IRU WKH WZR SDUHQW DQG WZR FKLOGUHQ
53
R7454 Budget Standards
28/9/05
12:57 PM
Page 54
KRXVHKROGLVDVFHQDULRVKRZLQJ WKH LPSDFW RQ LQFRPH RI SDUWLFLSDWLRQLQD /RFDO $XWKRULW\7HQDQW
3XUFKDVH 6FKHPH 7KH LQFRPH VFHQDULRV IRU WKH SHQVLRQHU FRXSOH KRXVHKROG ZLOO H[DPLQH LQFRPH
IURP ERWK FRQWULEXWRU\ DQG QRQFRQWULEXWRU\ 2OG $JH 3HQVLRQV DV ZHOO DV LQFRPH IURP D SULYDWH
SHQVLRQ
/RQH0RWKHUDQG7ZR&KLOGUHQ+RXVHKROG([SHQGLWXUH
7DEOHSUHVHQWVWKHZHHNO\FRVWRIHDFKRIWKHEXGJHWFRPSRQHQWVIRUWKH/RQH3DUHQWDQG
WZRFKLOGUHQKRXVHKROGV7KLVWDEOHDOVRLQFOXGHVWKHWRWDOVIRUWKHZHHNO\H[SHQGLWXUHRQWKH
/&$IRUHDFKKRXVHKROG
7DEOH/RQH0RWKHUDQG7ZR&KLOGUHQ%XGJHW&RVWV
)%86800$5<%8'*(76$7/&$/(9(/
/21(3$5(17$1'7:2&+,/'5(1/RFDODXWKRULW\WHQDQW%DOO\IHUPRW
(XURSHUZHHN-XQHSULFHV
+RXVHKROGVW\SHV
'HSHQGHQWRQ6: :LWKD3$57
:LWKD)8//
7,0(ZRUNHU
7,0(ZRUNHU
)RRG
)RRGFRQVXPHGRXWVLGHWKHKRPH
&ORWKLQJ
3HUVRQDO&DUHZLWKRXWKHDOWKFDUH
+RXVHKROGJRRGV
+RXVHKROGVHUYLFHV
/HLVXUHVRFLDOLQFOXVLRQ
+RXVLQJ ZDVWH PDQDJHPHQW KRXVH LQVXUDQFH
+RXVLQJ/$UHQW
)XHO
7UDQVSRUWQRFDU
7UDQVSRUWFDURZQHUFDUFRVWV
QRQH
QRQH
7UDQVSRUWFDURZQHUDGGLWLRQDOFRVWV QRQH
QRQH
+HDOWKFDUH
(GXFDWLRQDO&RVWV
,QVXUDQFHSHQVLRQFRQWULEXWLRQV
QRQH
QRQH
'HEWVILQHVPDLQWHQDQFHRUGHUV
QRQH
QRQH
-REUHODWHGFRVWV
RIZKLFKFKLOGFDUH
RIZKLFKEXVIDUHVWRZRUN
RIZKLFKXQLRQIHHV
6HHNLQJZRUNFRVWV
3HWV
QRQH
QRQH
$OFRKRO
QRQH
QRQH
&KDULWDEOHGRQDWLRQV
7RWDOFRVWV
'HGXFWKHDOWKFRVWV
7RWDO FRVWV OHVV KHDOWKFDUH ZKHUH DSSOLFDEOH
+HDOWKFRVWVDUHGHGXFWHGIRUWKRVHZKRTXDOLI\IRUDPHGLFDOFDUG
54
1RQH
1RQH
1RQH
1RQH
QRQH
QRQH
R7454 Budget Standards
28/9/05
12:57 PM
Page 55
)RUWKRVHGHSHQGHQWRQ6RFLDO:HOIDUHLQSDUWWLPHHPSOR\PHQWDQGIXOOWLPHHPSOR\PHQW
WKHWRWDOFRVWVDUH¼¼DQG¼UHVSHFWLYHO\+HDOWKFRVWVDUHGHGXFWHGIRU
WKHVFHQDULRUHSUHVHQWLQJDORQHPRWKHUGHSHQGHQWRQVRFLDOZHOIDUHDVVKHZLOOTXDOLI\IRUD
PHGLFDOFDUGVHH7DEOHIRUIXUWKHUGHWDLO
7KH FRVW RI IRRG IRU WKLV KRXVHKROG LV ¼ :KHQ IRRG FRQVXPHG RXWVLGH WKH KRPH LV
LQFOXGHG WKH WRWDO IRRG H[SHQGLWXUH LV ¼ /HLVXUH LV DQ H[SHQVLYH FRPSRQHQW LQ WKH
EXGJHWFRVWLQJ¼SHUZHHN+RZHYHUWKLVFRVWGHDOVZLWKVRFLDOSDUWLFLSDWLRQDQGVRFLDO
LQFOXVLRQH[SHQGLWXUHDQGFRYHUVDZLGHUDQJHRILWHPVDQGDFWLYLWLHV79DQGYLGHRVSRUWV
JRRGVDQG DFWLYLWLHV ERRNV QHZVSDSHUV PDJD]LQHV WR\V JDPHV KREELHVVHDVRQDO JRRGV
HQWHUWDLQPHQWRXWLQJVKROLGD\VDQGDJDUGHQLQJEXGJHW
&KLOGFDUHDQGUHQWDFFRXQWIRUWKHJUHDWHVWSURSRUWLRQRIWKHYDULDWLRQLQKRXVHKROGH[SHQVHV
7KH ORQH PRWKHU LQ IXOOWLPH HPSOR\PHQW SD\V ¼ RI WRWDO EXGJHW D ZHHN ZKLFK
FRYHUV IXOOWLPH FDUH IRU WKH IRXU \HDU ROG ¼DQG DIWHU VFKRRO FDUHIRU WKH WHQ \HDU ROG
¼ )XHO FRVWV DW ¼ DUH WKH VDPH DFURVV DOO WKUHH KRXVHKROG W\SHV /RFDO DXWKRULW\
UHQWFDOFXODWHGDWRILQFRPHLV¼IRUWKHORQHPRWKHUGHSHQGHQWRQVRFLDOZHOIDUH
¼IRUWKHORQHPRWKHUZRUNLQJSDUWWLPHDQG¼IRUWKHORQHPRWKHU ZRUNLQJ IXOO
WLPH
/RQH0RWKHUDQG7ZR&KLOGUHQ+RXVHKROG±,QFRPH6FHQDULRV
7KHUHZHUHWKUHHLQFRPHVFHQDULRVFKRVHQIRUWKLVKRXVHKROGW\SH7KHILUVWFDOFXODWHGWKHLQFRPHIRU
DORQH PRWKHU DQG WZRFKLOGUHQ GHSHQGHQWRQ 6RFLDO :HOIDUH7KHVHFRQG WRRN FRQVLGHUDWLRQ RI WKH
FKDQJH LQ LQFRPH LI WKH ORQH PRWKHU ZRUNV SDUWWLPH RQ WKH 1DWLRQDO 0LQLPXP :DJH 7KH ILQDO
VFHQDULR FDOFXODWHG LQFRPH IRU D ORQH PRWKHU ZKR ZDV LQ IXOOWLPH HPSOR\PHQW RQ WKH 1DWLRQDO
0LQLPXP :DJH :KHQ FDOFXODWLQJ WKH ILQDO WRWDO FDVK LQFRPH LQFRPH IURP 2QH 3DUHQW )DPLO\
3D\PHQW )DPLO\ ,QFRPH 6XSSOHPHQW &KLOG %HQHILW %DFN WR 6FKRRO &ORWKLQJ DQG )RRWZHDU
$OORZDQFHDQGLQFRPHIURPHPSOR\PHQWZDVWDNHQLQWRDFFRXQW
7DEOH/RQH0RWKHUDQG7ZR&KLOGUHQ+RXVHKROG7RWDO&DVK,QFRPHDQG
7RWDO/&$%XGJHW&RVWV
,QFRPHVFHQDULR
7RWDOFDVK
7RWDO/&$
6KRUWIDOO'LVFUHWLRQDU\
LQFRPH
%XGJHWFRVWV
,QFRPH
'HSHQGHQWRQ6RFLDO:HOIDUH
VKRUWIDOO
3DUWWLPHZRUNHU
)XOOWLPHZRUNHU
/HVVKHDOWKFDUHFRVWVZKHUHDSSOLFDEOH
55
GLVFUHWLRQDU\
LQFRPH
VKRUWIDOO
R7454 Budget Standards
28/9/05
12:57 PM
Page 56
7DEOHVKRZVWKHWRWDOLQFRPHIRUHDFKLQFRPHVFHQDULRDGHWDLOHGFDOFXODWLRQRIWKLVFDQEHIRXQG
LQ $SSHQGL[ 7KH WRWDO EXGJHW FRVW IRU HDFK VFHQDULR LV DOVR RXWOLQHG LQ WKLV WDEOH )RU WKH ILUVW
VFHQDULRLQUHVSHFWRIWKHORQHPRWKHUZKRLVGHSHQGHQWRQVRFLDOZHOIDUHWKHFRVWRIWKH/&$EXGJHW
LV¼LQFRPSDULVRQWRKHUWRWDOFDVKLQFRPHZKLFKLV¼7KHORQHPRWKHULQWKLVVFHQDULR
TXDOLILHV IRU D PHGLFDO FDUG WKHUHIRUH KHU PHGLFDO FRVWV DUH GHGXFWHG IURP WKH EXGJHW WRWDO 7KLV
OHDYHVKHUZLWKDVKRUWIDOORI¼7KHSDUWWLPHZRUNHUKDVDGLVFUHWLRQDU\LQFRPHRI¼7RWDO
FDVKLQFRPHIURPWKLVVFHQDULRZDV¼ZKLOHWKHWRWDOEXGJHWFRVWVZKHUH¼7KHIXOOWLPH
ZRUNHUZLOOKDYHDQLQFRPHRI¼+RZHYHUKHUEXGJHWFRVWVZLOOEH¼OHDYLQJKHUZLWKD
ZHHNO\VKRUWIDOORI¼,WFDQEHVHHQIURPWKLVWDEOHWKDWWKHORQHSDUHQWKRXVHKROGZLWKDSDUW
WLPHZRUNHULVWKHRQO\KRXVHKROGZLWKDGLVFUHWLRQDU\LQFRPH7KHFRVWRIFKLOGFDUHDQGWKHKLJKHU
UHQWFKDUJHVPDNHIXOOWLPHZRUNHFRQRPLFDOO\GLVDGYDQWDJHRXV
7ZRSDUHQWVDQGWZRFKLOGUHQKRXVHKROG([SHQGLWXUH
7DEOH SUHVHQWV WKH ZHHNO\ FRVW RI WKH EXGJHW FRPSRQHQWV IRU WKH WZR SDUHQW DQG WZR
FKLOGUHQKRXVHKROGV$OVRLQFOXGHGLQWKLVWDEOHDUHWKHWRWDOVIRUWKHZHHNO\H[SHQGLWXUHRQ
WKH/&$IRUHDFKKRXVHKROG
7DEOH7ZR3DUHQWVDQG7ZR&KLOGUHQ%XGJHW&RVWV
)%86800$5<%8'*(76$7/&$/(9(/
7:23$5(17)$0,/<:,7+7:2&+,/'5(1/RFDODXWKRULW\WHQDQW%DOO\IHUPRW
(XURSHUZHHN-XQHSULFHV
+RXVHKROGW\SHV
:LWK)7 :LWK)7 :LWK)7 :LWK)7 ,QUHFHLSW
RI
ZRUNHU
ZRUNHU
37 37ZRUNHU
&DURZQHU 81(03
1RFDU &DURZQHU ZRUNHU
%(1(),7
1RFDU
)RRG
)RRGFRQVXPHGRXWVLGHWKHKRPH
&ORWKLQJ
3HUVRQDO&DUHZLWKRXWKHDOWKFDUH +RXVHKROGJRRGV
+RXVHKROGVHUYLFHV
/HLVXUHVRFLDOLQFOXVLRQ
+RXVLQJ ZDVWH PDQDJHPHQW KRXVHLQVXUDQFH
+RXVLQJ±/$UHQW
)XHO
7UDQVSRUWQRFDU
QRQH
QRQH
7UDQVSRUWFDURZQHUFDUFRVWV
QRQH
QRQH
QRQH
7UDQVSRUW ± FDU RZQHU DGGLWLRQDO QRQH
QRQH
QRQH
FRVWV
+HDOWKFDUH
(GXFDWLRQ&RVW
,QVXUDQFHSHQVLRQFRQWULEXWLRQV
QRQH
QRQH
QRQH
QRQH
QRQH
'HEWVILQHVPDLQWHQDQFHRUGHUV QRQH
QRQH
QRQH
QRQH
QRQH
56
R7454 Budget Standards
28/9/05
12:57 PM
Page 57
-REUHODWHGFRVWV
RIZKLFKFKLOGFDUH
QRQH
RIZKLFKEXVIDUHVWRZRUN
RIZKLFKXQLRQIHHV
6HHNLQJZRUNFRVWV
QRQH
3HWV
QRQH
$OFRKRO
QRQH
&KDULWDEOHGRQDWLRQV
7RWDOFRVWV
'HGXFWKHDOWKFRVWV
7RWDOFRVWVOHVVKHDOWKFDUHZKHUH DSSOLFDEOH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
QRQH
7KH KRXVHKROG ZLWK D IXOO WLPH DQG D SDUW WLPH ZRUNHU DQG RZQLQJ D FDU KDYH WKH KLJKHVW
EXGJHWFRVWV7KHKRXVHKROGZLWKRQHIXOOWLPHZRUNHUZLWKRXWDFDUKDVWKHORZHVWFRVWIRU
WKRVH KRXVHKROGV ZLWK HPSOR\PHQW 7KRVH LQ UHFHLSW RI XQHPSOR\PHQW EHQHILW KDYH WKH
ORZHVWEXGJHWFRVWV
)RRGIRUWKHVHKRXVHKROGVLV¼DQGLQFUHDVHVWR¼ZKHQIRRGFRQVXPHGRXWVLGHWKHKRPH
LVLQFOXGHG/HLVXUHLVDKLJKFRVWDW¼EXWFRPSULVHVWKHVDPHW\SHRILWHPVWKDWZHUHLQFOXGHGLQ
WKH ORQH SDUHQW EXGJHW 79 DQG YLGHR VSRUWV JRRGV DQG DFWLYLWLHV ERRNV QHZVSDSHUV PDJD]LQHV
WR\V JDPHV KREELHVVHDVRQDO JRRGV HQWHUWDLQPHQW RXWLQJV KROLGD\V DQG D JDUGHQLQJ EXGJHW 7KH
PDMRU GLIIHUHQFHV EHWZHHQ WKH KRXVHKROGV ZLWK WZR DGXOWV ZRUNLQJ DQG KRXVHKROGV ZLWK RQH DGXOW
ZRUNLQJLVWKDWWKHIRUPHUKDYH LQFUHDVHGMRE UHODWHGFRVWVDQG DQLQFUHDVHLQWKHLU /RFDO $XWKRULW\
UHQW /RFDO $XWKRULW\ UHQW DV ZDV WKH FDVH ZLWKWKHORQH PRWKHU VFHQDULRV LV FDOFXODWHGDW RI
LQFRPHDQGWKHUHIRUHLQFUHDVHVIURP¼WR¼ZKHQWKHVHFRQGDGXOWZRUNVSDUWWLPH)RUWKH
KRXVHKROGLQ UHFHLSW RI 8QHPSOR\PHQW %HQHILWWKH /RFDO $XWKRULW\ UHQW LV ¼ $V FDQ EH VHHQ
IURP 7DEOH WKH KRXVHKROGV ZLWK FDUV KDYH WKH KLJKHVW ZHHNO\ FRVW 7UDQVSRUW WR ZRUN FRVWV
LQFUHDVHIRUWKHQRQFDURZQLQJKRXVHKROGWR¼DVRSSRVHGWRWKH¼IRUKRXVHKROGVZLWKFDUV
7KHUHDUHQRFKLOGFDUHFRVWVIRUWKHVFHQDULRZKLFKDOORZVIRURQHDGXOWWRZRUNIXOOWLPH7KHVHFRQG
VFHQDULR ZKHUHE\ WKH VHFRQG DGXOW ZRUNV SDUWWLPH LQFXUV D FRVW RI ¼ SHU ZHHN RQ FKLOGFDUH
H[SHQVHV 8QLRQ IHHV UHSUHVHQW D VPDOO SURSRUWLRQ RI HDFK EXGJHW ZLWK ¼ EHLQJ VSHQW E\ WKH
KRXVHKROGZLWKRQHIXOOWLPHZRUNHUDQG¼E\WKHKRXVHKROGVZLWKRQHIXOOWLPHDQGRQHSDUWWLPH
ZRUNHU 6HHNLQJ ZRUN FRVW RI ¼ LV DOORZHG IRU WKH KRXVHKROG LQ UHFHLSW RI 8QHPSOR\PHQW
%HQHILW&KDULWDEOHGRQDWLRQVRI¼DUHDOORZHGIRULQWKHORQHSDUHQWDQGWZRFKLOGUHQKRXVHKROG
7ZRSDUHQWDQGWZRFKLOGUHQKRXVHKROG±,QFRPH6FHQDULRV
7KUHHLQFRPHVFHQDULRVZHUHFKRVHQIRUWKLVKRXVHKROGW\SH7KHILUVWVFHQDULRFDOFXODWHVWKHLQFRPH
IRURQHDGXOWZRUNLQJIXOOWLPHRQWKH1DWLRQDO0LQLPXP:DJH7KHVHFRQGFDOFXODWHVWKHLQFRPHIRU
57
R7454 Budget Standards
28/9/05
12:57 PM
Page 58
RQHDGXOWZRUNLQJIXOOWLPHRQWKH1DWLRQDO0LQLPXP:DJHDQGRQHDGXOWZRUNLQJSDUWWLPHRQWKH
1DWLRQDO0LQLPXP :DJH )RU WKRVH LQ HPSOR\PHQW HOLJLELOLW\ IRU ),6 LV DOVR FDOFXODWHG 7KH WKLUG
VFHQDULRFDOFXODWHVLQFRPHIURP8QHPSOR\PHQW%HQHILW&KLOGEHQHILWDQGHOLJLELOLW\IRUWKH%DFNWR
6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFHDUHLQFRUSRUDWHGLQWRWKHLQFRPHFDOFXODWLRQ&DURZQHUVKLS
DQGQRQFDURZQHUVKLSFRVWVDUHDOVRLQFRUSRUDWHGLQWRHDFKRIWKHLQFRPHVFHQDULRV
7DEOH 7ZR 3DUHQWV DQG 7ZR &KLOGUHQ +RXVHKROG 7RWDO &DVK ,QFRPH DQG 7RWDO
/&$%XGJHW&RVWV
,QFRPHVFHQDULR
7RWDOFDVK
7RWDO/&$
6KRUWIDOO
LQFRPH
%XGJHWFRVWV
'LVFUHWLRQDU\
,QFRPH
)XOOWLPHZRUNHUQRFDU
GLVFUHWLRQDU\
LQFRPH
)XOOWLPHZRUNHUFDURZQHU
GLVFUHWLRQDU\
LQFRPH
)XOOWLPHZRUNHUDQG3DUWWLPH
ZRUNHUQRFDU
GLVFUHWLRQDU\
LQFRPH
)XOOWLPHZRUNHUDQG3DUWWLPH
VKRUWIDOO
VKRUWIDOO
ZRUNHUFDURZQHU
,QFRPHIURP8QHPSOR\PHQW%HQHILW
7KH KRXVHKROG ZLWK WKH KLJKHVW VKRUWIDOO LV WKDW FRQVLVWLQJ RI D IXOO WLPH DQG D SDUW
WLPHZRUNHUZLWKDFDUZKLOHWKHKRXVHKROGZLWKWKHKLJKHVWGLVFUHWLRQDU\LQFRPHLV
WKDWRIWKHRQHIXOOWLPHZRUNHUZLWKRXWDFDU7KHFRVWRIFKLOGFDUHDOVRFRQWULEXWHVWR
WKHVKRUWIDOO7KRVHRQXQHPSOR\PHQWEHQHILWKDYHDVKRUWIDOORI¼DQGDUHQRWFDU
RZQHUV
7ZR3DUHQW$QG7ZR&KLOGUHQ+RXVHKROG±3DUWLFLSDWLQJ,QD/RFDO$XWKRULW\
7HQDQW3XUFKDVH6FKHPH
¼
0DUNHWYDOXHRIKRXVH%DOO\IHUPRW
)L[HGZHHNO\SD\PHQW
/&$%XGJHWFRVWVRQHIXOOWLPHZRUNHU
OHVVUHQWQRQFDURZQHUSOXVKRXVHLQVXUDQFH 7RWDOZHHNO\H[SHQGLWXUH
/HVVKHDOWKFDUHFRVWVZKHUHDSSOLFDEOH
6HHDSSHQGL[IRUGHWDLOVRIVDOHVVFKHPHIRU'XEOLQ&LW\&RXQFLO7HQDQW3XUFKDVH6FKHPH
58
R7454 Budget Standards
28/9/05
12:57 PM
Page 59
$ WZR SDUHQW DQG WZR FKLOGUHQ KRXVHKROG VHHNLQJ WR KDYH D /RZ&RVW EXW $FFHSWDEOH
VWDQGDUG RI OLYLQJ DQG DW WKH VDPH WLPH SDUWLFLSDWH LQ WKH /RFDO $XWKRULW\ 7HQDQW 3XUFKDVH
6FKHPHZLOOQHHGDPLQLPXPLQFRPHRI¼7KLVILJXUHLQGLFDWHVWKDWRQO\SHRSOHZLWK
DZHHNO\LQFRPHFORVHWRWKH$YHUDJH,QGXVWULDO(DUQLQJVFDQDIIRUGWRSDUWLFLSDWHLQDWHQDQW
SXUFKDVHVFKHPHDQGVWLOOHQMR\D/RZ&RVWEXW$FFHSWDEOHVWDQGDUGRIOLYLQJ
7KHUHJXODWLRQVRI'XEOLQ&LW\&RXQFLOIRUSHRSOHDSSO\LQJIRUDPRUWJDJHORDQVWLSXODWHWKDW
LQDGGLWLRQWRWKHPRUWJDJHORDQDGLVSRVDEOHLQFRPHRI¼SOXV¼SHUFKLOGLVUHTXLUHG$
ZHHNO\ H[SHQGLWXUH RI ¼ ZRXOG QRW DOORZ WKH KRXVHKROG WR KDYH D /RZ &RVW EXW
$FFHSWDEOHVWDQGDUGRIOLYLQJ7KHUHJXODWLRQVDOVRVSHFLI\WKDWWKHSULQFLSDOHDUQHUPXVWEHLQ
SHUPDQHQWHPSOR\PHQWIRUDWOHDVWRQH\HDUDQGWKDWDVZHOODVHDUQLQJWKHIRUHJRLQJDPRXQW
¼ ¼ PRUWJDJH ORDQ UHSD\PHQW WKH KRXVHKROG LQFRPH PXVW EH VXIILFLHQW WR GHDO
ZLWKDOORWKHUORDQUHSD\PHQWV
(GXFDWLRQDOFRVWV
7KH)%8LQWKH8.GRHVQRWSURYLGHDVHSDUDWHEXGJHWFRPSRQHQWWRUHIOHFWHGXFDWLRQDOFRVWV)RUWKH
)%8EXGJHWVWKHFRVWVRIHGXFDWLRQDUHFRQWDLQHG ZLWKLQ WKH FORWKLQJ OHLVXUHDQG KRXVHKROG JRRGV
EXGJHW FRPSRQHQWV )RU WKH SXUSRVH RI WKLV UHVHDUFK WKH FRVWV KDYH EHHQ GUDZQ RXW IURP WKHVH
FRPSRQHQWV DQG LQFOXGHG LQ RQH EXGJHW ± HGXFDWLRQDO FRVWV 7DEOH VXPPDULVHV WKH /&$ EXGJHW
VWDQGDUGVFRVWIRUHGXFDWLRQ
7DEOH±(GXFDWLRQDO&RVWV
,WHP
&ORWKLQJWRWDO
6WDWLRQHU\WRWDO
7RWDOVFKRROERRNV
7RWDOVFKRROWULSV
&RVWSHUZHHN¼
7RWDO(GXFDWLRQDOFRVWV
7KHWRWDOZHHNO\HGXFDWLRQDOFRVWVDUH¼7KH%6&)$LV¼SHUZHHNZKLFKOHDYHVD
VKRUWIDOORI¼IRUWKH/&$HGXFDWLRQDOFRVWV
3HQVLRQHUFRXSOH([SHQGLWXUH
7DEOH SUHVHQWV WKH ZHHNO\ FRVW RI HDFK RI WKH EXGJHW FRPSRQHQWV IRU WKH SHQVLRQHU
KRXVHKROGV 7KLV WDEOH DOVR LQFOXGHV WKH WRWDOV RI WKH ZHHNO\ H[SHQGLWXUH RQ WKH /&$
VWDQGDUGVIRUHDFKSHQVLRQHUKRXVHKROG
59
R7454 Budget Standards
28/9/05
12:57 PM
Page 60
7DEOH3HQVLRQHU&RXSOH%XGJHW&RVWV
)%86800$5<%8'*(76$7/&$/(9(/
3(16,21(5&283/($*('<($56RZQHURFFXSLHULQ3KLEVERUR
(XURSHUZHHN-XQHSULFHV
+RXVHKROGW\SHV
)RRG
,QUHFHLSWRI
FRQWULE
SHQVLRQQR
FDU
,QUHFHLSWRI
FRQWULE
SHQVLRQFDU
RZQHU
,QUHFHLSWRI ,QUHFHLSWRIQRQ
QRQFRQWULE FRQWULESHQVLRQ
SHQVLRQQR FDURZQHU
FDU
&ORWKLQJ
3HUVRQDO&DUHZLWKRXWKHDOWKFDUH +RXVHKROGJRRGV
+RXVHKROGVHUYLFHV
/HLVXUHVRFLDOLQFOXVLRQ
+RXVLQJ ZDVWH PDQDJHPHQW DQG KRXVHLQVXUDQFH
+RXVLQJ±2ZQHU2FFXSLHU
1RPRUWJDJH 1RPRUWJDJH 1RPRUWJDJH
UHSD\PHQWV
UHSD\PHQWV
UHSD\PHQWV
)XHO
7UDQVSRUWQRFDU
7UDQVSRUWFDURZQHUFDUFRVWV
+HDOWKFDUH
6DYLQJVIRUIXQHUDOFRVWV
QRQH
QRQH
QRQH
'HEWVILQHVPDLQWHQDQFHRUGHUV QRQH
QRQH
QRQH
-REUHODWHGFRVWV
QRQH
QRQH
QRQH
3HWV
QRQH
QRQH
QRQH
$OFRKRO
QRQH
QRQH
QRQH
&KDULWDEOHGRQDWLRQV
7RWDOFRVWV
'HGXFWKHDOWKFRVWV
7RWDOFRVWVOHVVKHDOWKFDUH
ZKHUHDSSOLFDEOH
+HDOWKFRVWVDUHGHGXFWHGIRUWKRVHZKRTXDOLI\IRUDPHGLFDOFDUG
1RPRUWJDJH
UHSD\PHQWV
QRQH
QRQH
QRQH
QRQH
QRQH
&DU RZQHUVKLS DFFRXQWVIRU WKH PDLQ GLIIHUHQFHV LQ WRWDO EXGJHW FRVWV +HDOWKFDUH FRVWV DUH
GHGXFWHGIRUWKRVHLQUHFHLSWRIDQRQFRQWULEXWRU\SHQVLRQDVWKH\TXDOLI\IRUDPHGLFDOFDUG
)RRGFRVWVIRUWKHKRXVHKROGDUH¼ZLWKOHLVXUHFRVWVDW¼+RXVLQJFRVWVRI¼
DUH PDGH XS RI ZDVWH PDQDJHPHQW FKDUJHV DQG KRXVH LQVXUDQFH SUHPLXPV FRQWHQWV DQG
VWUXFWXUH7KHUHDUHQRPRUWJDJHUHSD\PHQWVRUUHQWSD\PHQWVWREHPDGHDVLWLVDVVXPHG
WKHFRXSOHRZQWKHLURZQKRPHDQGKDYHWKHLUPRUWJDJHSDLG7KHUHDUHQRSXEOLFWUDQVSRUW
FRVWV DV DOO SHUVRQV RYHU \HDUV RI DJH DUH HQWLWOHG WR IUHH WUDYHO +HDOWKFDUH IRU WKH
SHQVLRQHUFRXSOHFRVWV¼(DFKKRXVHKROGKDVIXHOFRVWVRI¼&DURZQHUVKLSDQG
HOLJLELOLW\IRUDPHGLFDOFDUGDFFRXQWIRUWKHYDULDWLRQLQFRVWV
60
R7454 Budget Standards
28/9/05
12:57 PM
Page 61
3HQVLRQHU&RXSOH±,QFRPH6FHQDULRV
7DEOHVKRZVWKHWRWDOFDVKLQFRPHIRUHDFKRIWKHKRXVHKROGV7KLVWDEOHDOVRLQFOXGHVDQ
DGGLWLRQDO VFHQDULR ZKHUHE\ LQFRPH IURP D SULYDWH SHQVLRQ LQ DGGLWLRQ WR FRQWULEXWRU\
SHQVLRQLVWDNHQLQWRFRQVLGHUDWLRQ7KH/&$%XGJHWFRVWVIRUWKLVVFHQDULRDUHWKHVDPHDV
WKRVHIRUWKHKRXVHKROGVZLWKLQFRPHIURPDFRQWULEXWRU\SHQVLRQDORQH
7DEOH±3HQVLRQHU&RXSOH7RWDO&DVK,QFRPHDQG7RWDO/&$%XGJHW&RVWV
)%86800$5<%8'*(76$7/&$/(9(/
3(16,21(5&283/($*('<($56RZQHURFFXSLHULQ3KLEVERUR
(XURSHUZHHN-XQHSULFHV
,QFRPHVFHQDULR
7RWDOFDVK
LQFRPH
7RWDO/&$
6KRUWIDOO
%XGJHWFRVWV
'LVFUHWLRQDU\
,QFRPH
,QFRPHIURPFRQWULEXWRU\SHQVLRQQRFDU
GLVFUHWLRQDU\
LQFRPH
,QFRPHIURPFRQWULEXWRU\SHQVLRQFDURZQHU GLVFUHWLRQDU\
LQFRPH
,QFRPHIURPQRQFRQWULEXWRU\SHQVLRQQRFDU GLVFUHWLRQDU\
LQFRPH
,QFRPH IURP QRQFRQWULEXWRU\ SHQVLRQ FDU RZQHU
VKRUWIDOO
&RQWULEXWRU\ SHQVLRQ SOXV SULYDWH SHQVLRQ RI ¼QRFDU
GLVFUHWLRQDU\
LQFRPH
&RQWULEXWRU\ SHQVLRQ SOXV SULYDWH SHQVLRQ RI ¼FDURZQHU
GLVFUHWLRQDU\
LQFRPH
+RXVHKROGVTXDOLI\ IRU KRXVHKROGVEHQHILWVSDFNDJH WKHUHIRUH DQ DGGLWLRQDO ¼ LV DGGHG RQ WR
SHQVLRQ
7KHRQO\SHQVLRQHUKRXVHKROGZLWKDVKRUWIDOOLVDFDURZQLQJKRXVHKROGZLWKDQLQFRPHIURP
DQRQFRQWULEXWRU\SHQVLRQ+RXVHKROGVZKLFKGHSHQGRQDQRQFRQWULEXWRU\SHQVLRQFDQQRW
/HVVKHDOWKFDUHFRVWVIRUWKRVHLQUHFHLSWRIQRQFRQWULEXWRU\SHQVLRQZKHUHDSSOLFDEOH
61
R7454 Budget Standards
28/9/05
12:57 PM
Page 62
DIIRUGWRUXQDFDU$GLVFUHWLRQDU\LQFRPHRI¼LVOHVVWKDQWKHZHHNO\FRVWRIUXQQLQJD
FDU¼DVSHUWKH/&$EXGJHWVWDQGDUGV
,IWKHSHQVLRQHUFRXSOHKDVDSULYDWHSHQVLRQRI¼WKHLULQFRPHZLOOH[FHHGWKHLUWRWDOEXGJHWFRVWV
UHJDUGOHVVRIZKHWKHUWKH\DUHDFDURZQHURUQRW+RZHYHUDVDUHVXOWWKH\ZLOOQRWEHHOLJLEOHIRUWKH
KRXVHKROGEHQHILWVSDFNDJHRUWKHPHGLFDOFDUG
&KDQJHVWRWKH/&$EXGJHWSURSRVHGE\IRFXVJURXSV
7KHIRFXVJURXSVLQWKHLUGHWDLOHGFRQVLGHUDWLRQRIHDFKLWHPLQWKHGLIIHUHQWEXGJHWVZHUHLQ
DJUHHPHQWIRUWKHPRVWSDUWZLWKWKHFRQWHQWRIWKH/&$EXGJHWVDVGHYHORSHGE\WKH%ULWLVK
)%8$VPDOOQXPEHURIFKDQJHVZHUHSURSRVHGLQWKHDUHDVRIIRRGFORWKLQJDQGKRXVHKROG
JRRGV7KHFKDQJHVWRWKHIRRGEXGJHWZHUHDVIROORZV
7DEOH±&KDQJHVWR/&$%XGJHWVIRUKRXVHKROGVZLWKFKLOGUHQ)RRG
+RXVHKROG
&KDQJHV
/RQHSDUHQWDQGWZRFKLOGUHQKRXVHKROG
$GG±RQHH[WUDORDIRIEUHDG
$GG±OERIVDXVDJHV
7DNHRXW±IUR]HQEXUJHUV
7ZRSDUHQWDQGWZRFKLOGUHQKRXVHKROG
$GG±RQHH[WUDORDIRIEUHDG
$GG±OERIVDXVDJHV
7DNHRXW±RQHSL]]D
$GG±JRISDVWD
3HQVLRQHUFRXSOH
,QFUHDVHWKHQXPEHURI\RJKXUWVWR
7DNHRXWFDQQHGPLONSXGGLQJV
$GG±OHDQPHDW
7DNHRXW±PHDWSLHV
7DNHRXW±SLFNOHV
,Q ILQDQFLDO WHUPV WKH SURSRVHG FKDQJHV WR WKH IRRG EXGJHW ZRXOG LQFUHDVH WKH ORQH SDUHQW
IRRGEXGJHWE\¼)RUWKHWZRSDUHQWDQGWZRFKLOGUHQWKHIRRGEXGJHWZRXOGGHFUHDVHE\
¼7KHSHQVLRQHUEXGJHWZLOOLQFUHDVHE\¼
7KHUHPDLQGHURIWKHFKDQJHVFRQFHUQHGWKHTXDQWLW\RUOLIHVSDQRILWHPVLQWKHFORWKLQJDQG
KRXVHKROGJRRGVEXGJHWV
62
R7454 Budget Standards
28/9/05
12:57 PM
Page 63
7DEOH ± &KDQJHV 7R /&$ %XGJHWV )RU +RXVHKROGV :LWK &KLOGUHQ ± &ORWKLQJ DQG
+RXVHKROG*RRGV
,WHP
4XDQWLW\
/LIH\HDUV
5HYLVHGTXDQWLW\
5HYLVHGOLIH
)%8
)%8
7RZHOKDQGFRWWRQNLWFKHQ
7RZHOWHDFRWWRQ
0RSKHDGFORWK
%URRPKHDGQ\ORQ
)RLOPFPZLGH
+RXVHKROGPDWFKHVER[
\HDUV
&ORWKLQJ±JLUODJHG
3DQWVFRWWRQSDFNRI
&ORWKLQJ±ER\DJHG
7UDFNVXLWWRSDQGERWWRPV
+RXVHKROGJRRGV
4XLOWFRYHUGRXEOH
SLOORZFDVHVSRO\FRWWRQ
6KHHWILWWHGGRXEOH
SLOORZFDVHVSRO\FRWWRQ
SDFN
5HIXVHVDFNSODVWLFSNRI
,QILQDQFLDOWHUPVWKHVHFKDQJHVLQFUHDVHWKHORQHSDUHQWDQGWZRFKLOGUHQDQGWKHWZRSDUHQW
DQGWZRFKLOGUHQKRXVHKROGEXGJHWVE\¼
7DEOH±&KDQJHV7R/&$%XGJHWV)RU3HQVLRQHU&RXSOH+RXVHKROG±
+RXVHKROG*RRGV
,WHP
/LIH\HDUV
5HYLVHGOLIH\HDUV
6LQJOHILWWHGVKHHW
\HDUV
'RXEOHILWWHGVKHHW
3ODLQSLOORZFDVHV
7HDWRZHO
(OHFWULFXQGHUEODQNHW
DVSHUJXDUDQWHH
&DQLVWHUVHWVFUHZWRSSLHFH
9DFXXPIODVN
+RWZDWHUERWWOH
+RXVHKROGJORYHVSDFNRISDLUV
,SDFNSHU\HDU
SDFNVSHU\HDU
63
R7454 Budget Standards
28/9/05
12:57 PM
Page 64
7KHVHFKDQJHVZRXOGLQFUHDVHWKHEXGJHWE\¼7DEOHVKRZVWKHWRWDOGLIIHUHQFHLIDOO
WKHVHFKDQJHVZHUHPDGH
7DEOH±)LQDQFLDOFKDQJHVWR/&$EXGJHWDVSHUIRFXVJURXSVFKDQJHV
+RXVHKROGW\SH
1XPEHURIFKDQJHV
,QFUHDVHLQEXGJHWWRWDO
/RQHPRWKHUDQGWZRFKLOGUHQ
¼
7ZRSDUHQWVDQGWZRFKLOGUHQ
¼
3HQVLRQHU&RXSOH
¼
$V FDQ EH VHHQ WKH ELJJHVW LQFUHDVH LV IRU WKH ORQH PRWKHU DQG WZR FKLOGUHQ KRXVHKROG DW
¼ 7KH SHQVLRQHU KRXVHKROG¶V EXGJHW LQFUHDVHV E\ ¼ ZKLOH WKH WZR SDUHQW DQG WZR
FKLOGUHQKRXVHKROGLQFUHDVHVE\¼
64
R7454 Budget Standards
28/9/05
12:57 PM
Page 65
&+$37(5±',6&866,212)5(68/76
,QWURGXFWLRQ
7KHGLVFXVVLRQRIUHVXOWVLVSUHVHQWHGXQGHUWZRKHDGLQJV
,QFRPH
.H\EXGJHWLWHPVRIH[SHQGLWXUH
2QH RI WKH SULQFLSDO DLPV RI WKLV VWXG\ LV WR H[SORUH WKH DGHTXDF\ RI LQFRPH IURP 6RFLDO
:HOIDUH DQG 1DWLRQDO0LQLPXP :DJH SD\PHQWV ,W LV LPSRUWDQWWRUHPHPEHU WKDW WKH /RZ
&RVWEXW$FFHSWDEOH%XGJHW 6WDQGDUGV /&$ GR QRW DOORZ IRUWKH XQH[SHFWHG VXFKDV WKH
GHDWK RI D FORVH UHODWLRQ SHQVLRQ FRQWULEXWLRQV ORDQ UHSD\PHQWV ILQHV GHEWV DOFRKRO DQG
FLJDUHWWHV
,QFRPH
/RQHPRWKHUDQGWZRFKLOGUHQ
7DEOH±/RQHPRWKHUDQGWZRFKLOGUHQ/&$EXGJHWH[SHQGLWXUHDQGLQFRPH
,QFRPHVFHQDULR
7RWDOFDVKLQFRPH
'HSHQGHQWRQ6RFLDO:HOIDUH
7RWDO/&$%XGJHW 6KRUWIDOO
FRVWV
'LVFUHWLRQDU\
,QFRPH
VKRUWIDOO
3DUWWLPHZRUNHU
GLVFUHWLRQDU\
LQFRPH
)XOOWLPHZRUNHU
VKRUWIDOO
$VFDQEHVHHQIURP7DEOHWKHFRVWVRID/RZ&RVWEXW$FFHSWDEOHEXGJHWLVZHOODERYH
WKH LQFRPH UHFHLYHG IURP 6RFLDO :HOIDUH SD\PHQWV 7KH &RPPLVVLRQ RQ 6RFLDO :HOIDUH
QRWHG WKDW D NH\ IHDWXUH RI DGHTXDF\ LV WKDW SD\PHQWV DUH OLQNHG WR DFWXDO OLYLQJ
VWDQGDUGV7KHVKRUWIDOOIRUDORQHPRWKHURQVRFLDOZHOIDUHLQGLFDWHVWKDWWKHFXUUHQW VRFLDO
ZHOIDUHSD\PHQWVDUHLQDGHTXDWHLQWHUPVRIREWDLQLQJD/RZ&RVWEXW$FFHSWDEOHVWDQGDUGRI
OLYLQJ 7KH 1DWLRQDO $QWL3RYHUW\ 6WUDWHJ\ 1$36 DQG WKH 1DWLRQDO $FWLRQ 3ODQ DJDLQVW
3RYHUW\DQG6RFLDO([FOXVLRQ1$3,QFOUHLWHUDWHWKHQHHGWRVHWLQFRPHVDWDOHYHOWKDWLV
DGHTXDWH WR VXVWDLQ GLJQLW\ 1$36 1$3,QFO %RWK VHW D WDUJHW RI VHWWLQJ
PLQLPXP6RFLDO:HOIDUHSD\PHQWVDW¼SHUZHHNWHUPVE\7KLVILJXUHIDOOV
ZHOOEHORZWKH/&$EXGJHWVWDQGDUGIRUDORQHPRWKHURQVRFLDOZHOIDUHZKLFKLV¼
8QGHUWKHSUHYLRXVVRFLDOSDUWQHUVKLSDJUHHPHQWWKH3URJUDPPHIRU3URVSHULW\DQG)DLUQHVV
WKH6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXSZDVHVWDEOLVKHG7KHEHQFKPDUNLQJ
RI6RFLDO:HOIDUHSD\PHQWVLOOXVWUDWHVDPRUHWUDQVSDUHQWDSSURDFKWRVHWWLQJ6RFLDO:HOIDUH
/HVVKHDOWKFDUHFRVWVZKHUHDSSOLFDEOH
65
R7454 Budget Standards
28/9/05
12:57 PM
Page 66
SD\PHQWV DVRSSRVHGWR DUELWUDULO\ VHWWLQJ SD\PHQWV DV LVWKHFDVH ZLWK FXUUHQW JRYHUQPHQW
SROLF\
,Q FRQWUDVW WR WKH ILUVW VFHQDULR ZKLFK WRRN DFFRXQW RI D ORQH PRWKHU GHSHQGHQW VROHO\ RQ
6RFLDO:HOIDUHWKH/&$EXGJHWH[SHQGLWXUHULVHVFRQVLGHUDEO\ZKHQWKHORQHPRWKHUWDNHVXS
HPSOR\PHQWRQERWKDSDUWWLPHDQGIXOOWLPHEDVLV7KHULVHLQFRVWVFDQEHDWWULEXWHGWRWKH
KLJKFRVWRIFKLOGFDUHDQGDIWHUVFKRROFDUHDORQJZLWKRWKHUMREUHODWHGFRVWVVXFKDVEXVIDUHV
WRZRUNDQGXQLRQIHHV
)URPWKHSRLQWRIYLHZRIIXOOWLPHHPSOR\PHQWWKHORQHSDUHQWLVZRUVWRIILQWKLVVFHQDULRDV
WKHKRXVHKROGKDVWKHODUJHVWVKRUWIDOODW¼7KLVLVLQSDUWGXHWRWKHORVVRIVHFRQGDU\
EHQHILWVVXFKDVWKHPHGLFDOFDUG%DFNWR6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFHDQGDOVR
D UHGXFHG SD\PHQW IURP 2QH 3DUHQW )DPLO\ 3D\PHQW 7KH ,128 QRWHV WKDW WKH
WKUHVKROGIRUUHWDLQLQJVHFRQGDU\EHQHILWVUHPDLQHGXQFKDQJHGLQWKHODVWGHFDGH:KLOHWKLV
KRXVHKROG ZLOO DOVRUHFHLYH )DPLO\ ,QFRPH 6XSSOHPHQW WKLV LV RIIVHW E\ KLJK FKLOGFDUH DQG
DIWHUVFKRROFDUHFRVWV&KLOGFDUHFRVWVIRUWKLVVFHQDULRDFFRXQWIRURIWKHKRXVHKROG¶V
LQFRPHOHDYLQJRQO\RIGLVSRVDEOHLQFRPHUHPDLQLQJLQRUGHUWRFRYHUDOORWKHUFRVWV
:KHQFRPSDULQJWKHH[SHQGLWXUHVIURPWKHWKUHHVFHQDULRVZLWKWKHLQFRPHUHFHLYHGWKHEHVW
HFRQRPLFSRVLWLRQIRUWKHORQHPRWKHULVLQSDUWWLPHHPSOR\PHQW7KLVLVWKHRQO\VLWXDWLRQ
ZKHUH WKH KRXVHKROG KDV D GLVFUHWLRQDU\ LQFRPH UDWKHU WKDQ D VKRUWIDOO 7KLV GLVFUHWLRQDU\
LQFRPHPXVWPHHWWKHXQH[SHFWHGFRVWVWKDWZHUHRXWOLQHGDWWKHVWDUWRIWKLVFKDSWHU23(1¶V
DQDO\VLVRIWKH*RYHUQPHQW¶VDSSURDFKWRORQHSDUHQWVDOVRILQGVWKDWWKH\DUHEHWWHU
RII ZRUNLQJ SDUWWLPH 7KH GDQJHU RI WKLV LV RI WUDSSLQJ ORQH SDUHQWV LQ ORZZDJHG ORZ
VNLOOHGLQVHFXUHHPSOR\PHQW23(1&HQWUDOWRSDUWWLPHZRUNEHLQJWKHEHVWRSWLRQ
IRUORQHSDUHQWVLVWKHHDUQLQJVGLVUHJDUG7KLVLVDFRPELQDWLRQRIWKHHDUQLQJVFKLOGFDUHDQG
WUDYHO DOORZDQFHV SURYLGHG IRU LQ WKH /RQH 3DUHQW $OORZDQFH 7KH HDUQLQJV GLVUHJDUG
¼HQDEOHVWKHORQHSDUHQWWRNHHSDOORIKHUORQHSDUHQWIDPLO\SD\PHQWDQGDOVRWR
DSSO\IRU),6+RZHYHULWLVSHUKDSVWKHLQDGHTXDF\RIWKLVILJXUHWRRIIVHWDJDLQVWFKLOGFDUH
DQGMREUHODWHG FRVWVWKDW FDXVHV WKHORQH SDUHQWWR KDYH D VKRUWIDOO ZKHQ VKHWDNHV XS IXOO
WLPHHPSOR\PHQW
66
R7454 Budget Standards
28/9/05
12:57 PM
Page 67
6RPH7\SLFDO&RPPHQWVIURPWKH/RQH3DUHQWDQG7ZR&KLOGUHQ
)RFXV*URXSV
³,FDQ¶WOLYHZLWKGHEWV,UHDOO\GUHDGDNQRFNRQWKHGRRUWRWDNHDZD\WKHWHOO\6RWKHILUVW
WKLQJ,GRRQD7KXUVGD\LVSD\P\ELOOV:KDW¶VOHIWJRHVRQIRRG´
³2QD7KXUVGD\,GRP\VKRSSLQJDQGWKDWFRPHVWRQHDUO\¼,KDYHQ¶WPXFKOHIWIRU
WKHELOOV:KHQWKHELOOVJHWEDG,SDQLF7KH:HOIDUH2IILFHUDQGWKH9LQFHQWGH3DXOKHOS
RXWDQGVRGRHVP\0D´
³,KDWHP\VHOIIRUEHLQJDEDGPRWKHU1RPDWWHUKRZKDUG,WU\,FDQ¶WJLYHWKHNLGWKLQJV
WKH\VHHRWKHUNLGVZLWK,W¶VKDUGQRWWREHDEOHWROHWWKHNLGVJRWRWKHIULGJHZKHQWKH\ZDQW
VRPHWKLQJ´
³,KDGWRVHQGWKHVFKRROSKRWRVEDFN¼´
³$GD\RXWIRUXVLV6W6WHSKHQ¶V*UHHQDQGWKDW¶VWKHEHVWRI¼IRUWKHWKUHHRIXVEHWZHHQ
IDUHVDQG0F'RQDOGV´
³+HKDVORVWIRXUWHHWKEXW,FDQ¶WSD\WKHWRRWKIDLU\,NHHSWHOOLQJKLPWKDWVKHZLOOFRPH
VRRQ´
³$OOWKHIDPLO\SLWFKLQIRUWKHSOD\VWDWLRQKHZDQWVEXW,WROGKLPLW¶VQRSDUW\WKHQ,FDQ¶W
PDQDJHERWK´
:LWK5HIHUHQFHWRWKH/&$%XGJHW6WDQGDUGV
³7KHUHLVDKXPDQLW\DERXWWKHVHEXGJHWVKHHWV´
³,ZRXOGEHPDGHXSLI,KDGDOOWKRVHWKLQJVEXWWKH\PDNHVHQVHDQG,ZRXOGOLNHWREHDEOH
WRDIIRUGWKHP´
³7KHFORWKHVOLNHWKHWUDFNVXLWERWWRPVZRXOGQHYHUODVWWKDWORQJ<RX¶GQHHGWRGRXEOHWKH
DPRXQW´
³,WZRXOGEHJUHDWWREHDEOHWREX\DOOWKDWIRRG7ZRPHDOVOLNHWKDWOXQFKDQGGLQQHUDUH
RXWIRUXV,WLVHLWKHURQHRUWKHRWKHU1RWERWK´
³7KDWPHQXVKHHWJLYHVPHDJRRGLGHDRIZKDWZHVKRXOGEHHDWLQJ,PXVWVD\ZHHDWTXLWHD
ORWRIWKRVHLWHPV±EXWQRWLQVXFKDSODQQHGZD\´
67
R7454 Budget Standards
28/9/05
12:57 PM
Page 68
7ZRSDUHQWDQGWZRFKLOGUHQKRXVHKROG
7DEOH±7ZRSDUHQWKRXVHKROGDQGWZRFKLOGUHQ
,QFRPHVFHQDULR
7RWDO
LQFRPH
FDVK 7RWDO
/&$
%XGJHWFRVWV
)XOOWLPHZRUNHUQRFDU
)XOOWLPHZRUNHUFDURZQHU
)XOOWLPH ZRUNHU DQG 3DUWWLPH ZRUNHUQRFDU
)XOOWLPH ZRUNHU DQG 3DUWWLPH ZRUNHUFDURZQHU
,QFRPHIURP8QHPSOR\PHQW%HQHILW
6KRUWIDOO
'LVFUHWLRQDU\
,QFRPH
GLVFUHWLRQDU\
LQFRPH
GLVFUHWLRQDU\
LQFRPH
GLVFUHWLRQDU\
LQFRPH
VKRUWIDOO
VKRUWIDOO
VKRUWIDOO
+RXVHKROGVGHSHQGHQWRQXQHPSOR\PHQWEHQHILWLQFXUDQDQQXDOVKRUWIDOORI¼1RQH
RIWKHVHKRXVHKROGVFDQDIIRUGDORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJ$VKRUWIDOOZLOO
KDYHDQHJDWLYHLPSDFWRQLPSRUWDQWDVSHFWVRIKXPDQOLYLQJVXFKDVIRRGKHDOWKDQGKHDW
+RXVHKROGVZLWKERWKSDUHQWVZRUNLQJRQHSDUWWLPHGRQRWHDUQHQRXJKWRPDNHHQGVPHHW
,QWKHFDVHRIWKHVHKRXVHKROGVZKHUHWZRDGXOWVDUHZRUNLQJRQWKHPLQLPXPZDJHWKHUHLV
D ZHHNO\ VKRUWIDOOUHJDUGOHVV RI FDU RZQHUVKLS GDWD IURP WKH +%6 VKRZV WKDW
RI WKH SRSXODWLRQ RZQ D FDU ,Q WKHVH KRXVHKROGV WKH FRVW RI FKLOGFDUH LV DOVR D
VLJQLILFDQWIDFWRULQWKHGHYHORSPHQWRIDVKRUWIDOO
7KHKRXVHKROGVZLWKRQHIXOOWLPHZRUNHUKDYHDGLVFUHWLRQDU\LQFRPH7KLVLVODUJHO\GXHWR
WKH IDFW WKDW H[SHQGLWXUH RQ FKLOGFDUH LV XQQHFHVVDU\ $ GLVFUHWLRQDU\ LQFRPH LV QRW
QHFHVVDULO\ D VXUSOXV VLQFH LW PXVW FRYHU WKH LWHPV WKH /&$ EXGJHW GRHV QRW DOORZ IRU ,Q
RUGHUWRKDYHDGLVFUHWLRQDU\LQFRPHLWLVQHFHVVDU\IRURQHSDUHQWWRUHPDLQDWKRPHWKHUHE\
UHPRYLQJ WKH SUHIHUHQFH WR HQWHU WKH ODERXU PDUNHW WKXV OLPLWLQJ OLIH FKRLFH ,Q DGGLWLRQ WR
KDYLQJ D GLVFUHWLRQDU\ LQFRPH WKH KRXVHKROG ZLOO UHWDLQ VHFRQGDU\ EHQHILWV VXFK DV WKH
0HGLFDO &DUG DQG %DFN WR 6FKRRO &ORWKLQJ DQG )RRWZHDU $OORZDQFH 7KLV LV D IXUWKHU
GLVLQFHQWLYHIRUWKHVHFRQGDGXOWWRHQWHUWKHODERXUPDUNHW7KLVLVQRWHGE\WKH,128
LQWKHLUFDOOWRZLGHQWKHWKUHVKROGIRUVHFRQGDU\EHQHILWV
)RUWKHKRXVHKROGVGHSHQGHQWRQ8QHPSOR\PHQW%HQHILWWKHVKRUWIDOORI¼SHUZHHNLV
LQIOXHQFHG E\ UHFHQW JRYHUQPHQW SROLF\ ZKLFK KDV IUR]HQ &KLOG 'HSHQGHQW $OORZDQFHV
&'$VZKLFKDUHSDLGWRWKRVHGHSHQGHQWRQ6RFLDO:HOIDUH&RPEDW3RYHUW\VWDWH
/HVVKHDOWKFDUHFRVWVZKHUHDSSOLFDEOH
68
R7454 Budget Standards
28/9/05
12:57 PM
Page 69
WKDW WKH IUHH]H LQ &'$V KDV HIIHFWLYHO\ GHYDOXHG WKH SD\PHQWV 6KRXOG WKH &'$V EH
LQFUHDVHG WKLV SD\PHQW PD\ HQDEOH WKH KRXVHKROGHUV GHSHQGHQW RQ 6RFLDO :HOIDUH UHDFK D
ORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJ
7KHKRXVHKROGGHSHQGHQWRQ8QHPSOR\PHQW%HQHILWLVSDUWLFXODUO\YXOQHUDEOHUHJDUGLQJWKH
WKUHHULVNVWKDW'DO\DQG/HRQDUGLGHQWLI\±ULVNRIVRFLDOH[FOXVLRQIURPWKHLUSHHUV
HDUO\VFKRROOHDYLQJDQGDQWLVRFLDOEHKDYLRXU7KH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
VWXG\SRLQWVWRWKHGLIILFXOW\H[SHULHQFHGE\SDUHQWVLQSURYLGLQJWKHLUFKLOGUHQZLWK
FORWKLQJ XVHG E\ WKHLU SHHUV &KLOGUHQ ZHUH VHHQ WR GURS RXW RI VFKRRO UDWKHU WKDQ DSSHDU
GLIIHUHQW,QPDQ\FDVHVEXOO\LQJZDVDOVRDFRQVHTXHQFHRIQRWZHDULQJVRFLDOO\DFFHSWDEOH
FORWKLQJ'DO\DQG/HRQDUGDOVRIRXQGWKDWORZLQFRPHSUHYHQWHGPDQ\\RXQJSHRSOH
IURP HQJDJLQJ LQ DSSURSULDWH OHLVXUH DFWLYLWLHV 7KH\ QRWHG WKDW PRVW RI WKH KRXVHKROGV LQ
WKHLUUHVHDUFKKDGQRPRQH\OHIWRYHUDWWKHHQGRIWKHZHHNDQGWKDWWKH\KDGVKRUWIDOOVZKLFK
SUHYHQWHG WKHP IURP SD\LQJ ELOOV ± HJ UHQW HOHFWULFLW\ DQG WHOHSKRQH 'DO\ DQG /HRQDUG
KLJKOLJKWWKHEDUULHUVWRHPSOR\PHQWDQGLGHQWLI\ODFNRIDIIRUGDEOHFKLOGFDUHORVVRI
ZHOIDUHEHQHILWVRQUHWXUQWRZRUNDQGODFNRIDFFHSWDEOHUDWHVRISD\7KH\UHFRPPHQGWKDW
WKHUHEHJUHDWHULQYHVWPHQWLQHGXFDWLRQDQGWUDLQLQJIRUXQHPSOR\HGSHRSOH,QWKHLUUHSRUW
'DO\ DQG /HRQDUG GUDZ DWWHQWLRQ WR WKH JHQHUDOO\ LQDGHTXDWH SURYLVLRQ RI SXEOLF
KRXVLQJDQGWKHDEVHQFHRIDIIRUGDEOHSULYDWHVHFWRUKRXVLQJ
/&$EXGJHW6WDQGDUGDQG([FOXGHG&RVWV
:KLOH WKH /&$ DOORZV IRU XQH[SHFWHG GHPDQGV ± H[SHQGLWXUH RQ VXFK LWHPV DV EUHDNDJHV
KRVSLWDOLVDWLRQ HWF WKHVH RXWOD\V FDQQRW EH SURORQJHG IRU DQ\ SURORQJHG SHULRG 6XFK
XQH[SHFWHG GHPDQGV RQ LQFRPH DUH SDUW RI OLIH DQG QHHG WR EH WDNHQ LQWR FRQVLGHUDWLRQ LI
SHRSOHDUHQRWWRIDOOLQWRVHULRXVGHEW,PSRUWDQWLWHPVVXFKDVSDUWLFLSDWLRQLQVDYLQJVDQG
SHQVLRQ VFKHPHV DUH QRW WDNHQ LQWR DFFRXQW LQ WKH /&$ EXGJHWV 7KH\ DUH QRWHG EXW QRW
DOORZHGIRULQWKHFDOFXODWLRQVRIH[SHQGLWXUH$WSUHVHQWWKHUHLV FRQVLGHUDEOH HPSKDVLV DW
QDWLRQDOOHYHORQWKHQHHGIRUDOOFLWL]HQVWRFRQWULEXWHWRSHQVLRQVFKHPHV7KHWRWDOFRVWRI
WKH/&$EXGJHWVQHHGWREHLQFUHDVHGWRWDNHDFFRXQWRIXQH[SHFWHGH[SHQGLWXUHDQGWRDOORZ
IRU WKH FRVW RI SD\PHQWV WR VDYLQJ DQG SHQVLRQ VFKHPHV )DFWRULQJ LQ WKHVH FRVWV ZRXOG
LQFUHDVH WKH WRWDO H[SHQGLWXUH QHFHVVDU\ IRU D ORZ FRVW EXW DFFHSWDEOH VWDQGDUG RI OLYLQJ
+RZHYHU WKH DGMXVWHG WRWDO ZRXOG UHIOHFW PRUH IXOO\ WKH H[SHQGLWXUH QHFHVVDU\ WR PHHW
LPSRUWDQW DGGLWLRQDO FRVWV HJ XQH[SHFWHG FRQWLQJHQFLHV DQG SD\PHQWV LQWR VDYLQJV DQG
SHQVLRQVFKHPHV
7KH WRWDOV JLYHQ IRU WKH /&$ EXGJHWV IRU HDFK KRXVHKROG W\SH LQ WKLV VWXG\ VKRXOG EH
LQWHUSUHWHGLQ WKH OLJKW RI WKH PLVVLQJ FRVWV ± FRQWLQJHQFLHV DQG SD\PHQWV LQWR VDYLQJV DQG
69
R7454 Budget Standards
28/9/05
12:57 PM
Page 70
SHQVLRQVFKHPHV7KHVKRUWIDOOIRXQGLQUHODWLRQWRVRPHKRXVHKROGW\SHVZLOOLQFUHDVHDVD
UHVXOWDQGWKHGLVFUHWLRQDU\LQFRPHRIRWKHUKRXVHKROGVW\SHVZLOOEHUHGXFHG
,QOLJKWRIWKHRPLVVLRQLQWKH/&$EXGJHWVWRLQFOXGHWKHFRVWRIFRQWLQJHQFLHVDQGSD\PHQWV
LQWRVDYLQJVDFFRXQWVLWLVUHDVRQDEOHWRFRQFOXGHWKDWDWEHVWLWZRXOGEHYHU\GLIILFXOWIRU
WZRSDUHQWDQGWZRFKLOGUHQKRXVHKROGVGHSHQGHQWRQWKHPLQLPXPZDJHWRKDYHDORZFRVW
EXWDFFHSWDEOHVWDQGDUGRIOLYLQJ
6RPH7\SLFDO&RPPHQWVIURP7ZR3DUHQWDQG7ZR&KLOGUHQ)RFXV*URXSV
³$OOWKHWLPH\RXKDYHWRPDQDJHWLJKWO\<RXOHDUQZKHUHDQGZKHQWRVWRS´
³3ULFHVNHHSJRLQJXSDQGXSVR,RIWHQOHDYHWKHNLGVDWKRPHZKHQ,VKRS´
³&KLOGFDUH±\RXPXVWEHMRNLQJ,FRXOGQRWDIIRUGLW6R,MXVWKRSHWKHGD\ZLOOFRPHZKHQ,
FDQZRUNIRUDIHZKRXUV´
³<RXQHHGWRJHWRXWRIWKHKRXVH±VRPHWLPHV,WKLQN,ZLOOJRFUD]\EXWZKRFRXOGDIIRUG
FKLOGFDUH´
³3HWVDUHH[SHQVLYHEXWWKH\DUHSDUWRIOLIH7KHGRJLVWHDFKLQJKLPWREHPRUHWKRXJKWIXO
DQGQRWMXVWWKLQNRIKLPVHOI´
³/LIHLVVKRUWDQGZHQHHGVRPHIXQ7RVXUYLYH\RXQHHGWRJHWRXW´
³,ZRUU\ZKHQKH¶OOZKHQKH¶OOZDQWPRUHEUDQGQDPHV:KHUHZLOO,JHWWKHPRQH\",GRQ¶W
ZDQWKLPWREHGLIIHUHQW´
³7KHUHLVJRRGFKLOGFDUHKHUHDWDJUHDWSULFHEXW\RXQHHGWRJHWWKHLUQDPHVGRZQZKHQ
WKH\DUHERUQ´
³7KH SULFH RI FORWKHV 7KH EDFN WR VFKRRO DOORZDQFH LV EHWWHU WKDQ QRWKLQJ EXW LW JRHV
QRZKHUH´
³7KHUHLVDJUHDWVFKRROERRNUHQWDOVFKHPHKHUHVRZHFDQ¶WFRPSODLQ´
5HIHUULQJWRWKH/&$%XGJHW6WDQGDUG6KHHWV
³(YHU\WKLQJLVKHUHEXWWKHDPRXQWVDUHWLJKW6KHHWVZRXOGQHYHUODVWWKDWORQJ´
³7KH IRRG PHQXV DUH JRRG 7KH\ PDNH \RX WKLQN 0LQH HDW WKDW IRRG EXW QRW LQ VXFK D
µFRQWUROOHG¶ZD\:HHDWPRUHEUHDGLQ,UHODQG´
³,DPJODGWKH\SXWLQWKHSHWVDQGKROLGD\V<RXQHHGERWKWREHPRUHKXPDQ´
³6RPH RI WKH FKHDSHU EUDQGV DUH JRRG YDOXH EXW WKHUH DUH VRPH \RX MXVW ZRQ¶W EX\
HVSHFLDOO\WKHWHDDQGFHUHDOV´
³$ORWRIWKRXJKWKDVJRQHLQWRWKHVHEXGJHWV<RXZRXOGQ¶WEHEDGO\RIILI\RXKDGHYHU\WKLQJ
RQWKHVKHHWV%XWVRPHWKLQJVFRXOGQHYHUODVWDVORQJDVWKH\VD\´
³,ZLVKRXU*RYHUQPHQWUHDOLVHGWKDWHYHU\RQHQHHGVWRKDYHDKROLGD\´
70
R7454 Budget Standards
28/9/05
12:57 PM
Page 71
³7KH\ GRQ¶W NQRZ WKH\¶UH ERUQ LQ (QJODQG (GXFDWLRQ LV UHDOO\ IUHH WKHUH DQG WKH KHDOWK
FKDUJHVDUHUHDVRQDEOH,OLYHGWKHUHVR,NQRZ´
3HQVLRQHUFRXSOHKRXVHKROGV
7DEOH±3HQVLRQHUFRXSOH/&$EXGJHWH[SHQGLWXUHDQGLQFRPH
,QFRPHVFHQDULR
7RWDO
LQFRPH
FDVK 7RWDO
/&$
6KRUWIDOO
%XGJHWFRVWV 'LVFUHWLRQDU\
,QFRPH
,QFRPHIURPFRQWULEXWRU\SHQVLRQQRFDU
GLVFUHWLRQDU\
LQFRPH
,QFRPHIURPFRQWULEXWRU\SHQVLRQFDURZQHU GLVFUHWLRQDU\
LQFRPH
,QFRPHIURPQRQFRQWULEXWRU\SHQVLRQQRFDU GLVFUHWLRQDU\
LQFRPH
,QFRPH IURP QRQFRQWULEXWRU\ SHQVLRQ FDU RZQHU
VKRUWIDOO
&RQWULEXWRU\ SHQVLRQ SOXV SULYDWH SHQVLRQ RI ¼QRFDU
GLVFUHWLRQDU\
LQFRPH
&RQWULEXWRU\ SHQVLRQ SOXV SULYDWH SHQVLRQ RI ¼FDURZQHU
GLVFUHWLRQDU\
LQFRPH
,WPXVWEHUHPHPEHUHGWKDWDOORIWKHSHQVLRQHUKRXVHKROGVLQWKLVVWXG\DUHRZQHURFFXSLHUV
DQG GR QRW KDYH PRUWJDJH UHSD\PHQWV 7KH DVVXPSWLRQ WKDW SHQVLRQHU FRXSOHV DUH KRXVH
RZQHUVLVVLJQLILFDQWDVLWFRQWULEXWHVWRDORZHU/&$EXGJHWVWDQGDUGH[SHQGLWXUHWKDQ WKH
KRXVHKROGVZLWKFKLOGUHQZKRKDYHUHQWFRVWV,WDOVRHQDEOHVDGLVFUHWLRQDU\LQFRPHLQILYH
RXWRIWKHVL[LQFRPHVFHQDULRV
,W LV QRW SRVVLEOH IRU D SHQVLRQHU FRXSOH GHSHQGHQW RQD QRQFRQWULEXWRU\ SHQVLRQWR RZQD
FDU 6KRXOG LW EH QHFHVVDU\ IRU WKLV KRXVHKROG WR SXUFKDVH D FDU D ORZ FRVW EXW DFFHSWDEOH
VWDQGDUGRIOLYLQJZLOOQRORQJHUEHSRVVLEOH7KHKLJKHVWGLVFUHWLRQDU\LQFRPHLVSRVVHVVHG
71
R7454 Budget Standards
28/9/05
12:57 PM
Page 72
E\DFRXSOHRQDFRQWULEXWRU\SHQVLRQDQGDSULYDWHSHQVLRQZLWKRXWDFDU7KHFRVWRIFDUH
QHHGVWREHIDFWRUHGLQWRWKHFRVWVRIWKH/&$EXGJHWVWDQGDUG7KHILJXUHIRUWKHSHQVLRQHU
FRXSOH RQ D ORZ FRVW EXW DFFHSWDEOH EXGJHW VWDQGDUG RI OLYLQJ LQ WKLV VWXG\ UHSUHVHQWV WKH
VLWXDWLRQRIKRPHRZQHUVEHWZHHQWKHDJHVRI±\HDUV,WGRHVQRWDOORZIRUWKHFRVWRI
FDUHUHQWRUIRUSD\PHQWLQWRIXQHUDOSODQVFKHPHV
7KH FRVW RI FDUH DQG RWKHU LWHPV RI H[SHQGLWXUH ZKLFK LQFUHDVH ZLWK DJH HJ KRXVH
PDLQWHQDQFH KHDWLQJ HWF VKRXOG EH WDNHQ LQWR DFFRXQW LQ ERWK H[SHQGLWXUH DQG SHQVLRQ
LQFRPHV7KHGLVFUHWLRQDU\LQFRPHUHFRUGHGLQWKLVVWXG\IRUWKHSHQVLRQHUFRXSOHVKRXOGEH
LQWHUSUHWHG LQ WKH FRQWH[W RI WKH XQUHFRJQLVHG FRVWV ± HJ FDUH UHQW DGGLWLRQDO KHDWLQJ RU
KRXVH PDLQWHQDQFH 7KH LQFOXVLRQ RI WKHVH DQG RWKHU DJH UHODWHG FRVWV ZRXOG FRQVLGHUDEO\
UHGXFH WKH GLVFUHWLRQDU\ LQFRPH IRXQG LQ WKLV VWXG\ IRU µ\RXQJ¶ SHQVLRQHU FRXSOHV ,W LV
UHDVRQDEOH WR FRQFOXGH WKDW ZKLOH ERWK WKH QRQ FRQWULEXWRU\ DQG WKH FRQWULEXWRU\ SHQVLRQV
DSSHDUWRFRYHUWKHFRVWRID/&$VWDQGDUGRIOLYLQJWKHUHZRXOGEHDYHU\VPDOODPRXQWRI
PRQH\OHIWZKLFKFRXOGEHSURSHUO\GHVLJQDWHGDVGLVFUHWLRQDU\
:KHQDGMXVWHGIRUKRXVHKROGVL]HRIWKHUHVSRQGHQWVLQWKHUHFHQW6/$1VWXG\
ZHUHIRXQGWRKDYHDZHHNO\LQFRPHOHVVWKDQ¼DZHHNZKLOHKDGDQLQFRPHRI
OHVVWKDQ¼7KH/RZ&RVW$FFHSWDEOHVWDQGDUGRIOLYLQJIRUDSHQVLRQHUFRXSOHZLWKRXWD
FDU DQG GHSHQGHQW RQ D QRQFRQWULEXWRU\ SHQVLRQ ZDV ¼ RI UHVSRQGHQWV LQ WKH
6/$1 VWXG\ KDYH DQ LQFRPH RI OHVV WKDQ ¼ SHU ZHHN ,Q OLJKW RI WKLV ILQGLQJ LW FDQ EH
VXUPLVHGWKDWWKHOLYLQJVWDQGDUGVRIWKHVHSHRSOHZHUHEHORZWKH/&$7KH6/$1UHSRUWDOVR
VKRZV WKDW ZKLOH WKHUH ZHUH YHU\ KLJK UDWHV RI KRPH RZQHUVKLS DSSUR[LPDWHO\ WKLV
UHSUHVHQWHGDGHFUHDVHIURPILJXUHV$QLQFUHDVHLQWKHQXPEHUZKRRZQWKHLURZQ
KRPHZLWKDPRUWJDJHDQGDQLQFUHDVHLQWKHSHUFHQWDJHUHQWLQJORFDODXWKRULW\KRXVLQJZDV
DOVR UHSRUWHG 7KLV WUHQG ZLOO KDYH LPSOLFDWLRQV IRU SHQVLRQHU H[SHQGLWXUH SDWWHUQV LQ WKH
IXWXUH
7KHFRVWRIDORZFRVWEXWDFFHSWDEOHIRRGEXGJHWIRUWKHSHQVLRQHUFRXSOHFDPHWR¼SHU
ZHHN 7KH 6/$1 UHSRUW VKRZV WKDW RI WKH UHVSRQGHQWV EHOLHYH WKH\ FRXOG HDW
PRUH KHDOWKLO\ +RZHYHU WKH UHVXOWV VKRZV ³D GUDPDWLF GHFOLQH LQ WKH FRQVXPSWLRQ RI
FHUHDOVEUHDGVDQGSRWDWRHVIURP±DQGDQLQFUHDVHLQWKHFRQVXPSWLRQRIIUXLW
YHJHWDEOHV DQG GDLU\ SURGXFWV´ 6/$1 7KH FRQVXPSWLRQ RI PHDW ILVK DQG
DOWHUQDWLYHVZHUHIRXQGWRUHPDLQWKHVDPH7KHVHILQGLQJVFRUUHVSRQGZLWKWKHREVHUYDWLRQV
RI WKH SHQVLRQHU IRFXV JURXSV LQ WKH FXUUHQW VWXG\ RQ WKH QHHG IRU KHDOWK\ OLYLQJ DQG WKH
FRVWVDVVRFLDWHGZLWKWKLV&RQVLGHUDWLRQLVJLYHQLQWKH6/$1UHSRUWWRTXDOLW\RIOLIH
/HVVKHDOWKFDUHFRVWVIRUWKRVHLQUHFHLSWRIQRQFRQWULEXWRU\SHQVLRQZKHUHDSSOLFDEOH
72
R7454 Budget Standards
28/9/05
12:57 PM
Page 73
2YHURISHRSOHEHWZHHQ±\HDUVLQGLFDWHGWKDWWKHTXDOLW\RIWKHLUOLYHVZDVYHU\
JRRGRUJRRG7KHUHSRUWDOVRVKRZVWKDWROGHUUHVSRQGHQWVH[FHHGWKHQDWLRQDODYHUDJHZKHQ
PHPEHUVKLS RI UHOLJLRXV DQG YROXQWDU\ RUJDQLVDWLRQV DQG VRFLDO FOXEV LV WDNHQ LQWR
FRQVLGHUDWLRQ'LVFXVVLRQZLWKWKHIRFXVJURXSPDGHFOHDUWKDWOHLVXUH DFWLYLWLHV DUH VHHQLQ
WHUPVRIVRFLDOSDUWLFLSDWLRQDQGDFWLYHLQYROYHPHQWLQWKHOLIHRIWKHFRPPXQLW\
6DXQGHUV QRWHV WKDW LQ $XVWUDOLD UHODWLYHO\ OLWWOH DWWHQWLRQ KDV EHHQ SDLG WR LQFRPH
DGHTXDF\ LQ WKH FRXUVH RIGHEDWHV RQWKH DJHLQJ SRSXODWLRQ +H SRLQWV RXW WKDW WKH OHYHO RI
UHWLUHPHQW LQFRPHV ³ZLOO UHIOHFW RYHUDOO SDWWHUQV RI SRYHUW\ DQG LQHTXDOLW\ DV ZHOO DV
FRQVXPSWLRQ DQG HFRQRPLF DQG VRFLDO SDUWLFLSDWLRQ WKH PDLQ GHWHUPLQDQWV RI OLYLQJ
VWDQGDUGV DPRQJ WKH DJHG´ 6DXQGHUV :KLOH WKH LPSRUWDQFH RI PDLQWDLQLQJ D
VDIHW\QHWIRUSHRSOHGHSHQGHQWRQDIXOOUDWHSHQVLRQLV UHFRJQLVHG KHVWUHVVHVWKH QHHGWR
FRQVLGHU³DGHTXDF\LQWKHFRQWH[WRIULVLQJLQFRPHV±DQGH[SODQDWLRQVRIVXFFHVVLYHFRKRUWV
RI PRGHUDWHO\ ZHOO RII UHWLUHHV 7KHVH JURXSV KDYH H[SHULHQFHG XQSUHFHGHQWHG SURVSHULW\
GXULQJ WKHLU ZRUNLQJ OLYHV DQG ZLOO H[SHFW WR VXVWDLQ D FRUUHVSRQGLQJ VWDQGDUG DIWHU WKH\
UHWLUH´ 6DXQGHUV 6DXQGHUV UHIHUV WR UHVHDUFK ZKLFK FDSWXUHG WKLV KLJKHU
VWDQGDUGWKURXJKWKHGHYHORSPHQWRIDQHZ³FRPIRUWDEO\DIIOXHQWEXWVXVWDLQDEOHVWDQGDUG´
7KH&$6EXGJHWVH[FHHGWKHH[LVWLQJ0%$EXGJHWVLQWKUHHPDLQZD\VFORWKLQJKHDOWKFDUH
DQGOHLVXUH7KH0%$EXGJHWVZHUHUHYLVHGWRPDNHWKHPDPRUHDFFXUDWHUHSUHVHQWDWLRQRI
WKHHYHU\GD\H[SHQGLWXUHDQGQHHGVRIPRGHUDWHO\ZHOORIIROGHU$XVWUDOLDQV
6DXQGHUV
6RPH7\SLFDO&RPPHQWVIURP3HQVLRQHU)RFXV*URXSV
³,IPDNHVVXFKDGLIIHUHQFHWREHDEOHWRFRPHWRWKHFOXEV´
³7KHWULSVKHOSWRNHHS\RXORRNLQJIRUZDUGWRWKHIXWXUH´
³+HDWLVLPSRUWDQWWRPHVR,VSHQGDERXW¼DZHHNRQDJDVFDUG´
³,WLVQLFHWREHDEOHWRJLYHWRFROOHFWLRQVDQGJRRGFDXVHV´
³,GRQ¶WGRDVPXFKFRRNLQJDV,XVHGWREXW,DPFDUHIXODERXWDEDODQFHGGLHW´
³:KHQ \RX DUH RXU DJH \RX FDQ GR \RXU RZQ JDUGHQLQJ DQG SDLQWLQJ %XW LQ D IHZ \HDUV
WLPH,ZLOOKDYHWRJHWVRPHRQHWRGRWKLV´
³, ZRUU\ DERXW WKHIXWXUH :LOO, KDYH HQRXJK WR JHW WKH FDUH , ZLOO QHHG ZKHQ , DP PXFK
ROGHU´
:LWK5HIHUHQFHWR/&$%XGJHW6WDQGDUGV
³,GRQ¶WKDYHDOOWKRVHWKLQJVP\VHOIEXW,DJUHHWKDWSHRSOHVKRXOGKDYHWKHP´
³:H¶UHJODGWKH\LQFOXGHOHLVXUH*RLQJRXWLVYHU\LPSRUWDQWIRUSHRSOHZKROLYHDORQH´
³7KHIRRGPHQXVJLYH\RXJRRGLGHDV7KH\DUHDFKHFN0\KXVEDQGDQG,ZRXOGHDWPRVWRI
WKRVHIRRGVEXWQRWQHFHVVDULO\LQWKHRQHZHHN´
73
R7454 Budget Standards
28/9/05
12:57 PM
Page 74
³7KHUHFRXOGEHDSUREOHPPDNLQJVRPHWKLQJVODVWVRORQJOLNHWHDWRZHOVDQGSLOORZFDVHV
EXWWKH\KDYHIRUJRWWHQQRWKLQJ´
³,WLVJRRGWRVHHDFDWLVLQFOXGHG7KH\FDQEHJUHDWFRPSDQ\ZKHQ\RXDUHRQ\RXURZQLQ
WKHKRXVH´
³,PXVWVD\WKHVHEXGJHWVKHHWVDUHFRPSUHKHQVLYH7KLVLVDJRRGZD\WRJHWDUHDOLGHDRI
ZKDWLWFRVWVWROLYH7KHUHLVQ¶WPXFKZH¶GFKDQJH´
.H\EXGJHWLWHPVRIH[SHQGLWXUH
7KLV VHFWLRQ ZLOO GLVFXVV VRPH RI WKH NH\ LWHPV RI H[SHQGLWXUH FRQWDLQHG ZLWKLQ WKH /&$
EXGJHWVWDQGDUGV
)RRG
7DEOH±)RRGEXGJHWE\KRXVHKROGW\SH
+RXVHKROG
/RQHSDUHQWDQGWZRFKLOGUHQ
)RRGEXGJHWWRWDO
7ZRSDUHQWVDQGWZRFKLOGUHQ
3HQVLRQHUFRXSOH
7KHIRRGEXGJHWZDVFRQVWUXFWHGE\WKH)DPLO\%XGJHW8QLW)%8LQ%ULWDLQDQGSULFHGLQ
,UHODQG E\ WKH 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH 7KH )%8¶V SULPDU\ DLP ZDV WR
HVWDEOLVKDORZFRVWIRRGEXGJHWWKDWPHHWVKHDOWK\HDWLQJJXLGHOLQHVZKLOHWDNLQJDFFRXQWRI
VRFLHWDOSUHIHUHQFHV7KHFRVWIRUDORQHSDUHQWDQGWZRFKLOGUHQIDPLO\LV¼IRUDWZR
SDUHQWDQGFKLOGUHQIDPLO\LWLV¼DQGIRUDSHQVLRQHUFRXSOH¼
7KHEXGJHWLVEDVHGRQWKHIROORZLQJDVVXPSWLRQVWKDWKRXVHKROGV
KDYHDFFHVVWRLQIRUPDWLRQRQDQXWULWLRQDOO\DGHTXDWHGLHW
FDQDFFHVVUHWDLORXWOHWVZLWKDIIRUGDEOHIRRG
FRQVXPHIRRGVWULFWO\LQDFFRUGDQFHWRWKHUHFRPPHQGHGGDLO\DOORZDQFHV
7KH UHDOLW\ RI REWDLQLQJ WKLV GLHW LV GLIILFXOW 3UHYLRXV UHVHDUFK )ULHO DQG &RQORQ GHPRQVWUDWHWKDWWKHUHLVDODFNRIDFFHVVWRDIIRUGDEOHIRRGLQ,UHODQG,QDGGLWLRQWRWKLVWKH
/LYLQJ LQ ,UHODQG 6XUYH\ VKRZV FKLOGUHQ RIWHQ JR ZLWKRXW IRRG GXH WR KRXVHKROG ILQDQFLDO
FRQVWUDLQWV)XUWKHUPRUHFKLOGUHQLQ/RZ,QFRPH+RXVHKROGVFRQVXPHIRRGVKLJKLQIDWDQG
VXJDU PRUH VR WKDQ FKLOGUHQ LQ PRUH DGYDQWDJHG KRXVHKROGV )ULHO DQG &RQORQ ,Q
DGGLWLRQ WR WKLV ODFN RI LQFRPH WR REWDLQ DQ DGHTXDWH GLHW LV FRPPRQSODFH DPRQJVW VRFLDO
ZHOIDUHUHFLSLHQWV9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
74
R7454 Budget Standards
28/9/05
12:57 PM
Page 75
7KHIRFXVJURXSVKHOGLQ,UHODQGLQGLFDWHGWKDWWKH)%8IRRGPHQXVZHUHEURDGO\DFFHSWDEOH
EXWVRPHDOWHUDWLRQVLQWKHEDVNHWZRXOGEHGHVLUDEOHWRWKHORFDOSRSXODWLRQ7KHVHDOWHUDWLRQV
ZLOOFDXVHDFKDQJHLQWKHQXWULHQWEDVNHWDVGHVFULEHGEHORZ
3HQVLRQHUFRXSOH
œ 2PLWPHDWSLHV
œ 2PLWSLFNOHV
œ ,QFUHDVHWKHQXPEHURI\RJKXUWVWR
2PLWWLQJWKHSLFNOHVZRXOGQRWVLJQLILFDQWO\DIIHFWWKHQXWULHQWEDODQFH6XEVWLWXWLQJ\RJKXUWV
IRU WKH FDQQHG PLON SXGGLQJ ZLOO LQFUHDVH WKH FDORULILF LQWDNH E\ DSSUR[LPDWHO\ .FDOV
ZKLFK LV QRW D VLJQLILFDQW SUREOHP +RZHYHU RPLWWLQJ WKH PHDW SLHV ZRXOG GHFUHDVH WKH
HQHUJ\LQWDNHE\DSSUR[LPDWHO\.FDOVIRUJVWHDNDQGNLGQH\SLHZKLFKFRXOGQRW
EH UHFRPPHQGHG RYHU WKH ORQJ WHUP 7KH DGGLWLRQ RI OHDQ PHDW HJ J RI UDZ VWHZLQJ
VWHDNZRXOGEHDVXJJHVWLRQWRFRPSHQVDWHIRUWKLV
7ZRSDUHQWIDPLOLHV
œ ,QFUHDVHWKHEUHDGE\RQHODUJHORDISHUZHHN
œ ,QFOXGHOERIVDXVDJHV
œ &KDQJHFDQQHGSDVWDIRUGULHGSDVWDJSHUZHHN
7KHDGGLWLRQRIRQHODUJHORDIRIEUHDGWRWKHIDPLO\EDVNHWZRXOGLQFUHDVHWKHWRWDOFDORULH
LQWDNHE\.FDOSHUZHHNIRUWKHEUHDGDORQHDQGWKHVSUHDGXVHGIRUWKHEUHDGZRXOG
IXUWKHU LQFUHDVH WKH FDORULH LQWDNH DV ZHOO DV WKH WRWDO IDW LQWDNH 7KLV FRXOG UHVXOW LQ DQ
LQFUHDVHLQZHLJKWRYHUDSHULRGRIWLPH$FRPSURPLVHFRXOGEHWKHLQFOXVLRQRIWKH H[WUD
ORDI RI EUHDG DQG WKH UHPRYDO RI WKH ELVFXLWV DQG FDNHV 7KH DGGLWLRQ RI OE RI VDXVDJHV
VLPLODUO\ZRXOGLQFUHDVHWKHWRWDOLQWDNHE\DSSUR[LPDWHO\.FDOVDQGWKHWRWDOLQWDNHRI
IDWE\J7KHUDWLRRISRO\XQVDWXUDWHGWRVDWXUDWHGIDWFRXOGDOVREHDOWHUHG7KHVDXVDJHV
FRXOG EH VXEVWLWXWHG IRU WKH EHHI EXUJHUV DQG WKLV ZRXOG UHGXFH WKH FDORULH LQWDNH E\
DSSUR[LPDWHO\ .FDOV RU SL]]D ZKLFK ZRXOG LQFUHDVH WKH FDORULILF LQWDNH E\ .FDOV
$OWHULQJ WKH FRQVXPSWLRQ RI FDQQHG SDVWD WR J RI GULHG SDVWD ZRXOG DOVR LQFUHDVH WKH
FDORULILFYDOXHRIWKHGLHWE\.FDOV
7KHDOWHUDWLRQVVXJJHVWHGE\WKHIRFXVJURXSLIPDLQWDLQHGRYHUDSHULRGRIWLPHFRXOGOHDGWR
D ZHLJKW JDLQ DQG WKHUHIRUH FRXOG QRW EH UHFRPPHQGHG ZLWKRXW PLQRU DOWHUDWLRQV WR WKH
EDVNHW7KHVHPHQXVDUHRQO\UHSUHVHQWDWLYHPHQXVDQGPHDOVZLOOYDU\IURPZHHNWRZHHN
VRWKHVHPLQRUDOWHUDWLRQVPD\EHRIOLWWOHVLJQLILFDQFHLQWKHORQJWHUP
:HDUHJUDWHIXOWR6LDQ%XUU1XWULWLRQLVWDWWKH)%8RIWKH8QLYHUVLW\RI<RUNIRUKHUDQDO\VLVRIWKH
75
R7454 Budget Standards
28/9/05
12:57 PM
Page 76
/RQHSDUHQWIDPLO\
$VLPLODUSDWWHUQRIFKDQJHVZDVLQGLFDWHGE\WKHORQHSDUHQWIDPLO\
œ ,QFUHDVHWKHEUHDGE\RQHODUJHORDISHUZHHN
œ ,QFOXGHOERIVDXVDJHV
œ &KDQJHFDQQHGSDVWDIRUGULHGSDVWDJSHUZHHN
7KHVDPHORJLFZRXOGDSSO\DQGVXFKDOWHUDWLRQVFRXOGQRWEHUHFRPPHQGHGZLWKRXWPLQRU
DGMXVWPHQWVWRWKHEDVNHW
(GXFDWLRQDOFRVWV
%RWK WKH WZR SDUHQW KRXVHKROG ZLWK WZR FKLOGUHQ DQG WKH ORQH PRWKHU ZLWK WZR FKLOGUHQ
KRXVHKROGKDYHHGXFDWLRQDOFRVWVRI¼7KLV¼UHODWHGWRWKHFRVWVRIVHQGLQJWKHWHQ\HDU
ROGER\WRVFKRRO7KH\HDUO\FRVWRIVHQGLQJWKLVFKLOGWRVFKRROLV¼7KH%DFNWR6FKRRO
&ORWKLQJ DQG )RRWZHDU $OORZDQFH RI ¼ RU ¼ SHU ZHHN IDLOV WR PHHW WKLV FRVW 7KLV
JLYHVIXUWKHUVXSSRUWWRWKHDUJXPHQWWRLQFUHDVHWKHDOORZDQFHDQGDOVRWKHWKUHVKROGIRUWKH
UHWHQWLRQ RI WKH SD\PHQW ,128 &3$ 693 7KH 1DWLRQDO 3DUHQWV
&RXQFLO ± 3ULPDU\ FRQGXFWHG D VXUYH\ ODVW \HDU RXWOLQLQJ WKH PLQLPXP DYHUDJH DQG
PD[LPXPFRVWVRIVHQGLQJDFKLOGEDFNWRVFKRRO7KHLUUHVHDUFKVKRZHGWKDWRQDYHUDJHLW
FRVW¼ WRVHQG D FKLOG WR VFKRRO LQ WKH VFKRRO \HDU 13&3 7KLV
HTXDWHVWRQHDUO\¼SHUZHHN7KLVLVVXEVWDQWLDOO\KLJKHUWKDQWKHFRVWVLQWKH/&$EXGJHW
+RXVLQJ
)RUWKHSXUSRVHRIWKLVUHVHDUFKLWZDVDVVXPHGWKDWWKHKRXVHKROGVZLWKFKLOGUHQZHUHKRXVHG
LQJRRGTXDOLW\/RFDO$XWKRULW\KRXVLQJZLWKDUHQWRIRILQFRPH7KHKRXVLQJSURILOHV
ZHUHFRQVWUXFWHGZLWKWZRNH\SULQFLSOHVLQPLQG±
œ WKH SULPDU\ REMHFWLYH RI WKH 'HSDUWPHQW RI WKH (QYLURQPHQW WRHQVXUH HYHU\ KRXVHKROG
³KDVDGZHOOLQJVXLWDEOHWRLWVQHHGVORFDWHGLQDQDFFHSWDEOHHQYLURQPHQWDWDSULFHRU
UHQWLWFDQDIIRUG´$3ODQIRU6RFLDO+RXVLQJ'HSDUWPHQWRIWKH(QYLURQPHQWS
TXRWHGLQ&XUU\DQG
œ WKH EHGURRP VWDQGDUG RXWOLQHG LQ WKH (QJOLVK +RXVH &RQGLWLRQ 6XUYH\ ZKLFK DVVLJQV D
VHSDUDWHEHGURRPIRUHDFKFRKDELWLQJFRXSOHRUXQDWWDFKHGDGXOWRYHUDQGDVHSDUDWH
URRPIRUFKLOGUHQRYHUZKRDUHXQDEOHWRVKDUHZLWKDQRWKHUFKLOGRIWKHVDPHJHQGHU
:DWVRQDQG:KHODQ
7KHXVHRIWKHVHDVVXPSWLRQVZKLOHXVHIXOLQHVWDEOLVKLQJDUDWLRQDOHEHKLQGWKHFRQVWUXFWLRQ
RI D KRXVLQJ EXGJHW RIWHQ GRHV QRW UHIOHFW WKH UHDOLW\ RI WKH FXUUHQW KRXVLQJ VLWXDWLRQ 7KH
,16+4IRXQGWKDWORQHSDUHQWVLQ/RFDO$XWKRULW\DFFRPPRGDWLRQZHUHPRVWOLNHO\WR
IDOOEHORZWKHEHGURRPVWDQGDUG7KHXVHRI/RFDO$XWKRULW\KRXVLQJGRHVQRWWDNHDFFRXQWRI
FKDQJHVWRWKHIRRGEXGJHWSURSRVHGE\WKHIRFXVJURXS
76
R7454 Budget Standards
28/9/05
12:57 PM
Page 77
WKH LQFUHDVHV LQ KRXVHKROG H[SHQGLWXUHV ZKLFK KDYH RFFXUUHG LQ WKH SULYDWH UHQWHG VHFWRU
)DKH\HWDO7KHFRVWLQJRIUHQWDOLQWKHSULYDWHVHFWRUZRXOGVXEVWDQWLDOO\LQFUHDVHWKH
/&$EXGJHWH[SHQGLWXUHV
,Q RUGHU WR SDUWLFLSDWH LQ WKH WHQDQW SXUFKDVH VFKHPH D WZR SDUHQW DQG WZR FKLOGUHQ IDPLO\
ZRXOG UHTXLUH D ZHHNO\ LQFRPH RI ¼ LI WKH\ DUH WR KDYH D ORZ FRVW EXW DFFHSWDEOH
VWDQGDUGRIOLYLQJ7KLVLQGLFDWHVWKDWWKHSUHVHQWUHJXODWLRQVZLWKUHJDUGWRWKHVFKHPHQHHG
WREHDGMXVWHGWRDOORZDJUHDWHUQXPEHURIKRXVHKROGVWREHFRPHWHQDQWSXUFKDVHUV,PSOLFLW
LQ WKH 'HSDUWPHQW RI WKH (QYLURQPHQW¶V NH\ REMHFWLYH LQ D3ODQ IRU 6RFLDO +RXVLQJ LV WKH
FRQFHSW RI DIIRUGDELOLW\ 7KH FXUUHQW UHJXODWLRQV ZLWK UHJDUG WR WHQDQW SXUFKDVLQJ GR QRW
DSSHDUWRFRQFXUZLWKWKLV
)XHO
$ EUHDNGRZQ RI WKH ± +%6 ILJXUHV IRU IXHO DQG OLJKW ZDV REWDLQHG IURP WKH
&HQWUDO6WDWLVWLFV2IILFH&62LQRUGHUWRDVFHUWDLQWKHDYHUDJHZHHNO\H[SHQGLWXUHRQIXHO
IRU WKH WKUHH KRXVHKROG W\SHV LQ WKH FXUUHQW VWXG\ 7KHVH ILJXUHV LOOXVWUDWH DYHUDJH ZHHNO\
H[SHQGLWXUHRQIXHOIRUWKHWKUHHKRXVHKROGV7KHIROORZLQJSUHVHQWVDFRPSDULVRQ EHWZHHQ
WKH &HQWUDO 6WDWLVWLFV 2IILFH ILJXUHV DQG WKRVH FDOFXODWHG IRU WKLV VWXG\ E\ :LONLQVRQ IXHO
H[SHUW)DPLO\%XGJHW8QLW<RUN
+RXVHKROG
&HQWUDO6WDWLVWLFV2IILFH
)DPLO\%XGJHW8QLW
/RQH3DUHQWDQG7ZR&KLOGUHQ
¼
¼
7ZR3DUHQWDQG7ZR&KLOGUHQ
¼
¼
3HQVLRQHU&RXSOH
¼
¼
7KHGLIIHUHQFHVLQWKHILJXUHVFDQEHH[SODLQHGE\WKHIDFWWKDWWKH&62GDWDUHSUHVHQWVWKH
DYHUDJHFRVWIRUHDFKRIWKHKRXVHKROGW\SHVZKLOHWKH:LONLQVRQGDWD)DPLO\%XGJHW8QLW
LVEDVHGRQDFWXDOKRXVHVLQWKH%DOO\IHUPRWDQG3KLEVERURDUHD
7KH:LONLQVRQILJXUHVDOVRUHSUHVHQWWKH/RZ&RVWEXW$FFHSWDEOHIXHOVWDQGDUGVHHIRUD
GHVFULSWLRQRIWKHPHWKRGVXVHGLQFDOFXODWLQJWKHIXHOFRVWIRUWKLVVWXG\,WDOVRQHHGVWREH
QRWHGWKDWWKHORFDODXWKRULW\KRXVHXVHGLQWKLVVWXG\KDGEHHQFRPSOHWHO\UHIXUELVKHGWZR
\HDUV DJR WR WKH KLJKHVW VWDQGDUGV LQVXODWLRQ KHDOWK DQG VDIHW\ UHJXODWLRQV 7KH KRXVH
RZQHGE\WKHSHQVLRQHUFRXSOHKDGEHHQUHIXUELVKHGWZHQW\\HDUVDQGZDVGHVFULEHGE\WKH
RZQHUVDVZDUPDQGFRPIRUWDEOH
77
R7454 Budget Standards
28/9/05
12:57 PM
Page 78
7KH FRQGLWLRQV GHVFULEHG E\ +HDO\ ZKLFK FUHDWH IXHO SRYHUW\ ZHUH IUHTXHQWO\
PHQWLRQHG E\ PHPEHUV RI HDFK RI WKH WKUHH IRFXV JURXSV 5HIHUHQFH ZDV PDGH WR SRRU
LQVXODWLRQ WKH LQDELOLW\ WR SD\ IRU GRXEOH JOD]LQJ DQGWKH LQDGHTXDF\ RI WKH IXHO DOORZDQFH
ZKLFKLVUHVWULFWHGWRZHHNV0HPEHUVRIWKHIRFXVJURXSVUHSUHVHQWLQJWKH7ZR3DUHQW
DQG7ZR&KLOGUHQ+RXVHKROGUHIHUUHGWRWKHLULQDELOLW\WRLQYHVWLQHQHUJ\VDYLQJPHDVXUHVDV
WKHLU ZHHNO\ LQFRPH µFRXOG QRW VWUHWFK WKDW IDU¶ 7KH LJQRUDQFH RI HQHUJ\ HIILFLHQF\
PHDVXUHVWRZKLFK+HDO\UHIHUVZDVDOVRUHIOHFWHG
7HQDQWV RI QHZO\ UHIXUELVKHG ORFDO DXWKRULW\ KRXVHV VSRNH RI WKH LPSURYHPHQW WKH\
H[SHULHQFHG LQ WKH HIILFLHQF\ RI WKH KHDWLQJ V\VWHP DQG WKH FRQVHTXHQW GHFUHDVH LQ WKH
H[SHQGLWXUH$SDUWIURPSHQVLRQHUIRFXVJURXSVWKHUHVSRQVHVRIPHPEHUVRIWKHWZRRWKHU
IRFXVJURXSVWRTXHVWLRQVFRQFHUQLQJH[SHQGLWXUHRQIXHOGHDOWLQJHQHUDOZLWKWKHGLIILFXOW\
RIPHHWLQJWKHFRVWLQZLQWHUWLPHRINHHSLQJWKHKRXVHZDUPWKHDGGHGFRVWRIHQVXULQJWKDW
DQ HOGHUO\ IDPLO\ PHPEHU KDG VXIILFLHQW KHDWLQJ DQG WKH EHQHILWV RI OLYLQJ LQ D QHZO\
UHIXUELVKHGKRXVH
&KLOGFDUH
7KH ORQH SDUHQW KRXVHKROG XQGHUWDNLQJ IXOOWLPH HPSOR\PHQW RQ WKH 1DWLRQDO 0LQLPXP
:DJHKDVDZHHNO\VKRUWIDOORI¼$VZDVSUHYLRXVO\QRWHGDFRQWULEXWRU\IDFWRUWRWKLV
VKRUWIDOOLVWKHKLJKFRVWDVVRFLDWHGZLWKFKLOGFDUHDQGDIWHUVFKRROFDUH7KHWZRSDUHQWDQG
WZRFKLOGUHQKRXVHKROGZLWKRQHDGXOWZRUNLQJIXOOWLPHRQWKH1DWLRQDO0LQLPXP:DJHKDV
DVXUSOXVRI¼IRUDQRQFDURZLQJKRXVHKROGDQG¼IRUDFDURZQLQJKRXVHKROG
7KLV LV D VXEVWDQWLDOO\ GLIIHUHQW VLWXDWLRQ WR WKDW RI WKH ORQH SDUHQW KRXVHKROG &KLOGFDUH
UHPDLQVDPDMRUEDUULHUWRORQHSDUHQWVWDNLQJXSHPSOR\PHQW7KHEDUULHULVUHLQIRUFHGE\WKH
VWDELOLVLQJRIWKHLQFRPHGLVUHJDUGFRQWDLQHGLQWKH2QH3DUHQW)DPLO\SD\PHQWZKLFKGRHV
QRW WDNH DFFRXQW RI WKH VXEVWDQWLDO LQFUHDVHV LQ FKLOGFDUH FRVWV LQ UHFHQW \HDUV )RU WKH WZR
SDUHQW KRXVHKROG FKLOGFDUH LV WKH UHVSRQVLELOLW\ RI ERWK SDUHQWV ,W FDQ EH VXUPLVHG WKDW LQ
KRXVHKROGV ZKHUH RQH SDUHQW KDV WKH IXOO UHVSRQVLELOLW\ RI FKLOGFDUH WKHUH ZRXOG EH VHYHUH
ILQDQFLDOLPSOLFDWLRQVVKRXOGWKDWSDUHQWGHFLGHWRHQWHUWKHODERXUPDUNHW
7KH1DWLRQDO+RXVHKROG6XUYH\IRUWKHIRXUWKTXDUWHURIVKRZHGWKDWRIDOO
IDPLOLHV ZLWK SUHVFKRRO FKLOGUHQ XVH QRQSDUHQWDO FKLOGFDUH IDFLOLWLHV /RQH 3DUHQWV ZLWK
SUHVFKRROFKLOGUHQZHUHIRXQGWRXVHQRQSDUHQWDOFKLOGFDUHWRDOHVVHUGHJUHHZLWKMXVWRYHU
DYDLOLQJRIVXFKVHUYLFHVRQDUHJXODUEDVLV7KHDYHUDJHFRVWRIFKLOGFDUHLQWKHSHULRG
FRYHUHG E\ WKH VXUYH\ ZDV ¼ DQG WKLV YDULHG IURP ¼ LQ WKH ERUGHU FRXQWLHV WR
¼LQWKH'XEOLQDUHD
78
R7454 Budget Standards
28/9/05
12:57 PM
Page 79
)DPLOLHV ZLWK VFKRROJRLQJ FKLOGUHQ UHTXLUHG VKRUWHU SHULRGV RI FKLOGFDUH ZLWK RYHU UHTXLULQJ WZHQW\ KRXUV RU OHVV DQG UHTXLULQJ RYHU WKLUW\ KRXUV FKLOGFDUH 7KH PRVW
SRSXODU VHUYLFH FLWHG IRU SULPDU\ VFKRRO FKLOGUHQ ZDV µDIWHU VFKRRO DFWLYLW\ EDVHG
SURJUDPPH¶+RZHYHURIUHVSRQGHQWVUHIHUUHGWRLWVQRQDYDLODELOLW\$UHSRUWE\WKH
1DWLRQDO3DUHQWV&RXQFLOIRXQGWKDWSDUHQWVRISULPDU\VFKRROFKLOGUHQDUHSD\LQJXS
WR¼D\HDUIRUDIWHUVFKRROFDUH7KHHYLGHQWQHHGIRUDUDQJHRIPHDVXUHVVXFKDVWD[
UHOLHI DQG FRPPXQLW\ EDVHG FKLOGFDUH IDFLOLWLHV ZDV KLJKOLJKWHG 7KH 23(1 UHSRUW
KLJKOLJKWHG FKLOGFDUH DV WKH PRVW LQVXUPRXQWDEOH EDUULHU HQFRXQWHUHG E\ ORQH SDUHQWV LQ
WDNLQJXSHPSOR\PHQW$IIRUGDELOLW\RIFRVWVVXFKDV¼DZHHNPHDQWWKDWHPSOR\PHQW
FRXOGQRWEHDQRSWLRQ7KLVUHSRUWVKRZHGWKDWVRPHORQHSDUHQWVZHUHDEOHWRRYHUFRPHWKH
FKLOGFDUH EDUULHU E\ UHO\LQJ RQ LQIRUPDO FKLOGFDUH DUUDQJHPHQWV 3DUWLFLSDQWV LQ WKH 23(1
VWXG\ JDYH WKH IROORZLQJ DV UHDVRQV IRU ZRUNLQJ RXWVLGH WKH KRPH ± WKH DPELWLRQ WR
LQGHSHQGHQWRIVRFLDOZHOIDUHSD\PHQWVODFNRIPRQH\WKHQHHGWREXLOGVHOIFRQILGHQFHDQG
WKHGHVLUHWREHDUROHPRGHOIRUWKHLUFKLOGUHQ/DFNRIDIIRUGDEOHFKLOGFDUHPHDQVWKDWWKHVH
DVSLUDWLRQVFDQQRWEHUHDOLVHG
7KHILQGLQJVRIWKH2(&'UHSRUWUHIOHFWHGWKHH[SHULHQFHRIPHPEHUVRIWKHORQHSDUHQW
DQGWZRSDUHQWIRFXVJURXSV
³6XSSRUWV IRU ZRPHQ ZLWK FKLOGUHQ DUH IHZ SDUHQWDO OHDYH LV PHDJUH DIIRUGDEOH HDUO\
FKLOGKRRGVHUYLFHVDUHVFDUFHDQGILQDQFLDOVXSSRUWIRU\RXQJFKLOGUHQLQFKLOGFDUHGRHVQRW
\HWH[LVW7KHVLWXDWLRQLVSDUWLFXODUO\FULWLFDOIRUZRPHQHDUQLQJPRGHVWVDODULHV´
7KH2(&'UHSRUWDOVRKLJKOLJKWVWKHORZHPSOR\PHQWUDWHRIORQHSDUHQWVLQ,UHODQG
LQFRPSDULVRQZLWKWKDWRIRWKHUFRXQWULHV$XVWULD)UDQFHDQG-DSDQ
/HLVXUH±6RFLDO,QFOXVLRQDQGSDUWLFLSDWLRQ
,WLVLQWHUHVWLQJWRQRWHWKHIUHTXHQF\ZLWKZKLFKVRFLDOLQFOXVLRQLVPHQWLRQHGLQUHSRUWVRI
SRYHUW\ HUDGLFDWLRQ RU UHGXFWLRQ E\ VWDWXWRU\ DQG QRQVWDWXWRU\ JURXSV ,Q LWV LQWHULP UHSRUW
WKH6RFLDO:HOIDUH%HQFKPDUNLQJDQG,QGH[DWLRQ*URXSFRQVLGHUWKDWDGHTXDF\FDQ
EHWDNHQWRPHDQWKDWWKH³LQFRPHVWDQGDUGLVVXIILFLHQWWRDOORZWKHUHFLSLHQWVWRFRYHUWKH
FRVWVRIOLYLQJDQGWRSDUWLFLSDWHLQDFWLYLWLHVZKLFKDUHWKHQRUPIRURWKHUSHRSOHLQVRFLHW\´
6RFLDO :HOIDUH %HQFKPDUNLQJ DQG ,QGH[DWLRQ *URXS &RPEDW 3RYHUW\ LQ LWV
UHFRPPHQGDWLRQV WR WKH $GHTXDF\ %HQFKPDUNLQJ DQG ,QGH[DWLRQ :RUNLQJ *URXS PDGH D
VLPLODU SRLQW ³$ 0LQLPXP ,QFRPH 6WDQGDUG 0,6 VKRXOG EH GHILQHG LQ UHODWLRQ WR
SUHYDLOLQJOLYLQJVWDQGDUGZLWKDPLQLPXPJRDOEHLQJWRSUHYHQWUHODWLYHSRYHUW\DVGHILQHG
E\ WKH 1DWLRQDO $QWL3RYHUW\ 6WUDWHJ\ DQG PHDVXUHG ERWK LQ WHUPV RI LQFRPH DQG
GHSULYDWLRQ´ &RPEDW 3RYHUW\ $JHQF\ 6XVWDLQLQJ 3URJUHVV KDV D FRUH
REMHFWLYH³WREXLOGDIDLUDQGLQFOXVLYHVRFLHW\DQGWRHQVXUHWKDWSHRSOHKDYHWKHUHVRXUFHV
79
R7454 Budget Standards
28/9/05
12:57 PM
Page 80
DQGRSSRUWXQLWLHVWROLYHOLIHZLWKGLJQLW\DQGKDYHDFFHVVWRWKHTXDOLW\SXEOLFVHUYLFHVWKDW
XQGHUSLQOLIHFKDQFHVDQGH[SHULHQFHV´6XVWDLQLQJ3URJUHVV
%RWK WKH 1$36 GHILQLWLRQ DQG WKH GHVFULSWLRQ E\ 3DUNHU RI /RZ &RVW EXW
$FFHSWDEOHPDNHUHIHUHQFHWRVRFLDOLQFOXVLRQIRUSHRSOH1$36UHIHUVWRSDUWLFLSDWLRQ
LQ DFWLYLWLHV ZKLFK DUH FRQVLGHUHG WKH QRUP IRU RWKHU SHRSOH LQ VRFLHW\ DQG 3DUNHU KLJKOLJKWVDOLYLQJVWDQGDUGZKLFKWDNHVDFFRXQWRIVRFLDOQHHGVDQGVRFLDOLQWHJUDWLRQ3DUNHU
JLYHV WKH IROORZLQJ H[DPSOHV RI VRFLDO LQWHJUDWLRQ ± ELUWKGD\ SUHVHQWV IRU FKLOGUHQ
RXWLQJVIRUFKLOGUHQDQGDGXOWVDWWHQGDQFHDWFOXEVDQGVKDULQJDFXSRIWHDDSLQWRIEHHURUD
JODVV RI ZLQH ZLWK IULHQGV 7KH /&$ EXGJHW DOORZV IRU H[SHQGLWXUH RQ LWHPV DQG DFWLYLWLHV
ZKLFK PDNH VRFLDO LQFOXVLRQ SRVVLEOH :KLOH WKHVH LWHPV DQG DFWLYLWLHV FDQ EH ODEHOOHG DV
OHLVXUH WKH\ DFWXDOLVH VRFLDO LQFOXVLRQ )DLOXUH WR DOORZ IRU H[SHQGLWXUH RQ VXFK LWHPV DQG
DFWLYLWLHVPHDQVWKDWVRFLDOLQFOXVLRQUHPDLQVDWKHRUHWLFDOLGHDO
'DO\ DQG /HRQDUG UHIHU WR WKH FRQFHUQV RI SDUHQWV ZKR DUH XQDEOH WR DIIRUG OHLVXUH
DFWLYLWLHVIRUWKHLUFKLOGUHQ)URPH[SHULHQFHWKHVHSDUHQWVNQRZWKDWMR\ULGLQJGUXJXVHDQG
RWKHU IRUPV RI DQWLVRFLDO EHKDYLRXU DUH WKH UHVXOW RI QRQDFFHVV WR DSSURSULDWH VRFLDO DQG
VSRUW DFWLYLWLHV 7KH 9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH VWXG\ VKRZV WKDW
H[SHQGLWXUHRQQHZVSDSHUVWUDYHODQGKROLGD\VKHOSWRPDNHLWSRVVLEOHIRUSHRSOHWRNHHSLQ
WRXFK ZLWK QHLJKERXUV DQG WR SDUWLFLSDWH LQ VRFLDOO\ LQFOXVLYH DFWLYLWLHV 7KLV VWXG\ DOVR
VKRZHGKRZGLIILFXOWLWLVIRUORQHSDUHQWVWRKDYHDQ\VRFLDOOLIH7KH\DUHGHSHQGHQWRQWKH
KHOSRIIDPLO\DQGIULHQGVWRKDYHDQRFFDVLRQDOQLJKWRII'HSUHVVLRQDQGLVRODWLRQZHUHVHHQ
DVVRPHRIWKHFRQVHTXHQFHVRIEHLQJKRXVHERXQG
$NH\IHDWXUHRISHRSOH¶VH[SHULHQFHRIVRFLDOH[FOXVLRQLVWKHLULQDELOLW\WRKDYHWKHµULJKW¶
FORWKHV 7KLV ZDV RXWOLQHG LQ SUHYLRXV UHVHDUFK H[DPLQLQJ IDPLO\ OLIH RQ D ORZ LQFRPH
9LQFHQWLDQ 3DUWQHUVKLS IRU 6RFLDO -XVWLFH 'DO\ DQG /HRQDUG 'DO\ DQG
/HRQDUG¶VDFNQRZOHGJHPHQWWKDWPRVWGHILQLWLRQVIRUVWDQGDUGRIOLYLQJLQFOXGHDFFHVV
WR³DGHTXDWHZDUPZHDWKHUSURRIFORWKLQJ´'DO\DQG/HRQDUG7KLVLVFHQWUDO
WRWKHUHVHDUFKDVLWLQFOXGHVDGHWDLOHGFORWKLQJEXGJHW+RZHYHUWKHQRWLRQWKDWWKLVGRHVQRW
WDNH DFFRXQW RI FRQVXPHULVDWLRQ DQG PDVV DGYHUWLVLQJ LV FHQWUDO WR WKH H[SHULHQFH RI VRFLDO
H[FOXVLRQ7KLVLVEHVWQRWHGIURPSUHYLRXVUHVHDUFKE\WKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO
-XVWLFHZKHQRQHUHVSRQGHQWQRWHG³ZKHQ,GUHVVLWPHDQV,SXWRQVRPHWKLQJFOHDQ,KDYHQR
EHVW´9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH7KHODFNRIFORWKHVIRUVSHFLILF
RFFDVLRQVZDVDOVRQRWHGLQWKLVUHVHDUFK7KHLQFOXVLRQRIFORWKHVIRUVSHFLDORFFDVLRQVLQWKH
/&$FORWKLQJEXGJHWWULHVWRRYHUFRPHWKLVHOHPHQWRIH[FOXVLRQ+RZHYHULWPXVWEHQRWHG
WKDWWKHEXGJHWSURYLGHVIRUDPLQLPXP
80
R7454 Budget Standards
28/9/05
12:57 PM
Page 81
+HDOWKFDUH
7KH*HQHUDO0HGLFDO6HUYLFH%RDUGUHSRUWVWDWHVWKDWDWQDWLRQDOOHYHOWKHFRVWIRUHDFK
SHUVRQ HOLJLEOH IRU D PHGLFDO FDUG LV DV IROORZV ¼ IRU *3 YLVLWV DQG ¼ IRU
SKDUPDF\ FRVWV 7KHVH ILJXUHV LQFOXGH SHRSOH ZLWK LOOQHVVHV ZKLFK UDQJH IURP PLQRU
FRQGLWLRQVVXFKDVFROGVDQGIOXWRVHYHUHFKURQLFLOOKHDOWKVXFKDVDVWKPDDQGDUWKULWLV
+RZHYHU WKH\ LQGLFDWH WKDW WKH ILJXUH JLYHQ IRU KHDOWK FDUH LQ WKH FXUUHQW VWXG\ LV
FRQVHUYDWLYH7KH\DUHLOOXVWUDWLYHRIDORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJDQGGRQRW
DOORZIRUWKHVLWXDWLRQLQZKLFKLOOQHVVFDQWDNHZHHNVWRVSUHDGWKURXJKDIDPLO\
:KHQ FRPPHQWLQJ RQ WKH KHDOWKFDUH RI FKLOGUHQ LQ ORZLQFRPH IDPLOLHV ZKLFK DUH QRW
HOLJLEOHIRUWKHPHGLFDOFDUG:UHQQRWHGWKDWVXFKFKLOGUHQDUHRIWHQGRXEO\GHSULYHG
DVWKHKHDOWKRIERWKWKHFKLOGUHQDQGWKHLUSDUHQWVLVDWULVN7KLVKDVVHULRXVUHSHUFXVVLRQVIRU
ORZ LQFRPH IDPLOLHV 2QO\ RI WKH SRSXODWLRQ KDYH PHGLFDO FDUGV DW SUHVHQW LQ
FRPSDULVRQ ZLWK RI WKH SRSXODWLRQ WZHQW\ ILYH \HDUV DJR 7KH ILJXUH LQFOXGHV
PDQ\\HDUROGVZLWKVXEVWDQWLDOLQFRPHV7KHZHHNO\WKUHVKROGIRUDPHGLFDOFDUGIRUD
FRXSOHZLWKWZRFKLOGUHQLV¼EHIRUHDOORZDQFHLVPDGHIRUKRXVLQJFRVWVRYHU¼DQG
WUDYHOWRZRUNFRVWVH[FHHGLQJ¼$IDPLO\ZLWKDQLQFRPHZKLFKLVDIHZ(XURDERYHWKH
¼FHLOLQJZRXOGQHHG¼WRPHHWWKHFRVWRIDYLVLWWRWKH*3DQGDSSUR[LPDWHO\¼WR
SD\IRUSUHVFULSWLRQV
:UHQDOVRQRWHGWKDWFKLOGUHQLQORZ LQFRPH IDPLOLHV DUH PRUH OLNHO\ WKDQ RWKHUVWR
JURZXSLQWKHFDUHRIDGXOWVZKRDUHVXIIHULQJIURPXQWUHDWHGSV\FKLDWULFLOOQHVVHVLQFOXGLQJ
GHSUHVVLRQ
&RQFOXVLRQ
$VVWDWHGDWWKHEHJLQQLQJRIWKLVFKDSWHUWKH/&$EXGJHWFRVWVIRUWKLVVWXG\GRQRWDOORZIRU
WKHXQH[SHFWHGVXFKDVWKHGHDWKRIDFORVHUHODWLRQSHQVLRQFRQWULEXWLRQVORDQUHSD\PHQWV
ILQHV GHEWV DOFRKRO DQG FLJDUHWWHV 3DUNHU SRLQWV RXW WKDW LQ WKH VKRUW WHUP WKH
HFRQRPLHVLQWKH/&$EXGJHWFDQEHPDGH+RZHYHUVKHQRWHVWKDWWKH\FDQQRWEHVXVWDLQHG
LQWKHORQJWHUP7KHORQJWHUPFRQVHTXHQFHRILJQRULQJWKHUHDOLWLHVPHQWLRQHGDERYHLVWKDW
WKHKRXVHKROGVKDYHDOLIHORQJULVNRISRYHUW\6XFKKRXVHKROGVFDQQRWSURYLGHIRUROGDJHRU
WKH DFFXPXODWLRQ RI VDYLQJV WR PHHW W\SLFDO IDPLO\ FRVW HJ WKLUG OHYHO HGXFDWLRQ IRU
FKLOGUHQ7KHSURVSHFWRIWKHXQH[SHFWHGSUH\VRQWKHLUFRQVFLRXVQHVVDQGGLPLQLVKHVWKHLU
TXDOLW\RIOLIH7KLVVWUHVVFDQOHDGWRGHSUHVVLRQOLQJHULQJLOOQHVVDQGLQDELOLW\WROLYHOLIHLQD
SRVLWLYHPDQQHU
81
R7454 Budget Standards
28/9/05
12:57 PM
Page 83
&+$37(5±&21&/86,216$1'
5(&200(1'$7,216
&RQFOXVLRQV
7KHPLQLPXPH[SHQGLWXUHUHTXLUHGIRUDORZFRVWEXWDFFHSWDEOHVWDQGDUGRI
OLYLQJIRUWKHIROORZLQJKRXVHKROGVLV
œ ¼DZHHNIRUDRQHSDUHQWDQGWZRFKLOGUHQIDPLO\GHSHQGHQW RQ
VRFLDOZHOIDUH3UHVHQWLQFRPH ¼
œ ¼DZHHNIRUDWZRSDUHQWDQGWZRFKLOGUHQKRXVHKROGGHSHQGHQW
RQXQHPSOR\PHQWEHQHILW3UHVHQWLQFRPH ¼
œ ¼ D ZHHN IRU D SHQVLRQHU FRXSOH RQ D QRQ FRQWULEXWRU\ SHQVLRQ
3UHVHQWLQFRPH ¼
7KLVUHSRUWVKRZVWKDWH[SHQGLWXUHYDULHVDFURVVKRXVHKROGW\SHVDFFRUGLQJWR
FLUFXPVWDQFHVHJSDUWRUIXOOWLPHZRUNHU
$ORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJLVQRWYLDEOHDWSUHVHQWIRUSHRSOH
GHSHQGHQW RQ RQH SDUHQW IDPLO\ SD\PHQWV RU XQHPSOR\PHQW SD\PHQWV 7KLV
PHDQVWKDWDSSUR[LPDWHO\RQHSDUHQWDQGWZRFKLOGUHQKRXVHKROGVLQ
UHFHLSW RI WKH RQH SDUHQW IDPLO\ SD\PHQW ZLOO QRW KDYH D VWDQGDUG RI OLYLQJ
ZKLFK PHHWV WKHLU SK\VLFDO SV\FKRORJLFDO DQG VRFLDO QHHGV $PRQJ WKH
LQGLYLGXDOV LQ UHFHLSW RI XQHPSOR\PHQW SD\PHQWV $XJXVW VHDVRQDOO\ DGMXVWHG ILJXUHV ZLOO EH PDQ\ KHDGV RI KRXVHKROGV $PRQJ ERWK
JURXSV WKHUH ZLOO EH D FRQVLGHUDEOH SURSRUWLRQ RI KRXVHKROGV ZKLFK ZLOO EH
GHSHQGHQW LQGHILQLWHO\ RQ WKHVH SD\PHQWV )RU WKHP WKH FRQVHTXHQFHV DUH
LQDGHTXDWH GLHW ULVNV WR KHDOWK WKH OLNHOLKRRG RI GHEW DQG SRVVLEOH VRFLDO
H[FOXVLRQ7KH1$36GHILQLWLRQRISRYHUW\GHVFULEHVWKHLUVLWXDWLRQ
³SHRSOHDUHOLYLQJLQSRYHUW\LIWKHLULQFRPHDQGUHVRXUFHVDUHVRLQDGHTXDWHDV
WRSUHFOXGHWKHPIURPKDYLQJDVWDQGDUGRIOLYLQJZKLFKLVUHFRJQLVHGE\,ULVK
VRFLHW\JHQHUDOO\$VDUHVXOWRILQDGHTXDWHLQFRPHDQGUHVRXUFHVSHRSOHPD\EH
H[FOXGHGDQGPDUJLQDOLVHGIURPSDUWLFLSDWLQJLQDFWLYLWLHVZKLFKDUHFRQVLGHUHG
WKHQRUPIRURWKHUSHRSOHLQVRFLHW\´
:KLOHWKH/&$DOORZVIRUXQH[SHFWHGGHPDQGVH[SHQGLWXUHRQLWHPVVXFKDV
EUHDNDJHV KRVSLWDOLVDWLRQ HWF ± WKHVH RXWOD\V FDQQRW EH VXVWDLQHG IRU DQ\
SURORQJHG SHULRG 6XFK XQH[SHFWHG GHPDQGV RQ LQFRPH DUH SDUW RI OLIH DQG
QHHGWREHWDNHQLQWRFRQVLGHUDWLRQLISHRSOHDUHQRWWRIDOOLQWRVHULRXVGHEW
,PSRUWDQWLWHPVVXFKDVSDUWLFLSDWLRQLQVDYLQJVDQGSHQVLRQVFKHPHVDUHQRW
WDNHQLQWRDFFRXQWLQWKH/&$EXGJHWV7KH\DUHQRWHGEXWQRWDOORZHGIRULQ
WKH FDOFXODWLRQV RI H[SHQGLWXUH $W SUHVHQW WKHUH LV FRQVLGHUDEOH HPSKDVLV DW
QDWLRQDO OHYHO RQ WKH QHHG IRU DOO FLWL]HQV WR FRQWULEXWH WR SHQVLRQ VFKHPHV
,QFHQWLYHV VKRXOG EH SURYLGHG WR HQFRXUDJH SHRSOH RQ D ORZ LQFRPH WR
SDUWLFLSDWH LQ WKHVH VFKHPHV 7KH WRWDO FRVW RI DQ /&$ EXGJHW QHHGV WR EH
LQFUHDVHGWRWDNHDFFRXQWRIXQH[SHFWHGH[SHQGLWXUHDQGWRDOORZIRUWKHFRVW
RISD\PHQWVWRVDYLQJV DQGSHQVLRQVFKHPHV)DFWRULQJ LQ WKHVH FRVWV ZRXOG
LQFUHDVHWKHWRWDOH[SHQGLWXUHQHFHVVDU\IRUDORZFRVWEXWDFFHSWDEOHVWDQGDUG
RIOLYLQJ+RZHYHUWKHDGMXVWHGWRWDOZRXOGUHIOHFWPRUHIXOO\WKHH[SHQGLWXUH
QHFHVVDU\ WR PHHW LPSRUWDQW DGGLWLRQDO FRVWV HJ XQH[SHFWHG FRQWLQJHQFLHV
DQGSD\PHQWVLQWRVDYLQJVDQGSHQVLRQVFKHPHV7KHWRWDOVJLYHQIRUWKH/&$
83
R7454 Budget Standards
28/9/05
12:57 PM
Page 84
EXGJHWVIRUHDFKKRXVHKROGW\SHLQWKLVVWXG\VKRXOGEHLQWHUSUHWHGLQWKHOLJKW
RI WKH PLVVLQJ FRVWV ± FRQWLQJHQFLHV DQG SD\PHQWV LQWR VDYLQJV DQG SHQVLRQ
VFKHPHV 7KH VKRUWIDOO IRXQG LQ UHODWLRQ WR VRPH KRXVHKROG W\SHV ZLOO DV D
UHVXOWEHFRPHJUHDWHUDQGWKHGLVFUHWLRQDU\LQFRPHRIRWKHUKRXVHKROGW\SHV
ZLOOEHUHGXFHG
+RXVHKROGVZLWK&KLOGUHQ
7KH FRVW RI IXOO WLPH FKLOGFDUH PDNHV IXOO WLPH HPSOR\PHQW DQ XQUHDOLVWLF
RSWLRQ IRU WKH ORQH SDUHQW KRXVHKROG $IIRUGDEOH DQG DFFHVVLEOH FKLOGFDUH LV
YHU\ OLPLWHG DQG WKHUH LV D ZDLWLQJ OLVW IRU H[LVWLQJ VHUYLFHV 7KH ODFN RI
DSSURSULDWH FKLOGFDUH FUHDWHV D VHULRXV EDUULHU WR HPSOR\PHQW DQG HGXFDWLRQ
:KLOH SDUW WLPH HPSOR\PHQW FDQ EH ILQDQFLDOO\ DGYDQWDJHRXV IRU WKH ORQH
SDUHQW KRXVHKROG LQ UHFHLSW RI WKH RQH SDUHQW IDPLO\ SD\PHQW WKLV ZRUN LV
IUHTXHQWO\ORZSDLGDQGORZVNLOOHG3DUWWLPHZRUNEHFDXVHRILWVQDWXUHKDV
OLPLWHG SURVSHFWV IRU SURPRWLRQ RU DGYDQFHPHQW 7KH ODFN RI DIIRUGDEOH DQG
DFFHVVLEOH FKLOGFDUH PHDQV WKDW WKH DVSLUDWLRQV RI ORQH SDUHQWV WR EHFRPH
LQGHSHQGHQWRIWKHVRFLDOZHOIDUHV\VWHPWRGHYHORSWKHLUVNLOOVDQGWRSURYLGH
D UROH PRGHO IRU WKHLU FKLOGUHQ ZLOO QRW EH UHDOLVHG ,Q DGGLWLRQ ,UHODQG ZLOO
FRQWLQXH WR KDYH RQH RI WKH ORZHVW HPSOR\PHQW UDWHV RI ORQH SDUHQWV LQ
(XURSH
,QDGGLWLRQWRWKHKLJKFRVWRIFKLOGFDUHWKHORVVRIVHFRQGDU\EHQHILWVVXFKDV
WKHPHGLFDOFDUGDQGWKH%DFNWR6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFHDV
ZHOODVWKHUHGXFWLRQLQWKH2QH3DUHQW)DPLO\3D\PHQWFUHDWHGLIILFXOWLHVIRU
WKHORQHSDUHQWZKRZLVKHVWRWDNHXSIXOOWLPHHPSOR\PHQW$ORQHSDUHQWRQ
IXOOWLPHHPSOR\PHQWRQDPLQLPXPZDJHZRXOGQHHGDQLQFRPHRI¼
WRDIIRUGDORZFRVWEXWDFFHSWDEOHVWDQGDUGRIOLYLQJ 5DLVLQJ WKH KRXVHKROG
HOLJLELOLW\ IRU D PHGLFDO FDUG DQG UHYLHZLQJ WKH UHJXODWLRQV FRQFHUQLQJ WKH
UHWHQWLRQ RI VHFRQGDU\ EHQHILWV ZLWK WKH SURYLVLRQ RI DIIRUGDEOH FKLOGFDUH
ZRXOGPDNHIXOOWLPHHPSOR\PHQWPRUHDGYDQWDJHRXVIRUWKHORQHSDUHQW
,IWKHFRVWRIFRQWLQJHQFLHVDQGSD\PHQWVLQWRVDYLQJVFKHPHVZHUHIDFWRUHG
LQWRWKHFRVWRIWKH/&$EXGJHWIRUWKHWZRSDUHQWDQGWZRFKLOGUHQKRXVHKROG
GHSHQGHQW RQ WKH PLQLPXP ZDJH LW FDQ EH UHDVRQDEO\ FRQFOXGHG WKDW WKHVH
KRXVHKROGVZRXOGILQGLWGLIILFXOWWRKDYHDORZFRVWEXWDFFHSWDEOHVWDQGDUGRI
OLYLQJ
7KHKLJKFRVWRIFKLOGFDUHWKHLQHOLJLELOLW\IRUDPHGLFDOFDUGDQGWKH%DFNWR
6FKRRO&ORWKLQJDQG)RRWZHDU$OORZDQFH%6&)$FUHDWHGLIILFXOWLHVIRUERWK
WKHWZRSDUHQWDQGRQHSDUHQWKRXVHKROGVLQVHHNLQJIXOOWLPHHPSOR\PHQW
3HQVLRQHU+RXVHKROG
7KH FRVW RI FDUH QHHGV WR EH IDFWRUHG LQWR WKH FRVWV RI WKH /&$ EXGJHW
VWDQGDUG 7KH ILJXUH IRU WKH SHQVLRQHU FRXSOH RQ D ORZ FRVW EXW DFFHSWDEOH
EXGJHWVWDQGDUGLQWKLVVWXG\UHSUHVHQWVWKHVLWXDWLRQRIKRPHRZQHUVZKRDUH
EHWZHHQWKHDJHVRI±\HDUV,WGRHVQRWDOORZIRUWKHFRVWRIFDUHUHQW
RUIRUSD\PHQWLQWRIXQHUDOSODQVFKHPHV7KHFRVWRIFDUHDQGRWKHULWHPVRI
H[SHQGLWXUHZKLFKLQFUHDVHZLWKDJHHJKRXVH PDLQWHQDQFH KHDWLQJ HWF
QHHG WR EH WDNHQ LQWR DFFRXQW LQ ERWK H[SHQGLWXUH EXGJHWV DQG SHQVLRQ
LQFRPHV 7KH GLVFUHWLRQDU\ LQFRPH UHFRUGHG LQ WKLV VWXG\ IRU WKH SHQVLRQHU
84
R7454 Budget Standards
28/9/05
12:57 PM
Page 85
FRXSOHVKRXOGEHLQWHUSUHWHGLQWKHFRQWH[WRIXQUHFRJQLVHGFRVWV±HJFDUH
UHQWDGGLWLRQDOKHDWLQJKRXVHPDLQWHQDQFHHWF7KHLQFOXVLRQRIWKHVHFRVWV
ZRXOG FRQVLGHUDEO\ UHGXFH WKH GLVFUHWLRQDU\ LQFRPH IRXQG IRU SHQVLRQHU
FRXSOHVLQWKLVVWXG\
%RWKWKHFRQWULEXWRU\DQGQRQFRQWULEXWRU\DSSHDUWRPHHWWKHFRVWVRID/&$
VWDQGDUGRIOLYLQJ+RZHYHULWFDQEHSUHGLFWHGWKDWWKHIDFWRULQJRIWKHFRVW
RIUHQWFDUHDQGRWKHUH[SHQGLWXUHUHODWHGWRLQFUHDVLQJDJHLQWRWKHEXGJHW
FRVWVZRXOGVKRZWKDWWKHERWKSHQVLRQVSURYLGHDYHU\OLPLWHGGLVFUHWLRQDU\
LQFRPH
*HQHUDO
7KHUH LV QHHG WR XQGHUWDNH UHVHDUFK RQ EXGJHW VWDQGDUGV DW WKH ORZ FRVW EXW
DFFHSWDEOHOHYHOIRUGLIIHUHQWDJHJURXSVWRHQVXUHWKDWVRFLDOZHOIDUHUDWHVDQG
WKHPLQLPXPZDJHFRQWULEXWHWRWKHHOLPLQDWLRQRISRYHUW\
,UHODQG LV QRW D WKLUG ZRUOG FRXQWU\ 7KHUH LV QHHG WR DVSLUH WR PRUH WKDQ
VXUYLYDOVWDQGDUGV IRU DOO KRXVHKROGV HVSHFLDOO\ IRU WKRVH ZLWK FKLOGUHQ 7KH
81&RQYHQWLRQRQWKH5LJKWVRIWKH&KLOGDVSLUHVWRPRUHWKDQVXUYLYDOIRU
FKLOGUHQLQDULFKFRXQWU\VXFKDV,UHODQG
:KLOHWKHLPSOHPHQWDWLRQRIWKHEXGJHWVWDQGDUGPHWKRGRIGHWHUPLQLQJWKH
DFWXDOFRVWRI DSDUWLFXODUVWDQGDUGRIOLYLQJLVWLPHFRQVXPLQJ LW PDNHV WKH
FRVWRIWKDWVWDQGDUGRIOLYLQJWUDQVSDUHQW DQGWKHZRUN DQG WLPH LQYROYHG LV
IXOO\ MXVWLILHG ,W LV GLIILFXOW WR HQYLVDJH KRZ *RYHUQPHQW FDQ GHWHUPLQH WKH
FRVWRIDQDFFHSWDEOHVWDQGDUGRIOLYLQJZLWKRXWUHFRXUVHWRVXFKPHWKRGV
6WDWLVWLFDO,QIRUPDWLRQRQ6RFLDO6HUYLFHV
5HFRPPHQGDWLRQV
$OO+RXVHKROGV
6RFLDO:HOIDUHDQGWKH1DWLRQDO0LQLPXP:DJHUDWHVKRXOGEHEHQFKPDUNHG
WR DQ DPRXQW ZKLFK DOORZV IRU DW D PLQLPXP D /RZ &RVW EXW $FFHSWDEOH
/&$ VWDQGDUG RI OLYLQJ DQG D PRUH HTXLWDEOH GLVWULEXWLRQ RI QDWLRQDO
UHVRXUFHV
,QFUHDVHSD\PHQWVWRWKHIROORZLQJKRXVHKROGVW\SHVLQRUGHUWRPDNHSRVVLEOH
D/RZ&RVWEXW$FFHSWDEOHVWDQGDUGRIOLYLQJ
œ /RQH3DUHQWDQG7ZRFKLOGUHQ±LQFUHDVHWR¼SHUZHHN
œ 7ZR3DUHQWVDQG7ZRFKLOGUHQGHSHQGHQWRQXQHPSOR\PHQWEHQHILW
WR¼SHUZHHN
œ (TXLYDOHQWSD\PHQWVWREHPDGHWRRWKHUKRXVHKROGVGHSHQGHQWRQ
WKHRQHIDPLO\SD\PHQWDQGXQHPSOR\PHQWEHQHILW
:KHQFDOFXODWLQJVRFLDOZHOIDUHSD\PHQWVLQDGGLWLRQWRFRYHULQJ WKH FRVW RI
EDVLFSK\VLFDOVRFLDODQGSV\FKRORJLFDOQHHGVLQFOXGHDVSHFLILFVXPWRDOORZ
IRUFRQWLQJHQFLHVDQGSD\PHQWVLQWRVDYLQJVVFKHPHV
85
R7454 Budget Standards
28/9/05
12:57 PM
Page 86
3URYLGH LQFHQWLYHV IRU SHRSOH RQ ORZ LQFRPHV WR SDUWLFLSDWH LQ VDYLQJV
VFKHPHVHJSURYLGLQJD³RQFHRIIVWDUWXSJUDQW´
3URYLGHUHDODFFHVVWRILQDQFLDOLQVWLWXWLRQVZLWKFKRLFHRIDIIRUGDEOHFUHGLWIRU
SHRSOHRQDORZLQFRPH
+RXVHKROGVZLWK&KLOGUHQ
7DFNOH WKH JUHDWHVW EDUULHU WR UHWXUQ WR HGXFDWLRQ DQG HPSOR\PHQW IRU ORQH
SDUHQWVLQUHFHLSWRIWKH2QH3DUHQW)DPLO\3D\PHQWDQGWZRSDUHQWKRXVHKROGV
RQDORZLQFRPHE\
L
LL
PDNLQJ FKLOGFDUH DIIRUGDEOH UHODWHG WR LQFRPH DQG DFFHVVLEOH
LQFUHDVHWKHQXPEHURIFRPPXQLW\EDVHGVHUYLFHV
SURYLGLQJWD[LQFHQWLYHVUHODWHGWRWKHFRVWRIFKLOGFDUH
7RIDFLOLWDWHWKHUHWXUQWRIXOOWLPHHPSOR\PHQWLQDGGLWLRQWRWKHSURYLVLRQRI
DIIRUGDEOH DQG DFFHVVLEOH FKLOGFDUH H[WHQG WKH %DFN WR :RUN (QWHUSULVH
$OORZDQFH 6FKHPH WR ORQH SDUHQW KRXVHKROGV LQ UHFHLSW RI WKH RQH SDUHQW
IDPLO\ SD\PHQW DQG WR WZR SDUHQW KRXVHKROGV RQ ORZ LQFRPH 7KLV VFKHPH
DOORZV D SHUVRQ WR UHWDLQ D SRUWLRQ RI WKHLU VRFLDO ZHOIDUH SD\PHQW IRU IRXU
\HDUV ,W DOVR DOORZV WKH UHWHQWLRQ RI VHFRQGDU\ EHQHILWV IRU IRXU \HDUV
SURYLGLQJWKHZHHNO\KRXVHKROGLQFRPHLVOHVVWKDQ¼JURVV
7UHDW SHRSOH ZKR UHWXUQ WR ZRUN RQ WKH PLQLPXP ZDJH LQ WKH VDPH ZD\ DV
WKRVHRQWKH%DFNWR:RUNVFKHPHVUHJDUGLQJHOLJLELOLW\IRUEHQHILWV
([WHQGWKHPHGLFDOFDUGWRDOOZRUNHUVRQWKHPLQLPXPZDJHLQFOXGLQJWKHLU
FKLOGUHQ±\HDUV
5DLVHWKHWKUHVKROGRIHOLJLELOLW\IRUWKH%DFNWR6FKRRO&ORWKLQJDQG)RRWZHDU
$OORZDQFH %6&)$ IRU DOO KRXVHKROGV ZLWK DQ LQFRPH HTXLYDOHQW WR RU OHVV
WKDQWKHPLQLPXPZDJHDQGLQFUHDVHWKHDOORZDQFHWRUHIOHFWWKHDFWXDOFRVWRI
FORWKLQJDQGIRRWZHDUDPLQLPXPLQFUHDVHWR¼DWSULPDU\VFKRROOHYHO
,QFUHDVHILQDQFLDOVXSSRUWIRUWKHVFKRROERRNUHQWDOVFKHPHVDQGH[WHQGWKHVH
VFKHPHVWRDOOVFKRROVLQGLVDGYDQWDJHGDUHDV
8QGHUWDNHQHZUHVHDUFKRQ³7KH&RVWRID&KLOG´
3HQVLRQHU&RXSOHV
3URYLGHDFRVWRIFDUHSD\PHQWWKURXJKWKHVRFLDOZHOIDUHV\VWHPRUWKHKHDOWK
ERDUGV
0DNHSURYLVLRQIRU³ORQJWHUPFDUHLQVXUDQFHVFKHPHV´IRUHOGHUO\SHRSOH ,Q
RUGHU WR ILQDQFH ORQJ WHUP FDUH WKH *RYHUQPHQW VKRXOG DOVR LQYHVWLJDWH
VFKHPHVVXFKDVWKHKRPHUHYHUVLRQVFKHPHDQGWKHHTXLW\ UHOHDVHVFKHPHWR
HQVXUHWKDWSHRSOHFDQHLWKHUUHPDLQDWKRPHUHFHLYLQJWKHQHFHVVDU\FDUHRUEH
FDUHGIRULQDQXUVLQJKRPHDOORZLQJWKH6WDWHWRUHFRXSFRVWVSRVWKXPRXVO\
86
R7454 Budget Standards
28/9/05
12:57 PM
Page 87
0DNHPHGLFDOFDUGVDYDLODEOHWRDOORYHU\HDUV
,QRUGHUWRWDUJHWSRYHUW\DPRQJWKHHOGHUO\DQGHVSHFLDOO\DPRQJWKRVHSHRSOH
OLYLQJDORQHEULQJWKHSHQVLRQIRUWKHVLQJOHDGXOWOLYLQJDORQHXSWRWKHVLQJOH
DGXOWHTXLYDOHQWUDWHRIDFRXSOH
7R IDFLOLWDWH VRFLDO LQFOXVLRQ ROGHU SHRSOH VKRXOG EH DEOH LI WKH\ VR ZLVK WR
SDUWLFLSDWH LQ SKDVHG UHWLUHPHQW VFKHPHV DQG WR H[WHQG WKHLU ZRUNLQJ OLYHV
ZLWKRXWQHJDWLYHILQDQFLDOFRQVHTXHQFHV
*HQHUDO&RQFOXVLRQV
5HVRXUFHV WR EH SURYLGHG DW *RYHUQPHQW OHYHO WR XQGHUWDNH EXGJHW VWDQGDUGV
UHVHDUFKDWWKHORZFRVWEXWDFFHSWDEOHOHYHOVIRUGLIIHUHQWDJHJURXSVLQ,UHODQG
WR HQVXUH WKDW 6RFLDO :HOIDUH SD\PHQWV DQG WKH 1DWLRQDO 0LQLPXP :DJH
FRQWULEXWHWRWKHHUDGLFDWLRQRISRYHUW\
$OWHUQDWLYHVWRWKHSUHVHQWVRFLDOZHOIDUHV\VWHPVKRXOGEHDFWLYHO\H[SORUHGWR
HQVXUH WKDW HYHU\ERG\ KDV DQ LQFRPH ZKLFK LV VXIILFLHQW WR OLYH ZLWK GLJQLW\
HJWKH%DVLF,QFRPH6\VWHPDVSURSRVHGE\&25,
$QRQJRLQJSXEOLFGHEDWHRQWKHW\SHRIVRFLHW\WKDW,ULVKSHRSOHZDQWIRUWKH
IXWXUHWREHLQLWLDWHGLQRUGHUWRSURPRWHDJUHDWHUXQGHUVWDQGLQJRQWKHYDOXHV
ULJKWVDQGUHVSRQVLELOLWLHVRIFLWL]HQVKLSZKLFKZRXOGIDFLOLWDWHDPRUHMXVWDQG
LQFOXVLYHVRFLHW\
87
R7454 Budget Standards
28/9/05
12:57 PM
Page 88
%,%/,2*5$3+<
$JH$FWLRQ,UHODQG0DNLQJD'HFLVLYH,PSDFWRQ3RYHUW\DQG6RFLDO([FOXVLRQ3UH
%XGJHW6XEPLVVLRQ'XEOLQ$JH$FWLRQ,UHODQG
%DODQGD .3 :LOGH - ,QHTXDOLWLHV LQ 3HUFHLYHG +HDOWK 5HSRUW RQ WKH $OO,UHODQG
6RFLDO&DSLWDO+HDOWK6XUYH\'XEOLQ,QVWLWXWHRI3XEOLF+HDOWKLQ,UHODQG
%HQFKPDUNLQJDQG,QGH[DWLRQ*URXSD,QWHULP5HSRUW'XEOLQ'HSDUWPHQWRI6RFLDO
DQG)DPLO\$IIDLUV
%HQFKPDUNLQJDQG,QGH[DWLRQ*URXSE)LQDO5HSRUW'XEOLQ'HSDUWPHQWRI6RFLDODQG
)DPLO\$IIDLUV
%UDGVKDZ - +RXVHKROG EXGJHWV DQG OLYLQJ VWDQGDUGV <RUN -RVHSK 5RZQWUHH
)RXQGDWLRQ
%UDGVKDZ-(G%XGJHW6WDQGDUGVIRUWKH8.<RUN-RVHSK5RZQWUHH)RXQGDWLRQ
&DOODQ 7 % 1RODQ % :KHODQ &7 $ 5HYLHZ RI WKH &RPPLVVLRQ RQ 6RFLDO
:HOIDUH¶V0LQLPXP$GHTXDWH,QFRPH'XEOLQ(65,
&DQWLOORQ 6 &RUULJDQ .LUE\ 3 2¶)O\QQ - 5LFK DQG 3RRU ± 3HUVSHFWLYHV RQ
WDFNOLQJLQHTXDOLW\LQ,UHODQG'XEOLQ2DN7UHH3UHVV
&DUQH\&)LW]JHUDOG(.LHO\*4XLQQ37KH&RVWRID&KLOG'XEOLQ&RPEDW
3RYHUW\$JHQF\
&HQWUDO6WDWLVWLFV2IILFHD6WDWLVWLFDO<HDUERRNRI,UHODQG&RUN&HQWUDO6WDWLVWLFV
2IILFH
&HQWUDO 6WDWLVWLFV 2IILFH E +RXVHKROG %XGJHW 6XUYH\ &RUN &HQWUDO
6WDWLVWLFV2IILFH
&HQWUDO6WDWLVWLFV2IILFH&HQVXV3ULQFLSDO'HPRJUDSKLF5HVXOWV&RUN&HQWUDO
6WDWLVWLFV2IILFH
&HQWUDO 6WDWLVWLFV 2IILFH &KLOGFDUH 4XDUWHUO\ 1DWLRQDO +RXVHKROG 6XUYH\ )RXUWK
4XDUWHU&RUN&HQWUDO6WDWLVWLFV2IILFH
&OLQFK-3+HDO\-'µ$OOHYLDWLQJ)XHO3RYHUW\LQ,UHODQG$3URJUDPIRUWKHVW
&HQWXU\¶+RXVLQJ6FLHQFH9RO1RSS
&RPEDW 3RYHUW\ $JHQF\ +RZ 0XFK LV (QRXJK ± 6HWWLQJ DQ ,QFOXVLYH 0LQLPXP
,QFRPH 6WDQGDUG 6XEPLVVLRQ WR WKH $GHTXDF\ %HQFKPDUNLQJ DQG ,QGH[DWLRQ :RUNLQJ
*URXS'XEOLQ&RPEDW3RYHUW\$JHQF\
&RPEDW3RYHUW\$JHQF\DQGWKH(TXDOLW\$XWKRULW\$SSO\LQJD(TXDOLW\'LPHQVLRQWR
3RYHUW\3URRILQJ'XEOLQ&RPEDW3RYHUW\$JHQF\DQGWKH(TXDOLW\$XWKRULW\
&RPEDW3RYHUW\$JHQF\3UH%XGJHW6XEPLVVLRQ,QYHVWLQJLQWKHIXWXUHHQGLQJFKLOG
DQGIDPLO\SRYHUW\'XEOLQ&RPEDW3RYHUW\$JHQF\
&25, µ%XGJHW 0XVW 7DFNOH WKH :LGHQLQJ 5LFK 3RRU *DS DQG 'HILFLWV LQ
,QIUDVWUXFWXUH¶&RQWDFW1RYHPEHU
88
R7454 Budget Standards
28/9/05
12:57 PM
Page 89
&25, 3ROLF\ %ULHILQJ 0DUFK +RXVLQJ DQG $FFRPPRGDWLRQ 'XEOLQ &25,
-XVWLFH&RPPLVVLRQ
&25,3ULRULWLHVIRU)DLUQHVV±&KRRVLQJ3ROLFLHVWR(QVXUH(FRQRPLF'HYHORSPHQW
6RFLDO(TXLW\DQG6XVWDLQDELOLW\'XEOLQ&25,-XVWLFH&RPPLVVLRQ
&25, %XGJHW &RPPLVVLRQ $QDO\VLV DQG &ULWLTXH 'XEOLQ &25, -XVWLFH
&RPPLVVLRQ
&RUULJDQ&HG)LW]JHUDOG(%DWHV0DWWKHZV-$'DWD6RXUFHVRQ3RYHUW\
'XEOLQ,QVWLWXWHRI3XEOLF$GPLQLVWUDWLRQ
'DO\0/HRQDUG0$JDLQVWDOO2GGV'XEOLQ,QVWLWXWHIRU3XEOLF$GPLQLVWUDWLRQ
'HSDUWPHQWRI+HDOWKDQG&KLOGUHQ7KH1DWLRQDO)UDPHZRUNIRU'HYHORSLQJ*HQHUDO
3UDFWLFH([HUFLVHLQ5HIHUUDOLQ,UHODQG'XEOLQ'HSDUWPHQWRI+HDOWKDQG&KLOGUHQ+HDOWK
3URPRWLRQ8QLW
'HSDUWPHQWRI+HDOWKDQG&KLOGUHQ%XLOGLQJ+HDOWKLHU+HDUWV± 5HSRUW RQ 1DWLRQDO
&RQIHUHQFH'XEOLQ'HSDUWPHQWRI+HDOWKDQG&KLOGUHQ
'HSDUWPHQWRI+HDOWKDQG&KLOGUHQ%HWWHU+HDOWKIRU(YHU\RQH±$QQXDO5HSRUWRIWKH
&KLHI0HGLFDO2IILFHU'XEOLQ'HSDUWPHQWRI+HDOWKDQG&KLOGUHQ
'HSDUWPHQWRI+HDOWKDQG&KLOGUHQD7KH 1DWLRQDO +HDOWK /LIHVW\OH6XUYH\V 'XEOLQ'HSDUWPHQWRI+HDOWKDQG&KLOGUHQ+HDOWK3URPRWLRQ8QLW
'HSDUWPHQW RI +HDOWK DQG &KLOGUHQ E 7KH 1DWLRQDO +HDOWK DQG /LIHVW\OH 6XUYH\V
'XEOLQ'HSDUWPHQWIRU+HDOWKDQG&KLOGUHQ+HDOWK3URPRWLRQ8QLW
'HSDUWPHQW RI +HDOWK DQG &KLOGUHQ F'LHWDU\ KDELWV RI WKH ,ULVK SRSXODWLRQ UHVXOWV
IURP 6/$1 ± 6XPPDU\ 5HSRUW 'XEOLQ 'HSDUWPHQW RI +HDOWK DQG &KLOGUHQ +HDOWK
3URPRWLRQ8QLW
'HSDUWPHQW RI +HDOWK DQG &KLOGUHQ G+HDOWK 6WDWLVWLFV 'XEOLQ 'HSDUWPHQW RI
+HDOWKDQG&KLOGUHQ
'HSDUWPHQW RI 6RFLDO DQG )DPLO\ $IIDLUV 6WDWLVWLFDO ,QIRUPDWLRQ RQ 6RFLDO :HOIDUH
6HUYLFHV'XEOLQ'HSDUWPHQWRI6RFLDODQG)DPLO\$IIDLUV
'XEOLQ&LW\&RXQFLO3URILOHRI+RXVHKROGV$FFRPPRGDWHGE\'XEOLQ&LW\&RXQFLO±
$QDO\VLV RI 6RFLR'HPRJUDSKLF ,QFRPH DQG 6SDWLDO 3DWWHUQV 'XEOLQ 7KH +RXVLQJ
8QLW'XEOLQ&LW\&RXQFLO
)DKH\ 7 1RODQ % 0DLWUH % +RXVLQJ 3RYHUW\ DQG :HDOWK LQ ,UHODQG 'XEOLQ
&RPEDW3RYHUW\$JHQF\LQ$VVRFLDWLRQZLWK,3$
)ULHO 6 &RQORQ & )RRG 3RYHUW\ DQG 3ROLF\ 'XEOLQ &RPEDW 3RYHUW\ $JHQF\
6RFLHW\RI6W9LQFHQWGH3DXO&URVVFDUH
)RFXV ,UHODQG 6LPRQ &RPPXQLWLHV RI ,UHODQG 6RFLHW\ RI 6W 9LQFHQW GH 3DXO 7KUHVKROG
+RXVLQJ $FFHVV )RU $OO" 'XEOLQ )RFXV ,UHODQG 6LPRQ &RPPXQLWLHV RI ,UHODQG
6RFLHW\RI6W9LQFHQWGH3DXO7KUHVKROG
89
R7454 Budget Standards
28/9/05
12:57 PM
Page 90
*RYHUQPHQW RI ,UHODQGD %XLOGLQJDQ ,QFOXVLYH 6RFLHW\ 5HYLHZ RI WKH 1DWLRQDO $QWL
3RYHUW\ 6WUDWHJ\ XQGHU WKH 3URJUDPPHIRU 3URVSHULW\ DQG )DLUQHVV 'XEOLQ 'HSDUWPHQW RI
6RFLDODQG)DPLO\$IIDLUV
*RYHUQPHQWRI,UHODQGE%DVLF,QFRPH±$*UHHQ3DSHU'XEOLQ7KH6WDWLRQHU\2IILFH
*RYHUQPHQWRI,UHODQGD6XVWDLQLQJ3URJUHVV±6RFLDO3DUWQHUVKLS$JUHHPHQW±
'XEOLQ7KH6WDWLRQHU\2IILFH
*RYHUQPHQWRI ,UHODQGE1DWLRQDO $FWLRQ 3ODQ DJDLQVW 3RYHUW\ DQG 6RFLDO ([FOXVLRQ
±'XEOLQ'HSDUWPHQWRI6RFLDODQG)DPLO\$IIDLUV
+HDO\ - )XHO 3RYHUW\ DQG 3ROLF\ LQ ,UHODQG DQG WKH (XURSHDQ 8QLRQ 'XEOLQ 7KH
3ROLF\,QVWLWXWH7ULQLW\&ROOHJH'XEOLQ
+HDO\-'&OLQFK-3µ)XHO3RYHUW\WKHUPDOFRPIRUWDQGRFFXSDQF\UHVXOWVRID
QDWLRQDOKRXVHKROGVXUYH\LQ,UHODQG¶$SSOLHG(QHUJ\
,128Dµ0DNLQJ:RUN3D\¶%ULHILQJ3DSHU$SULO
,128E:RUNLQJIRU:RUN'XEOLQ,128
1DWLRQDO&RXQFLORQ$JHLQJDQG2OGHU3HRSOH2OGHU3HRSOHLQ,UHODQG$SURILOH RI
+HDOWK6WDWXV/LIHVW\OHDQG6RFLRHFRQRPLF)DFWRUVIURP6/$1'XEOLQ1DWLRQDO&RXQFLORQ
$JHLQJDQG2OGHU3HRSOH
1DWLRQDO3DUHQW¶V&RXQFLO1DWLRQDO3DUHQW¶V&RXQFLO6XUYH\'XEOLQ
1DWLRQDO3DUHQW¶V&RXQFLO3ULPDU\
$:RPDQ¶V0RGHOIRU6RFLDO:HOIDUH5HIRUP'XEOLQ1DWLRQDO:RPHQ¶V&RXQFLORI,UHODQG
1DWLRQDO:RPHQ¶V&RXQFLORI,UHODQG$:RPDQ¶V0RGHOIRU6RFLDO:HOIDUH5HIRUP
'XEOLQ1DWLRQDO:RPHQ¶V&RXQFLORI,UHODQG
1RODQ$1RODQ%$&URVVVHFWLRQDO$QDO\VLVRIWKH8WLOLVDWLRQRI*36HUYLFHVLQ
,UHODQG±'XEOLQ(65,
2(&'(GXFDWLRQDWD*ODQFH2(&',QGLFDWRUV2(&'
23(1 2QH 6L]H )LWV $OO" ,ULVK *RYHUQPHQWV¶ )DLOHG $SSURDFK WR 2QH 3DUHQW
)DPLOLHV'XEOLQ23(1
23(1/LYLQJRQ%RRN±$3ROLF\$QDO\VLVRIWKH2QH3DUHQW)DPLO\'XEOLQ23(1
3DUNHU+/RZ&RVWEXW$FFHSWDEOH$PLQLPXPLQFRPHVWDQGDUGIRUWKH8.IDPLOLHV
ZLWK\RXQJFKLOGUHQ%ULVWRO7KH3ROLF\3UHVV=DFFKDHXV7UXVW
3DUNHU+/RZ&RVWEXW$FFHSWDEOH,QFRPHVIRU2OGHU3HRSOH$PLQLPXPLQFRPH
VWDQGDUGIRUKRXVHKROGVDJHG\HDUVLQWKH8.%ULVWRO7KH3ROLF\3UHVV
3DUNHU+D/RZ&RVWEXW$FFHSWDEOH$PLQLPXPLQFRPHIRUWKH8.0XVOLPIDPLOLHV
ZLWK\RXQJFKLOGUHQ/RQGRQ)DPLO\%XGJHW8QLW
3DUNHU + E /RZ &RVW EXW $FFHSWDEOH $ PLQLPXP LQFRPH VWDQGDUG IRU KRXVHKROGV
ZLWKFKLOGUHQLQ/RQGRQ¶V(DVW(QG/RQGRQ)DPLO\%XGJHW8QLW
90
R7454 Budget Standards
28/9/05
12:57 PM
Page 91
3DUNHU + F /RZ &RVW EXW $FFHSWDEOH $ PLQLPXP LQFRPH VWDQGDUG IRU KRXVHKROGV
DJHG\HDUV<RUN)DPLO\%XGJHW8QLW
3DUNHU + /RZ &RVW EXW $FFHSWDEOH $ PLQLPXP LQFRPH VWDQGDUG IRU ZRUNLQJ
KRXVHKROGVZLWKFKLOGUHQOLYLQJLQ6ZDQVHD6RXWK:DOHV6ZDQVHD8QLYHUVLW\RI:DOHV
6DXQGHUVHWDO'HYHORSPHQWRI,QGLFDWLYH%XGJHW6WDQGDUGVIRU$XVWUDOLD1HZ6RXWK
:DOHV8QLYHUVLW\RI1HZ6RXWK:DOHV
6DXQGHUV 3 µ%XGJHW 6WDQGDUGV $OLYH DQG :HOO¶ 6RFLDO 3ROLF\ 5HVHDUFK &HQWUH
1HZVOHWWHUQR-XO\1HZ6RXWK:DOHV8QLYHUVLW\RI1HZ6RXWK:DOHV
6RFLHW\RI6DLQW9LQFHQWGH3DXO5HVSRQVHWR%XGJHW'XEOLQ693
:DOVK-&UDLJ60F&DIIHUW\'/RFDO3DUWQHUVKLSVIRU6RFLDO,QFOXVLRQ"'XEOLQ
2DN7UHH3UHVVDQG&RPEDW3RYHUW\$JHQF\
:DWVRQ':LOOLDPV-,ULVK1DWLRQDO6XUYH\RI+RXVLQJ4XDOLW\'XEOLQ(65,
:KHODQ&7/D\WH50DLWUH%*DQQRQ%1RODQ%:DWVRQ':LOOLDPV-
0RQLWRULQJ3RYHUW\7UHQGVLQ,UHODQG5HVXOWVIURPWKH/LYLQJLQ,UHODQG6XUYH\3ROLF\
5HVHDUFK6HULHV1R'XEOLQ(65,
:UHQ0$µ0HGLFDO&DUG([WHQVLRQDQG&KLOG+HDOWK¶SDSHUSUHVHQWHGDW(QG&KLOG
3RYHUW\&RDOLWLRQ&RQIHUHQFH1RYWK'XEOLQ
:\QQ0)DPLO\3ROLF\/RQGRQ3HQJXLQ%RRNV
9HLW:LOVRQ6HWWLQJ$GHTXDF\6WDQGDUGV+RZJRYHUQPHQWVGHILQHPLQLPXPLQFRPHV
/RQGRQ7KH3ROLF\3UHVV
9HLW:LOVRQ µ*HWWLQJ D *RYHUQPHQWDO 0LQLPXP ,QFRPH 6WDQGDUG ± 7KH 1H[W 6WHS¶
3RYHUW\:LQWHU
9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH2QH/RQJ6WUXJJOH$VWXG\RI/RZ
,QFRPH)DPLOLHV'XEOLQ9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
91
R7454 Budget Standards
28/9/05
12:57 PM
Page 92
92
R7454 Budget Standards
28/9/05
12:57 PM
Page 93
$33(1',;
,QFRPH6FHQDULRVIRU7KUHH
+RXVHKROG7\SHV
R7454 Budget Standards
28/9/05
12:57 PM
Page 95
$33(1',;
6FHQDULRV/RQH3DUHQWFKLOGUHQ
6&(1$5,2,QFRPHIURP6RFLDO:HOIDUHRQO\
2QHSDUHQWIDPLO\SD\PHQW2)3
:HHNO\
<HDUO\
3HUVRQDOUDWH
7ZRFKLOGUHQ
7RWDO2)3
&KLOGLQFRPHVXSSRUWV
&KLOG%HQHILW±¼[
%6&)$¼SHUFKLOGSHU\HDU
7RWDO&KLOGLQFRPH
7RWDO2)3
7RWDO&KLOG,QFRPH
7RWDOFDVKLQFRPH
&DVKLQFRPH
&DOFXODWLRQRIORFDODXWKRULW\UHQW
7RWDOZHHNO\LQFRPH
/HVVGLVUHJDUGV&KLOG%HQHILW
,QFRPHGLVUHJDUG
$VVHVVDEOHLQFRPH
5HQWRI¼
7KHDXWKRUVZLVKWRDFNQRZOHGJHUHVHDUFKXQGHUWDNHQRQEHKDOIRI23(1E\&DPLOOH/RIWXV³2QH
6L]H)LWV$OO",ULVK*RYHUQPHQWV¶)DLOHG$SSURDFKWR2QH3DUHQW)DPLOLHV'XEOLQ23(1ZKLFK
SURYLGHGDQH[FHOOHQWWHPSODWHIRUWKHFDOFXODWLRQRIWKHLQFRPHVFHQDULRVIRUWKLVUHVHDUFK
,QFRPHOLPLWIRU%DFN7R6FKRRO&ORWKLQJ$QG)RRWZHDU$OORZDQFH%6&)$LVIRUDRQH
SDUHQWIDPLO\ZLWKFKLOGUHQ7KHUHIRUHWKLVVFHQDULRTXDOLILHVIRUWKLVSD\PHQW7KH\HDUROGFKLOGLV
DQRQVFKRROJRLQJFKLGWKHUHIRUHSD\PHQWRI%6&)$LVRQO\IRUWKHWHQ\HDUROGER\
95
R7454 Budget Standards
28/9/05
12:57 PM
Page 96
(OLJLELOLW\IRUPHGLFDOFDUG
7KHJURVVLQFRPHOLPLWIRUDPHGLFDOFDUGIRUDORQHSDUHQWOLYLQJZLWKWZRFKLOGUHQLV
DVIROORZV
0DUULHGFRXSOHDJHGXSWR\HDUV
(DFKGHSHQGHQWFKLOGXQGHU\HDUV[¼
+RXVLQJH[SHQVHV¼¼
&RVWRIWUDYHOOLQJWRZRUNQRZRUNXQGHUWDNHQ
,QFRPHOLPLWIRUWKLVIDPLO\
1RHDUQHGLQFRPHIRUWKLVIDPLO\WKHUHIRUHWKH\DXWRPDWLFDOO\TXDOLI\IRUDPHGLFDO
FDUG
&RPKDLUOHLQWKHLU,QIRUPDWLRQDERXW0HGLFDO&DUGVVWDWH³/RQHSDUHQWVZLWKGHSHQGDQWVDUH
JHQHUDOO\UHJDUGHGDVPDUULHGFRXSOHVIRUWKHSXUSRVHRIWKHPHDQVWHVWJXLGHOLQHV´&RPKDLUOH
96
R7454 Budget Standards
28/9/05
12:57 PM
6&(1$5,2
Page 97
3DUWWLPHZRUNHPSOR\PHQWRQWKH10:
:HHNO\
<HDUO\
,QFRPHIURPSDUWWLPHZRUN
1DWLRQDO0LQLPXP:DJH
¼SHUKRXU[KRXUV
$VVHVVPHQWRIHDUQHGLQFRPHDJDLQVW2)3
(DUQHGLQFRPHEHORZ¼
IXOOSHUVRQDOUDWHSD\DEOH
7ZRFKLOGUHQ
7RWDOZHHNO\2)3
7D[DQG356,
7RWDOWD[DEOHLQFRPH2)3ZDJH
7D[GXH
7D[GXHDW¼DWVWDQGDUGUDWH
7D[FUHGLW
3HUVRQDO&UHGLW
2QH3DUHQW&UHGLW
(PSOR\HH&UHGLW
7RWDO&UHGLWV
7D[GXHPLQXVWD[FUHGLWV
1HJDWLYHLQFRPHWD[OLDELOLW\
356,
(DUQHGLQFRPHLVEHORZWKUHVKROGRI¼SHUZHHN
1R356,SD\DEOH
1HWLQFRPHDIWHUWD[
2)3ZDJH
97
R7454 Budget Standards
28/9/05
12:57 PM
Page 98
)DPLO\,QFRPH6XSSOHPHQW),6
:HHNO\LQFRPHWKUHVKROGIRU
RQHSDUHQWWZRFKLOGUHQ
$VVHVVDEOHLQFRPHWRWDODIWHUWD[
),6SD\DEOH
¼±¼[
7RWDOLQFRPH
2)3HDUQHGLQFRPHDIWHUWD[
),6
&KLOG%HQHILW
7RWDOFDVKLQFRPH
%6&)$LQFRPHWKUHVKROG¼QRHQWLWOHPHQW
&DOFXODWLRQRIORFDODXWKRULW\UHQW
7RWDOZHHNO\LQFRPHLQFO),6
/HVVGLVUHJDUGV
&KLOG%HQHILW
,QFRPHGLVUHJDUG
$VVHVVDEOHLQFRPH
5HQWRI¼
(OLJLELOLW\IRUPHGLFDOFDUG
7KHLQFRPHOLPLWIRUDPHGLFDOFDUGIRUDORQHSDUHQWOLYLQJZLWKWZRFKLOGUHQLVDV
IROORZV
0DUULHGFRXSOHDJHGXSWR\HDUV
(DFKGHSHQGHQWFKLOGXQGHU\HDUV[¼
+RXVLQJH[SHQVHVLQH[FHVVRI¼¼¼
&RPKDLUOHLQWKHLU,QIRUPDWLRQDERXW0HGLFDO&DUGVVWDWH³/RQHSDUHQWVZLWKGHSHQGDQWVDUH
JHQHUDOO\UHJDUGHGDVPDUULHGFRXSOHVIRUWKHSXUSRVHRIWKHPHDQVWHVWJXLGHOLQHV´&RPKDLUOH
98
R7454 Budget Standards
28/9/05
12:57 PM
Page 99
&RVWRIWUDYHOOLQJWRZRUNLQH[FHVVRI
*URVVLQFRPHOLPLWIRUWKLVIDPLO\
*URVVLQFRPHIURPHPSOR\PHQW
3OXV23)
7RWDOLQFRPH
1RPHGLFDOFDUGJUDQWHG+RZHYHULQFHUWDLQPHGLFDOFLUFXPVWDQFHVWKLVPD\FKDQJH
7KHFRVWRIWUDYHOOLQJWRZRUNDVSHUORZFRVWEXWDFFHSWDEOHWUDQVSRUWEXGJHWDGDSWHGIURPWKH
)DPLO\%XGJHW8QLWLQWKH8.DQGFRVWHGE\WKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFHZDV¼
),6LVQRWWDNHQLQWRDFFRXQWZKHQFDOFXODWLQJWKHPHDQVWHVW&RPKDLUOH
99
R7454 Budget Standards
28/9/05
12:57 PM
6&(1$5,2
Page 100
)XOOWLPHHPSOR\PHQWRQ1DWLRQDO0LQLPXP:DJH
*URVVHDUQHGLQFRPH
:HHNO\
<HDUO\
1DWLRQDO0LQLPXP:DJH
¼[KUV
$VVHVVPHQWRIHDUQHGLQFRPHDJDLQVW2)3
(DUQHGLQFRPHRYHU¼LVDVVHVVHGDW
1HZSHUVRQDOUDWHDWPHDQVRI¼
7ZRFKLOGUHQ
7RWDOZHHNO\2)3
7RWDOWD[DEOHLQFRPH2)3ZDJH
7D[GXH
7D[GXHRI¼
7D[FUHGLW
3HUVRQDO&UHGLW
2QH3DUHQW&UHGLW
(PSOR\HH&UHGLW
7RWDO&UHGLWV
7D[GXHPLQXVWD[FUHGLWV
356,
(DUQHGLQFRPHLVEHORZWKUHVKROGRI¼SHUZHHN
1R356,SD\DEOH
1HWLQFRPHDIWHUWD[
)DPLO\,QFRPH6XSSOHPHQW),6
:HHNO\LQFRPHWKUHVKROGIRU
RQHSDUHQWWZRFKLOGUHQ
$VVHVVDEOHLQFRPHWRWDODIWHUWD[
),6SD\DEOH±[
100
R7454 Budget Standards
28/9/05
12:57 PM
Page 101
7RWDO,QFRPH
2)3HDUQHGLQFRPHDIWHUWD[
),6
7RWDO,QFRPH
&KLOG%HQHILW
7RWDOFDVKLQFRPH
%6&)$LQFRPHWKUHVKROG¼QRHQWLWOHPHQW
&DOFXODWLRQRIORFDODXWKRULW\UHQW
7RWDOZHHNO\LQFRPH
/HVVGLVUHJDUGV
&KLOG%HQHILW
,QFRPHGLVUHJDUG
$VVHVVDEOHLQFRPH
5HQWRI¼
(OLJLELOLW\IRUPHGLFDOFDUG
7KHJURVVLQFRPHOLPLWIRUDPHGLFDOFDUGIRUDORQHSDUHQWOLYLQJZLWKWZRFKLOGUHQLV
DVIROORZV
0DUULHGFRXSOHDJHGXSWR\HDUV
(DFKGHSHQGHQWFKLOGXQGHU\HDUV[¼
+RXVLQJH[SHQVHV¼¼
&RVWRIWUDYHOOLQJWRZRUNQRZRUNXQGHUWDNHQ
,QFRPHOLPLWIRUWKLVIDPLO\
7KHPHDQVIRUWKLVIDPLO\IRUFDOFXODWLRQRI%6&)$LV¼LHWRWDOFDVKLQFRPHOHVV),6
¼±¼
&RPKDLUOHLQWKHLU,QIRUPDWLRQDERXW0HGLFDO&DUGVVWDWH³/RQHSDUHQWVZLWKGHSHQGDQWVDUH
JHQHUDOO\UHJDUGHGDVPDUULHGFRXSOHVIRUWKHSXUSRVHRIWKHPHDQVWHVWJXLGHOLQHV´&RPKDLUOH
101
R7454 Budget Standards
28/9/05
12:57 PM
Page 102
*URVVLQFRPHIURPHPSOR\PHQW
3OXV23)
7RWDOLQFRPH
1RPHGLFDOFDUGJUDQWHG+RZHYHULQFHUWDLQPHGLFDOFLUFXPVWDQFHVWKLVPD\FKDQJH
7KHORQHSDUHQWDQGWZRFKLOGUHQER\DJHG\HDUVDQGDJLUODJHG\HDUVDUH
OLYLQJLQORFDODXWKRULW\KRXVLQJLQ%DOO\IHUPRW$VSHUWKHJXLGHOLQHVVHWGRZQLQ
6:1DWLRQDO)XHO6FKHPHWKLVIDPLO\ZLOOQRWTXDOLI\IRUIXHODOORZDQFH
³<RXZLOO127JHWD)XHO$OORZDQFHLIIRUH[DPSOH
<RXDUHOLYLQJLQ/RFDO$XWKRULW\KRXVLQJZKHUHKHDWLQJLVSURYLGHGDWORZFRVW´
'HSDUWPHQWRI6RFLDODQG)DPLO\$IIDLUV6:±1DWLRQDO)XHO6FKHPH
'XEOLQ
),6LVQRWWDNHQLQWRDFFRXQWZKHQFDOFXODWLQJWKHPHDQVWHVW&RPKDLUOH
102
R7454 Budget Standards
28/9/05
12:57 PM
Page 103
6FHQDULRV7ZR3DUHQW&KLOGUHQ
6&(1$5,22QHDGXOWZRUNLQJIXOOWLPHHPSOR\PHQWRQ10:
:HHNO\
<HDUO\
,QFRPHIURPRQDGXOWZRUNLQJ
IXOOWLPHRQ10:
1DWLRQDO0LQLPXP:DJH
¼SHUKRXU[KUV
7D[GXH
7D[GXHDW¼DWVWDQGDUGUDWH
7D[FUHGLW
0DUULHGFRXSOH¶VWD[FUHGLW
(PSOR\HH&UHGLW
7RWDO&UHGLWV
7D[GXHPLQXVWD[FUHGLWV
1HJDWLYHLQFRPHWD[OLDELOLW\
356,
(DUQHGLQFRPHLVEHORZWKUHVKROGRI¼SHUZHHN
1HWLQFRPHDIWHUWD[
1R356,SD\DEOH
)DPLO\,QFRPH6XSSOHPHQW
:HHNO\LQFRPHWKUHVKROGIRU
7ZRSDUHQWWZRFKLOGUHQ
$VVHVVDEOHLQFRPHWRWDODIWHUWD[
),6SD\DEOH¼±¼[
7KHDXWKRUVZLVKWRDFNQRZOHGJHUHVHDUFKXQGHUWDNHQRQEHKDOIRI23(1E\&DPLOOH/RIWXV³2QH
6L]H)LWV$OO",ULVK*RYHUQPHQWV¶)DLOHG$SSURDFKWR2QH3DUHQW)DPLOLHV'XEOLQ23(1ZKLFK
SURYLGHGDQH[FHOOHQWWHPSODWHIRUWKHFDOFXODWLRQRIWKHLQFRPHVFHQDULRVIRUWKLVUHVHDUFK
103
R7454 Budget Standards
28/9/05
12:58 PM
Page 104
7RWDO,QFRPH
:HHNO\LQFRPH
),6
7RWDO,QFRPH
&KLOG%HQHILW
%6&)$
7RWDOFDVKLQFRPH
%6&)$WKUHVKROGIRUWKLVIDPLO\LV¼7KHUHIRUHWKLVIDPLO\ZLOOTXDOLI\IRU
WKLVSD\PHQW
&DOFXODWLRQRIORFDODXWKRULW\UHQW
7RWDOZHHNO\LQFRPHLQFO),6DQG%6&)$
/HVVGLVUHJDUGV
&KLOG%HQHILW
,QFRPHGLVUHJDUG
$VVHVVDEOHLQFRPH
5HQWRI¼
(OLJLELOLW\IRUPHGLFDOFDUG
7KHLQFRPHOLPLWIRUDWZRSDUHQWIDPLO\OLYLQJZLWKWZRFKLOGUHQLVDVIROORZV
0DUULHGFRXSOHDJHGXSWR\HDUV
(DFKGHSHQGHQWFKLOGXQGHU\HDUV[¼
+RXVLQJH[SHQVHVLQH[FHVVRI¼¼±¼
&RVWRIWUDYHOOLQJWRZRUNLQH[FHVVRI¼
*URVVLQFRPHOLPLWIRUWKLVIDPLO\
*URVVLQFRPHIURPHPSOR\PHQW
7KHPHDQVIRUWKLVIDPLO\IRUFDOFXODWLRQRI%6&)$LV¼LHWRWDOFDVKLQFRPHPLQXV),6
¼±¼
)DPLO\,QFRPH6XSSOHPHQWQRWWDNHQLQWRFRQVLGHUDWLRQ
7KHFRVWRIWUDYHOOLQJWRZRUNDVSHUORZFRVWEXWDFFHSWDEOHWUDQVSRUWEXGJHWDGDSWHGIURPWKH
)DPLO\%XGJHW8QLWLQWKH8.DQGFRVWHGE\WKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFHZDV¼
104
R7454 Budget Standards
28/9/05
12:58 PM
Page 105
6&(1$5,22QHDGXOWZRUNLQJIXOOWLPHDQGRQHDGXOWZRUNLQJSDUWWLPH±
ERWKRQ10:
)XOOWLPHHPSOR\PHQWRQ10:
*URVVHDUQHGLQFRPH
:HHNO\
<HDUO\
1DWLRQDO0LQLPXP:DJH
¼[KUV
3DUWWLPHZRUNHPSOR\PHQWRQWKH10:
*URVVHDUQHGLQFRPH
1DWLRQDO0LQLPXP:DJH
¼SHUKRXU[KUV
7RWDOLQFRPHIRUDGXOWV
7D[GXHDW¼VWDQGDUGUDWHRI
7D[FUHGLW
0DUULHGFRXSOH¶VWD[FUHGLW
(PSOR\HH&UHGLW¼[
7RWDO&UHGLWV
7D[GXHPLQXVWD[FUHGLWV
1HJDWLYHLQFRPHWD[OLDELOLW\
356,
1R356,GXH
105
R7454 Budget Standards
28/9/05
12:58 PM
Page 106
)DPLO\,QFRPH6XSSOHPHQW
:HHNO\LQFRPHWKUHVKROGIRU
WZRSDUHQWWZRFKLOGUHQ
$VVHVVDEOHLQFRPHWRWDODIWHUWD[
),6SD\DEOH¼±¼[
0LQLPXP),6SDLG
7RWDO,QFRPH
:HHNO\LQFRPH
),6
7RWDO,QFRPH
&KLOG%HQHILW
7RWDOFDVKLQFRPH
%6&)$WKUHVKROGIRUWKLVIDPLO\LV¼7KHUHIRUHWKLVIDPLO\ZLOOQRWTXDOLI\IRU
WKLVSD\PHQWDVWKH\KDYHDWRWDOLQFRPHRI¼
&DOFXODWLRQRIORFDODXWKRULW\UHQW
7RWDOZHHNO\LQFRPHLQFO),6
/HVVGLVUHJDUGV
&KLOG%HQHILW
,QFRPHGLVUHJDUG
$VVHVVDEOHLQFRPH
5HQWRI¼
106
R7454 Budget Standards
28/9/05
12:58 PM
Page 107
(OLJLELOLW\IRUPHGLFDOFDUG
7KHLQFRPHOLPLWIRUDORQHSDUHQWOLYLQJZLWKWZRFKLOGUHQLVDVIROORZV
0DUULHGFRXSOHDJHGXSWR\HDUV
(DFKGHSHQGHQWFKLOGXQGHU\HDUV[¼
+RXVLQJH[SHQVHVLQH[FHVVRI¼¼±¼
&RVWRIWUDYHOOLQJWRZRUN LQH[FHVVRI¼±
*URVVLQFRPHOLPLWIRUWKLVIDPLO\
*URVVLQFRPHIURPHPSOR\PHQW
,QHOLJLEOHIRUPHGLFDOFDUG
7KHFRVWRIWUDYHOOLQJWRZRUNDVSHUORZFRVWEXWDFFHSWDEOHWUDQVSRUWEXGJHWDGDSWHGIURPWKH
)DPLO\%XGJHW8QLWLQWKH8.DQGFRVWHGE\WKH9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFHZDV¼
)DPLO\,QFRPH6XSSOHPHQWQRWWDNHQLQWRFRQVLGHUDWLRQ
,QFHUWDLQPHGLFDOFLUFXPVWDQFHVWKLVPD\FKDQJH
107
R7454 Budget Standards
28/9/05
12:58 PM
Page 108
6&(1$5,2,QFRPHIURP6RFLDO:HOIDUHRQO\8QHPSOR\PHQW%HQHILW
8QHPSOR\PHQW%HQHILW8%
:HHNO\
<HDUO\
3HUVRQDOUDWH
4XDOLILHG$GXOW$OORZDQFH
%6&)$ ¼SHUFKLOGSHU\HDU 7RWDO&KLOGLQFRPH
7RWDO8%
7RWDO&KLOG,QFRPH
7RWDOFDVKLQFRPH
7ZRFKLOGUHQ
7RWDO8%
&KLOGLQFRPHVXSSRUWV
&KLOG%HQHILW±¼[
&DVKLQFRPH
&DOFXODWLRQRIORFDODXWKRULW\UHQW
7RWDOZHHNO\LQFRPH
/HVVGLVUHJDUGV
&KLOG%HQHILW
,QFRPHGLVUHJDUG
$VVHVVDEOHLQFRPH
5HQWRI¼
,QFRPHOLPLWIRU%DFN7R6FKRRO&ORWKLQJ$QG)RRWZHDU$OORZDQFHLV¼IRUDFRXSOHZLWK
WZRFKLOGUHQ7KHUHIRUHWKLVVFHQDULRTXDOLILHVIRUWKLVSD\PHQW
108
R7454 Budget Standards
28/9/05
12:58 PM
Page 109
(OLJLELOLW\IRUPHGLFDOFDUG
0DUULHGFRXSOHDJHGXSWR\HDUV
(DFKGHSHQGHQWFKLOGXQGHU\HDUV[¼
+RXVLQJH[SHQVHV¼¼
&RVWRIWUDYHOOLQJWRZRUNQRZRUNXQGHUWDNHQ
,QFRPHOLPLWIRUWKLVIDPLO\
1RHDUQHGLQFRPHIRUWKLVIDPLO\WKHUHIRUHWKH\DXWRPDWLFDOO\TXDOLI\IRUDPHGLFDO
FDUG
109
R7454 Budget Standards
28/9/05
12:58 PM
Page 110
6FHQDULRV3HQVLRQHUFRXSOH±\HDUV
6&(1$5,2,QFRPHIURP&RQWULEXWRU\3HQVLRQ
:HHNO\
<HDUO\
3HUVRQDOUDWH
4XDOLILHG$GXOW
7RWDOLQFRPHIURPFRQWULEXWRU\SHQVLRQ
7D[)UHH$OORZDQFH7)$
1RWD[SD\DEOH
$GGLWLRQDOHQWLWOHPHQWV
%XVSDVV
(OLJLELOLW\IRUPHGLFDOFDUGL
7KHLQFRPHWKUHVKROGIRUWKLVKRXVHKROGWRTXDOLI\IRUDPHGLFDOFDUGLV¼7KLV
KRXVHKROG¶VLQFRPHLV¼7KHUHIRUHEDVHGRQWKHPHDQVWHVWWKLVKRXVHKROG
ZRXOGQRWTXDOLI\+RZHYHUWKLVGHFLVLRQPD\YDU\GHSHQGLQJRQPHGLFDO
FLUFXPVWDQFHV
+RXVHKROG%HQHILWV3DFNDJH
79OLFHQFH
:HHNO\
<HDUO\
(6%
)XHO$OORZDQFH
6PRNHOHVVIXHODOORZDQFH
7HOHSKRQH
7RWDOKRXVHKROGEHQHILWV
7RWDOLQFRPH
7KHDXWKRUVZLVKWRDFNQRZOHGJHUHVHDUFKXQGHUWDNHQRQEHKDOIRI23(1E\&DPLOOH/RIWXV³2QH
6L]H)LWV$OO",ULVK*RYHUQPHQWV¶)DLOHG$SSURDFKWR2QH3DUHQW)DPLOLHV'XEOLQ23(1ZKLFK
SURYLGHGDQH[FHOOHQWWHPSODWHIRUWKHFDOFXODWLRQRIWKHLQFRPHVFHQDULRVIRUWKLVUHVHDUFK
$OODGXOWVRYHU\HDUVTXDOLI\IRUDEXVSDVV
7KLVKRXVHKROGLVLQUHFHLSWRIDTXDOLI\LQJSD\PHQWVRWKHUHIRUHWKH\TXDOLI\IRUWKHKRXVHKROG
EHQHILWVSD\PHQW
7KLVVFKHPHDQGWKHVPRNHOHVVIXHOVFKHPHUXQIRUZHHNV
7KHSHQVLRQHUFRXSOHLVORFDWHGLQ3KLVERURXJKVRZLOOWKHUHIRUHTXDOLI\IRUWKLVDGGLWLRQDO
DOORZDQFH
([FOXVLYHRIFRVWRI(6%RU*DVFRVWWREHGHWHUPLQHGODWHU
110
R7454 Budget Standards
28/9/05
12:58 PM
Page 111
6&(1$5,2,QFRPHIURP1RQFRQWULEXWRU\2OG$JH3HQVLRQ
:HHNO\
<HDUO\
3HUVRQDOUDWH
4XDOLILHG$GXOW
7RWDOLQFRPHIURPQRQFRQWULEXWRU\SHQVLRQ
7D[)UHH$OORZDQFH7)$
1RWD[SD\DEOH
$GGLWLRQDOHQWLWOHPHQWV
%XVSDVV
(OLJLELOLW\IRUPHGLFDOFDUGVHHHQGQRWH
7KHLQFRPHWKUHVKROGIRUWKLVKRXVHKROGWRTXDOLI\IRUDPHGLFDOFDUGLV¼7KLV
KRXVHKROG¶VLQFRPHLV¼7KHUHIRUHEDVHGRQWKHPHDQVWHVWWKLVKRXVHKROG
ZRXOGQRWTXDOLI\+RZHYHUWKLVGHFLVLRQPD\YDU\GHSHQGLQJRQPHGLFDO
FLUFXPVWDQFHV
+RXVHKROG%HQHILWV3DFNDJH
:HHNO\
79OLFHQFH
(6%
<HDUO\
)XHO$OORZDQFH
6PRNHOHVVIXHODOORZDQFH
7HOHSKRQH
7RWDODGGLWLRQDOEHQHILWV
7RWDOLQFRPH
$OODGXOWVRYHU\HDUVTXDOLI\IRUDEXVSDVV
7KLVKRXVHKROGLVLQUHFHLSWRIDTXDOLI\LQJSD\PHQWVRWKHUHIRUHWKH\TXDOLI\IRUWKHKRXVHKROG
EHQHILWVSD\PHQW
7KLVVFKHPHDQGWKHVPRNHOHVVIXHOVFKHPHUXQIRUZHHNV
7KHSHQVLRQHUFRXSOHLVORFDWHGLQ3KLVERURXJKVRZLOOWKHUHIRUHTXDOLI\IRUWKLVDGGLWLRQDO
DOORZDQFH
([FOXVLYHRIFRVWRI(6%RU*DVFRVWWREHGHWHUPLQHGODWHU
111
R7454 Budget Standards
28/9/05
12:58 PM
Page 112
6&(1$5,2&RQWULEXWRU\SHQVLRQSOXVSULYDWHSHQVLRQ
&RQWULEXWRU\3HQVLRQ
:HHNO\
<HDUO\
3HUVRQDOUDWH
4XDOLILHGDGXOW
7RWDOLQFRPHIURPFRQWULEXWRU\SHQVLRQ
3ULYDWHSHQVLRQLQFRPH
7RWDOLQFRPH
1RWD[DVLQFRPHLVEHORZ¼
$GGLWLRQDOHQWLWOHPHQWV
%XVSDVV
(OLJLELOLW\IRUPHGLFDOFDUG*
7KHLQFRPHWKUHVKROGIRUWKLVKRXVHKROGWRTXDOLI\IRUDPHGLFDOFDUGLV¼7KLV
KRXVHKROG¶VLQFRPHLV¼WKHUHIRUHEDVHGRQWKHPHDQVWHVWWKLVKRXVHKROG
ZRXOGQRWTXDOLI\+RZHYHUWKLVGHFLVLRQPD\YDU\GHSHQGLQJRQPHGLFDO
FLUFXPVWDQFHV
(OLJLELOLW\IRUKRXVHKROGEHQHILWVSDFNDJH
:HHNO\PHDQVOLPLW
&RQWULEXWRU\3HQVLRQSHUVRQDOUDWH
3/86
3/86GHSHQGHQWDGXOW
$SSURSULDWHZHHNO\PHDQV
:HHNO\PHDQVRIKRXVHKROGLV¼WKHUHIRUHWKH\ZLOOQRWTXDOLI\IRUKRXVHKROG
EHQHILWVSDFNDJH
$OODGXOWVRYHU\HDUVTXDOLI\IRUDEXVSDVV
&RPKDLUOHQRWH³,WXVHGWREHWKHFDVHWKDWLI\RXURQO\LQFRPHZDVDVRFLDOZHOIDUHSD\PHQW
\RXULQFRPHZRXOGEHEHORZWKHJXLGHOLQHILJXUH7KLVKDVFKDQJHGLQUHFHQW\HDUVHVSHFLDOO\IRU
SHRSOHUHFHLYLQJSHQVLRQV7KLVLVVXHVPDLQO\DIIHFWVSHRSOHDJHG±7KH+HDOWK%RDUGVKDYHEHHQ
WROGE\WKH'HSDUWPHQWRI+HDOWKDQG&KLOGUHQWKDW0HGLFDO&DUGKROGHUVVKRXOGQRWORVHWKHLUFDUG
VROHO\EHFDXVHRIDQLQFUHDVHLQWKHLUVRFLDOZHOIDUHSHQVLRQ7KLVPHDQVWKDWLI\RXKDYHDPHGLFDO
FDUGDQGWKHDQQXDOLQFUHDVHLQ\RXUVRFLDOZHOIDUHSD\PHQWSXWV\RXULQFRPHDERYHWKHJXLGHOLQH
ILJXUH\RXVKRXOGWREHDEOHWRNHHS\RXUFDUG+RZHYHULI\RXGRQRWKDYHD0HGLFDO&DUGDQG\RX
DSSO\ZKHQ\RXUHWLUHDQGDUHRQDVRFLDOZHOIDUHSHQVLRQEHIRUHDJH\RXPD\QRWTXDOLI\LI\RXGR
QRWSDVVWKHPHDQVWHVW´&RPKDLUOH,QIRUPDWLRQDERXWPHGLFDOFDUGV
*
112
R7454 Budget Standards
28/9/05
12:58 PM
Page 113
$33(1',;
7HQDQW3XUFKDVH6FKHPH
R7454 Budget Standards
28/9/05
12:58 PM
Page 115
$33(1',;
'XEOLQ&LW\&RXQFLO+RXVLQJ6DOHV6FKHPH
¼
(VWLPDWHRI0DUNHW9DOXHRIKRXVHLQ%DOO\IHUPRW
7HQDQF\'LVFRXQWRIDQGJUDQWRI¼
1HWSXUFKDVHSOXV¼IHHV
:HHNO\UHSD\PHQW\HDUV YDULDEOHUDWHZHHNO\
OHVVPRUWJDJHUHOLHI
7KHVHILJXUHVDUHEDVHGRQDQLQWHUHVWUDWHRIYDULDEOHLQFOXVLYHRIPRUWJDJH
SURWHFWLRQ
115
R7454 Budget Standards
28/9/05
12:58 PM
Page 117
$33(1',;
/RZ&RVW%XW$FFHSWDEOH%XGJHW
/RQH3DUHQWDQG
7ZR&KLOGUHQ+RXVHKROG
\RJKXUW
JEDFNUDVKHUVFRRNHG
JUDVKHU
UDVKHUVSUHSDFNHG
119
JZNJZN
EXWWHU
OLWUHZN
YHJHWDEOHDQGVDODGRLOV
NJZNOHYHOWVS
JDYVSUHDGLQJVZN
VXJDU
MDPVMHOOLHVIUXLWFXUGV
)RRG
FDUURWVIUHVK
OHDI\VDODGVIUHVK
FDXOLIORZHUIUHVK
FDEEDJHVIUHVK
J
SXUFKDVHG-DQWR$XJ
JHGLEOHVPDOOJHGLEOH
JZNODUJHJPHGLXP
SHUJSRUWLRQ
JVDQGZLFKSRUWLRQVOHDYHV
JVPDOOJSRUWLRQV
JODUJHJPHGLXP
JVPDOOJSRUWLRQV
JODUJHJPHGLXP
PHGLXPJDQGVPDOOSRUWLRQV
FXUUHQW\HDU
VFURSSRWDWRHV
NJODUJHJFRRNHG
ZN
UHGXFHGIDWVSUHDGV
JZNPHGLXPVSUHDGLQJV
VSUHDGLQJVZN
VRIWPDUJDULQH
JZNJZNPHGLXP
ILVKILQJHUVJHDFKFRRNHG
HJJV
HJJV
SRUWLRQV[JDYSRUWLRQV
JWXQD[JVDQGZLFK
ILOOHWVWHDNJFRRNHG
ILOOHWJFRRNHGVPDOO
SURGXFWV
IUR]HQFRQYHQLHQFHILVK
RWKHUFDQQHGRUERWWOHGILVK
ILVKZKLWHXQFRRNHGIUR]HQ
IUR]HQEXUJHUV
JUDZODUJHJPHGLXP
VPDOONJFKLFNHQ
[JUDZHFRQRP\EXUJHU
,QFOXGLQJIUR]HQ
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
)ORUD/LJKW
$YRQPRUH/LJKW
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
5HWDLOHU
NJ
HDFK
HDFK
HDFK
NJ
NJ
NJ
NJ
OLWUH
NJ
NJ
HJJV
NJ
NJ
NJ
NJ
NJ
NJ
NJ
NJ
HDFK
OLWUH
OLWUH
&RVWSHU.*
8QLW3ULFH¼
-XQH3ULFHV
12:58 PM
EURLOHUFKLFNHQXQFRRNHG
JFRRNHGSRUWLRQ
EDFRQDQGKDPXQFRRNHG
PHGLXPJFRRNHGVPDOO
JODUJHJFRRNHG,
<D]RR
3UHPLHU
%UDQG
28/9/05
EHHIPLQFHG
DQGFKHGGDUW\SH
4XDQWLW\
PHGLXPFKXQNVVDQGZLFKHV
[J
RWKHUOLTXLGPLONIXOOSURFH
FKHHVHQDWXUDOKDUGFKHGGDU
SLQWVZN
SLQWV
VHPLDQGRWKHUVNLPPHGPLON
,WHP
/&$EDVNHWRIIRRGIRURQHZHHNORQHPRWKHUZLWKJLUODJHGDQGER\DJHG
R7454 Budget Standards
Page 119
JPHGLXPJ
ODUJHJWLQV
PXVKURRPVIUHVK
WRPDWRHVIUHVK
WRPDWRHVFDQQHGRUERWWOHG
JJZNODUJHJPHGLXP
JVPDOOJSRUWLRQV
EHDQVFDQQHGLQFOXGLQJ
EDNHGEHDQV
JPHGLXPJZLWKRXWVNLQ
NJPHGLXPJZLWKFRUH
RUDQJHVIUHVK
DSSOHVIUHVK
120
J[JWHDFDNHV
[JSDFNZN[OLQFROQ
EXQVVFRQHVDQGWHDFDNHV
ELVFXLWVRWKHUWKDQFKRFRODWH
JGU\VPDOOJDQG
PHGLXPJFRRNHGSRUWLRQV
JZN
JZN
IRRGV
WHD
FRIIHHLQVWDQW
)RRG
JVPDOOJFDQ
RWKHUFHUHDOFRQYHQLHQFH
J[JDYSRUWLRQVODUJH
PHGLXPFRRNHGJSRUWLRQV
JGU\VPDOOFRRNHGJ,
ER[
JZHHWDEL[JEL[SHUGD\
QXWFRRNLHV
FDQQHGSDVWD
ULFH
KLJKILEUHEUHDNIDVWFHUHDOV
ELVFXLWVFKRFRODWH
NJZN
IORXU
[JSDFNZNFKRFRODWHDQG
[JODUJH[JVPDOO
[JODUJH[JVPDOO
EUHDGZKROHPHDOVOLFHG
J[JDYJODVV
EUHDGZKLWHVOLFHGVWDQGDUG
JDYSRUWLRQVSHDUVJ
IUXLWMXLFHV
VNLQ
SLQHDSSOHV
FDQQHGSHDFKHVSHDUVDQG
EDQDQDVIUHVK
VZHHWFRUQ
JPHGLXPJZLWKRXW
JZNDYJSRUWLRQ
QRWVSHFLILHGHOVHZKHUH
VPDOOJSRUWLRQ
IUR]HQYHJHWDEOHVSURGXFWV
DOOIUR]HQYHJHWDEOHVDQG
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
&DSLWDO
-DFREV
,ULVK3ULGH
0F&DLQV
NJ
J
NJ
NJ
NJ
NJ
NJ
SDFNHW
NJ
NJ
J
OLWUH
NJ
NJ
NJ
NJ
J
NJ
NJ
NJ
NJ
NJ
-XQH3ULFHV
12:58 PM
FRYHQLHQFHSRWDWRSURGXFWV
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
28/9/05
IUR]HQFKLSVDQGRWKHUIUR]HQ JRYHQPHGLXPJDY
JVPDOOJSRUWLRQ
SHDVFDQQHG
JODUJHJPHGLXP
[JPHGLXPUDZRQLRQV
JVWHZHGDYVHUYLQJV
RQLRQVVKDOORWVOHHNVIUHVK
R7454 Budget Standards
Page 120
[JSRUWLRQVHDFK
SLFNOHVDQGVDXFHV
OHYHOWVS
[JDYPHDVXUHV
[POERWWOHV
VRIWGULQNVFRQFHQWUDWHG
VRIWGULQNVXQFRQFHQWUDWHG
WXEHVIUXLWJXPV
ERLOHGVZHHWVDQGMHOOLHV
121
0DFGRQDOGV
0DFGRQDOGV
0DFGRQDOGV
+DSS\PHDO
%LF0DF0HDO
0DF)OXUU\
)RRG
5HWDLOHU
,WHP
)RRGFRQVXPHGDZD\IURPKRPH
7RWDO
[VWG0DUVEDUVJ
VZHHWV
/LIHWLPH
7HVFR
7HVFR
9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
4XDQWLW\
0D\QDUGV
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
7HVFR
J
NJ
8QLWSULFH¼
&RVWSHU\HDU¼
DSDFNRI
HDFK
OLWUH
OLWUH
NJ
OLWUHV
NJP
NJ
NJ
NJ
-XQH3ULFHV
ZHHN¼
&RVWSHU
12:58 PM
FKRFRODWHFRDWHGILOOHGEDU
SRUWLRQJ
LFHFUHDP
&KHI
7HVFR
7HVFR
28/9/05
VDOW
DYSRUWLRQVJHDFKDQGVFRRS
0DUPLWHSOXV[JJUDY\EURZQLQJ
J[JPHGLXPVSUHDGLQJV
[JSRUWLRQHDFK
PHDWDQG\HDVWH[WUDFWV
JSRUWLRQODUJHJ
VDODGGUHVVLQJV
JVPDOOJPHGLXP
VRXSVFDQQHG
R7454 Budget Standards
Page 121
jacket, summer, 3/4 length, zip front
122
Dunnes Stores
St. Bernard
St. Bernard
St. Bernard
dress, sun, sleeveless, cotton/lycra
skirt, summer, long, polyester
skirt, summer, viscose
Dunnes Stores
sweater, summer, long sleeves, crew neck, acrylicSt. Bernard
35.000
15.000
12.000
10.000
10.000
15.000
15.000
10.000
25.000
20.000
15.000
15.000
15.000
10.000
15.000
15.000
12.000
51.000
135.000
55.000
20.000
1
1
1
2
1
1
1
2
1
2
2
2
1
3
2
2
1
1
1
1
1
1
1
Vincentian Partnership for Social Justice
Dunnes Stores
St. Bernard
shorts, cycle, cotton/elastine
Woman’s Clothing
Dunnes Stores
Dunnes Stores
trousers, summer, elasticated waist, cotton/polyesSt. Bernard
Dunnes Stores
Dunnes Stores
Dunnes Stores
St. Bernard
St. Bernard
dress, summer, short sleeve, polyester
Dunnes Stores
St. Bernard
blouse, smart, long sleeves, satin, polyester
blouse, smart, long sleeve, satin, viscose
Dunnes Stores
sweater, winter, long sleeve, crew neck, acrylic
Dunnes Stores
Dunnes Stores
sweatshirt, long sleeve, polycotton
Dunnes Stores
Dunnes Stores
St. Bernard
St. Bernard
tracksuit, top and bottoms
Dunnes Stores
Dunnes Stores
Sasha
Boyers
cardigan, winter, round neck, button front, acrylic St. Bernard
St. Bernard
St. Bernard
jeans, denim, 100% cotton
St. Bernard
St. Bernard
Top and trouser set, cotton and viscose
trousers, winter, turnups, polyester/elastane
Sasha
dress, long, special, polyester/panne velvet
skirt, elastic waist, lycra
St. Bernard
Michael H
suit, smart, straight skirt, polyester
Main clothing
Dunnes Stores
Guineys
Dunnes Stores
jacket, waterproof, fur collar, belt, nylon
25.000
45.000
Unit
Quantity
3ULFH¼
4
2
4
3
3
4
3
3
3
3
4
2
2
2
2
2
4
4
4
3
3
4
4
Life/Years
15.00
12.00
10.00
20.00
15.00
15.00
10.00
50.00
20.00
30.00
30.00
30.00
10.00
45.00
30.00
24.00
51.00
135.00
55.00
125.00
20.00
35.00
25.00
45.00
Total Price
¼
3.75
6.00
2.50
6.67
5.00
3.75
3.33
16.67
6.67
10.00
7.50
15.00
5.00
22.50
15.00
12.00
12.75
33.75
13.75
35.83
6.67
11.67
6.25
11.25
Cost/ Year
¼
June 2004 prices
0.072
0.115
0.048
0.128
0.096
0.072
0.064
0.321
0.128
0.192
0.144
0.288
0.096
0.433
0.288
0.231
0.245
0.649
0.264
0.689
0.128
0.224
0.120
0.216
Cost/ Week
¼
12:58 PM
Coats, jackets total
Guineys
jacket, thick, casual, quilted, polyester
Retailer
Guineys
St. Bernard
Brand
28/9/05
coat, winter, 3/4 length, button front, woolnylon
Coats, jackets
Item
Clothing: Woman in household with young children
R7454 Budget Standards
Page 122
Dunnes Stores
Dunnes Stores
blouse, smart, short sleeves, polycotton, pack of 2St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
t shirt, summer, long, polyester/viscose
t shirt, round neck, short sleeves, polycotton
swim suit, all-in-one, nylon/elastane
leggings, cotton/elastine
123
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
dressing gown, wrap-over, polyester
tights, 20 denier, pack of 2
tights, winter, 70 denier, pack of 2
socks, slouch, pack of 5
socks, boot, pack of 3
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
(no brand)
St. Bernard
scarf, chenille
hat, sun, baseball
Woman’s Clothing
Inuslate
hat and gloves set, knitted, acrylic
Accessories
Underwear/Nightwear total
8.000
8.000
8.00
6.00
4.000
10.000
5.000
4.000
4.500
3.000
8.000
12.000
10.000
6.000
2.500
5.000
10.000
10.000
1
1
1
1
2
1
1
4
14
1
3
1
2
4
2
4
1
5
1
1
2
Vincentian Partnership for Social Justice
Dunnes Stores
Guineys
Guineys
Boyers
St. Bernard
nightshirt, winter, 3/4 length, flannelette
Dunnes Stores
Dunnes Stores
Dunnes Stores
St. Bernard
vest and pant set, cotton
St. Bernard
St. Bernard
vest, sleeveless, cotton
Dunnes Stores
socks, summer, short length, pack of 4
St. Bernard
bra, lace trim, nylon,
Dunnes Stores
socks, thermal
St. Bernard
pants, cotton, pack of 5
Underwear/Nightwear
Dunnes Stores
Dunnes Stores
5.000
12.000
10.000
1
1
3
4
4
2
2
3
4
1
1
5
2
2
4
2
1
1
4
2
2
4
2
4
2
Life/Years
8.00
8.00
6.00
179.00
4.00
20.00
5.00
4.00
18.00
42.00
8.00
36.00
10.00
12.00
10.00
10.00
764.00
40.00
10.00
40.00
5.00
12.00
20.00
15.00
15.00
Total Price
¼
2.67
2.00
1.50
117.27
2.00
10.00
1.67
1.00
18.00
42.00
1.60
18.00
5.00
3.00
5.00
10.00
290.83
40.00
2.50
20.00
2.50
3.00
10.00
3.75
7.50
Cost/ Year
¼
June 2004 prices
0.051
0.038
0.029
2.255
0.038
0.192
0.032
0.019
0.346
0.808
0.031
0.346
0.096
0.058
0.096
0.192
5.593
0.769
0.048
0.385
0.048
0.058
0.192
0.072
0.144
Cost/ Week
¼
12:58 PM
Main clothing total
Dunnes Stores
St. Bernard
shirt, summer, short sleeve, cotton
15.000
15.000
Unit
Quantity
3ULFH¼
28/9/05
Dunnes Stores
Dunnes Stores
St. Bernard
cardigan, summer, v neck, button front, acrylic
Retailer
Dunnes Stores
Brand
sweater, summer, long sleeves, round neck, acry St. Bernard
Item
R7454 Budget Standards
Page 123
124
Woman’s Clothing
Total woman’s clothing
6.000
15.000
15.000
1.240
12.000
20.000
70.00
25.000
1
1
1
1
1
1
1
2
Unit
Quantity
3ULFH¼
Vincentian Partnership for Social Justice
Dunnes Stores
St. Bernard
slippers, moccasin, slip-on, leather uppers
Footwear total
O’Neills
boots, wellington
Tescos
Dunnes Stores
Dunnes Stores
Dunnes Stores
St. Bernard
shoes, rubber sole, leather upper
St. Bernard
St. Bernard
sandals, buckle, low heel, leather uppers
O’Neills
trainers, lace-up, synthetic uppers
Jenny
boots, ankle length, leather uppers
Dunnes Stores
Retailer
4
8
1
1
2
4
4
3
Life/Years
1279.24
189.24
6.00
15.00
15.00
1.24
12.00
20.00
70.00
50.00
22.00
Total Price
¼
514.88
64.78
1.50
1.88
15.00
1.24
6.00
5.00
17.50
16.67
6.17
Cost/ Year
¼
June 2004 prices
9.902
1.246
0.029
0.036
0.288
0.024
0.115
0.096
0.337
0.321
0.119
Cost/ Week
¼
12:58 PM
shoe laces, pack of 2
St. Bernard
Brand
28/9/05
shoes, fashion, thick heel, synthetic uppers
Footwear
Accessories total
Item
R7454 Budget Standards
Page 124
St. Bernard
denim jacket
Dunnes Stores
St. Bernard
St. Bernard
125
St. Bernard
top, polo neck, long sleeve, polycotton, pack of 2
Girl aged 4 Clothing
Main clothing total
St. Bernard
St. Bernard
sweatshirt, cropped, print front, cotton/polyester
leggings and top set, with Spice Girl pattern
St. Bernard
t shirt, short sleeves, crew neck, cotton
St. Bernard
St. Bernard
shorts, elasticated waist, cotton
St. Bernard
St. Bernard
trousers, summer, elasticated waist, cotton
swimsuit, all-in-one, nylon/elastine
St. Bernard
top, short sleeve, to match above
cardigan, summer, knitted cotton
Dunnes Stores
St. Bernard
skirt summer, elasticated waist, polycotton
8.000
4.000
10.000
5.000
8.000
5.000
8.000
10.000
8.000
8.000
8.000
10.000
10.000
8.000
8.000
8.000
16.000
12.000
12.000
30.000
Vincentian Partnership for Social Justice
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
dress, summer, short sleeves, cotton jersey, pk of 2 St. Bernard
Dunnes Stores
Dunnes Stores
cardigan, acrylic
Dunnes Stores
Dunnes Stores
jumper, winter, long sleeves, crew neck, acrylic
St. Bernard
trousers, smart, boot leg, mixed fibres
Dunnes Stores
St. Bernard
St. Bernard
tracksuit top and bottoms, with logo, polycotton
Dunnes Stores
Dunnes Stores
skirt, winter, elasticated waist, polyester
St. Bernard
pinafore and top, winter, polyester/elastine
St. Bernard
St. Bernard
dress, smart, long sleeve, brushed check, cotton
Dunnes Stores
jog pants, knitted cotton/polyester
St. Bernard
dress, long sleeves, velour, polyester
8.000
12.000
2
1
1
1
2
6
2
2
2
2
1
1
2
1
3
1
1
1
2
2
1
1
1
1
2
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
Quantity Life/Years
Unit
3ULFH¼
339.000
16.00
4.00
10.00
5.00
16.00
30.00
16.00
20.00
16.00
16.00
8.00
10.00
20.00
8.00
24.00
8.00
16.00
12.00
24.00
60.00
20.00
8.00
12.00
314.000
16.00
4.00
5.00
5.00
16.00
30.00
8.00
20.00
16.00
16.00
8.00
10.00
20.00
8.00
24.00
8.00
16.00
12.00
12.00
60.00
20.00
8.00
12.00
June 2004 Prices
6.038
0.308
0.077
0.096
0.096
0.308
0.577
0.154
0.385
0.308
0.308
0.154
0.192
0.385
0.154
0.462
0.154
0.308
0.231
0.231
1.154
0.385
0.154
0.231
Total Price Cost/ Year Cost/ Week
¼
¼
¼
12:58 PM
Main clothing
Dunnes Stores
Dunnes Stores
Retailer
28/9/05
Coats, jackets total
St. Bernard
Brand
coat, medium weight, zip front, cotton/polyester
Coats, jackets
Item
Clothing: Girl age 4 years
R7454 Budget Standards
Page 125
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
vests, sleeveless, cotton, pack of 2
nightshirt, long sleeves, polyester
dressing gown, brushed cotton
socks, knee length, cotton/nylon, pack of 2
tights, ribbed, pack of 2
socks, ankle, cotton/nylon/elastine, pack of 5
socks, slouch, pack of 3
126
St. Bernard
hat, sun, cotton
St. Bernard
St. Bernard
St. Bernard
St. Bernard
boots, wellington, blue/mauve, pvc
sandals, buckle, leather uppers
shoe, canvas, velcro strap
plimsoll, slip-on, canvas
Girl aged 4 Clothing
Vincentian Partnership for Social Justice
1
1
1
1
2
4.99
5.00
10.00
14.00
10.00
36.00
29.98
13.00
3.00
10.00
67.25
2.25
6.00
549.22
1
1
1
1
1
1
1
2
1
3
1
5.50
15.00
5.00
20.00
7.50
6.00
Total girl’s clothing
4.990
5.000
10.000
14.000
10.000
3
2
1
1
1
2
1
1
2
1
1
1
109.97
Tylers
Dunnes Stores
Dunnes Stores
Dunnes Stores
12.000
14.990
3.000
10.000
2.250
3.000
2
5
1
4
2
2
513.72
104.97
4.99
5.00
10.00
14.00
5.00
36.00
29.98
11.50
1.50
10.00
63.25
0.75
6.00
5.50
15.00
2.50
20.00
7.50
6.00
9.88
June 2004 Prices
2.019
0.096
0.096
0.192
0.269
0.096
0.692
0.577
0.221
0.029
0.192
1.216
0.014
0.115
0.106
0.288
0.048
0.385
0.144
0.115
Total Price Cost/ Year Cost/ Week
¼
¼
¼
Footwear total
slippers, moccasins
Dunnes Stores
St. Bernard
trainers, velcro strap, synthetic uppers
Dunnes Stores
Tylers
Dunnes Stores
Dunnes Stores
shoes, velcro strap, leather uppers
Footwear
Accessories total
St. Bernard
hat, scarf, glove set, winter, acrylic
Accessories
Dunnes Stores
Dunnes Stores
2.750
3.000
5.000
5.000
3.750
3.000
Unit
Quantity Life/Years
3ULFH¼
12:58 PM
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Retailer
28/9/05
Underwear/Nightwear total
St. Bernard
Brand
pants, cotton, pack of 5
Underwear/Nightwear
Item
R7454 Budget Standards
Page 126
Dunnes Stores
jeans, denim
127
St. Bernard
t shirt, polyester, logo
Boy aged 10 Clothing
Main clothing total
St. Bernard
St. Bernard
t shirt, sport, tape trim, knitted cotton
swimming trunks, nylon/elastine
Dunnes Stores
sweatshirt, long sleeves, crew neck, polycottoSt. Bernard
St. Bernard
Dunnes Stores
jumper, winter, long sleeves, crew neck, acry St. Bernard
St. Bernard
Dunnes Stores
St. Bernard
sweater, smart, v neck, acrylic
shorts, casual, elasticated waist, cotton
Dunnes Stores
St. Bernard
shirt, casual, long sleeves, checked, cotton
t shirt, polo, polycotton
Dunnes Stores
St. Bernard
shirt, smart, stone twill, cotton
4.000
8.000
8.000
8.000
6.000
10.000
10.000
12.000
10.000
12.000
12.990
12.000
16.000
Vincentian Partnership for Social Justice
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Guineys
trousers, smart, pleated front, woven poly/vis Guineys
St. Bernard
Dunnes Stores
tracksuit top and bottoms, with logo, polycottoSt. Bernard
25.000
1
1
2
2
4
1
1
3
1
2
1
1
4
1
1
1
1
1
2
1
1
2
2
2
1
1
1
1
1
1
2
1
234.990
4.000
16.000
16.000
32.000
6.000
10.000
30.000
12.000
20.000
12.000
12.990
48.000
16.000
51.000
25.000
10.000
16.000
Total Price
¼
203.990
4.00
8.00
16.00
32.00
3.00
5.00
15.00
12.00
20.00
12.00
12.99
48.00
16.00
38.500
12.50
10.00
16.00
Cost/ Year
¼
June 2004 Prices
3.923
0.077
0.154
0.308
0.615
0.058
0.096
0.288
0.231
0.385
0.231
0.250
0.923
0.308
0.740
0.240
0.192
0.308
Cost/ Week
¼
12:58 PM
Main clothing
Coats, jackets total
St. Bernard
jacket, casual
10.000
16.000
Unit Price Quantity Life/Years
28/9/05
Dunnes Stores
Dunnes Stores
Dunnes Stores
St. Bernard
Retailer
jacket, water resistant, zip front, nylon, paddeSt. Bernard
Brand
jacket, summer, zip front, waterproof
Coats, jackets
Item
Clothing: Boy age 10 years
R7454 Budget Standards
Page 127
Dunnes Stores
Dunnes Stores
socks, winter, medium length, cotton/nylon, pSt. Bernard
St. Bernard
St. Bernard
socks, summer, short length, cotton/nylon
socks, football, long, nylon, pack of 2
128
St. Bernard
St. Bernard
scarf, knitted, acrylic
gloves,
St. Bernard
boots, wellington, heavy duty
Boy aged 10 Clothing
Vincentian Partnership for Social Justice
1
2
6.99
10.00
32.00
48.00
1.24
40.00
11.000
1.500
4.000
2.500
3.000
515.22
1
1
1
1
1
1
1
2
2
1
80.000
3.500
Boy 10 clothing total
6.990
10.000
1
3
1
2
1
1
1
1
2
20.250
11.250
24.000
12.000
9.000
138.23
Tylers
Dunnes Stores
32.000
16.000
1.240
20.000
1.500
4.000
2.500
3.000
1
1
1
1
1
1
Footwear total
slippers, moccasin
Umbro
boots, football
Lifestyle
Tesco
Dunnes Stores
St. Bernard
trainers, lace-up, synthetic upper
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
shoe laces, pack of 2
shoes, heavy duty, lace-up, leather upper
Footwear
St. Bernard
St. Bernard
hat, winter, acrylic
Accessories total
St. Bernard
hat, baseball, cotton
3.500
9
5
3
4
2
Total Price
¼
461.72
133.23
6.99
5.00
32.00
48.00
1.24
40.00
7.75
1.50
2.00
1.25
3.00
78.25
1.75
20.25
11.25
24.00
12.00
9.00
Cost/ Year
¼
June 2004 Prices
8.879
2.562
0.134
0.096
0.615
0.923
0.024
0.769
0.149
0.029
0.038
0.024
0.058
1.505
0.034
0.389
0.216
0.462
0.231
0.173
Cost/ Week
¼
12:58 PM
Accessories
Dunnes Stores
2.250
2.250
8.000
3.000
4.500
Unit Price Quantity Life/Years
28/9/05
Underwear total
Dunnes Stores
St. Bernard
pyjamas, patterned, cotton
Dunnes Stores
St. Bernard
underpants, boxer, cotton, pack of 2
Dunnes Stores
Retailer
St. Bernard
Brand
vests, sleeveless, cotton, pack of 2
Underwear/Nightwear
Item
R7454 Budget Standards
Page 128
1.00
1
5
5
129
Sewing
Vincentian Partnership for Social Justice
1
1.55
1.00
5.70
0.80
0.70
1.24
1.24
10.00
38.03
1.55
2
5
1
1.00
11.10
Total family sewing repair kit
tape measure, 150cm x 60"
2
1
1
2
2
10
5
10
9.52
9.52
0.31
0.20
2.85
0.16
0.70
0.62
0.62
1.00
2.22
0.10
Total Price
&RVW<HDU¼
¼
3.70
0.74
38.03
Ellies
Ellies
seam ripper
2.85
0.80
0.70
1
1
1
5
1
5
Life/Years
Sewing repair kit total
Ellies
Hickeys
wool repair kit, 6 needles
Ellies
buttons, shirt/blouse, card of 7
1.24
1.24
10.00
2.22
1.00
2
Quantity
0.183
0.183
0.006
0.004
0.055
0.003
0.013
0.012
0.012
0.019
0.043
0.002
Cost/ Week
¼
0.014
June 2004 Prices
12:58 PM
darning wool
Ellies
Ellies
Ellies
dressmaking scissors, 8"
training shoe laces, 100cm
Ellies
polyester thread, 100m
1.85
Unit Price
28/9/05
shoe laces
Ellies
dressmaking pins, pack of 60
Retailer
Ellies
Brand
needles, assorted, pack of 12
Item
Clothing: Sewing materials - families with young children
R7454 Budget Standards
Page 129
130
Boots
Boots
Tesco
Tesco
cough mixture, adult, 150ml
cough mixture, junior, 150ml
suntan lotion, factor 8, adult, 200ml
suntan lotion, factor 25, child, 150ml
Personal Care
7.990
4.990
4.500
4.990
2.990
9.450
3.100
1.900
1.000
3.200
0.550
1.250
3.150
0.500
2.200
1.550
0.500
0.400
Vincentian Partnership for Social Justice
Tesco
indigestion tablets, 48
Health care total
Tesco
Boots
thermometer
Ellies
paracetamol, 24
paracetamol syrup
Ellies
Boots
microporous tape, 2.5cm x 5m
safety pins, assorted, pack of 50
Boots
gauze swabs, sterile, 7.5cm x 7.5 cm, 5
Boots
Boots
bandage, triang calico, 90cm x 127cm
lotion, calamine, 200ml
Boots
bandage, crepe with pin, 7.5cm x 4.5m
Boots
Boots
bandage, white open wove, 7.5cm x 5m
dressing, melolin, 10cm x 10cm, 5
Boots
bandage, white open wove, 5cm x 5m
1.990
2.520
2
1
1
1
1
1
1
1
1
1
10
1
1
2
1
1
1
1
1
1
1
Quality
1
1
1
2
2
10
1
1.5
10
2
5
1
1
1
7
5
5
5
1
5
5
90.16
15.98
4.99
4.50
4.99
2.99
9.45
3.10
1.90
1.00
3.20
5.50
1.25
3.15
1.00
2.20
1.55
0.50
0.40
2.52
1.99
18.00
0.97
0.31
0.10
0.09
0.05
0.03
0.02
0.06
0.02
0.00
0.03
0.02
0.02
0.06
0.02
0.01
0.01
0.00
0.00
0.05
0.01
0.07
June 2004 Prices
50.29
15.98
4.99
4.50
2.50
1.50
0.95
3.10
1.27
0.10
1.60
1.10
1.25
3.15
1.00
0.31
0.31
0.10
0.08
2.52
0.40
3.60
Life/ Years 7RWDO3ULFH¼ Cost/ Year Cost/ Week
¼
¼
12:58 PM
Boots
Boots
fabric plasters, lightweight, pack of 40
18.000
Unit
3ULFH¼
28/9/05
dressing, melolin, 5cm x 5cm, 5
Tesco
scissors, first aid
Retailer
Easons
Brand
first aid book
Health care
Item
Personal Care: Lone mother with young children
R7454 Budget Standards
Page 130
131
Argos
hair trimmers, mains, set including scissorsRemington
Personal Care
22.990
16.950
1.090
1.270
1.590
2.490
2.490
5.990
1.090
0.990
0.990
0.590
0.990
0.990
0.000
3.000
0.690
0.990
1.000
Vincentian Partnership for Social Justice
Vinnie’s
haircut, blow dry, woman’s
Personal hygiene total
Tesco
talcum powder, 450g
deodorant, roll-on, 50ml
Tesco
Tesco
Tesco
emery boards, large, 6
deodorant, stick, 75g
Tesco
Tesco
comb, pocket, plastic
nail clipper, medium
Tesco
comb, large plastic, man’s
Tesco
Tesco
comb, large plastic, woman’s
razor & blades, disposable, 10
Tesco
hairbrush, man’s
Tesco
Tesco
hairbrush, woman’s
sanitary towels, regular, 20
Tesco
tissues, facial, 250
Tesco
Tesco
dental floss
conditioner, 300ml
Tesco
toothbrush, child, pack of 4
0.650
1
3
2
0
4
1
1
3
12
4
12
2
0
1
0
1
2
2
2
2
9
9
Quality
8
1
1
0
1
1
5
1
1
1
1
2
0
2
0
3
1
1
1
1
1
1
159.40
22.99
50.85
2.18
0.00
6.36
2.49
2.49
17.97
13.08
3.96
11.88
1.18
0.00
0.99
0.00
3.00
1.38
1.98
2.00
1.30
7.11
6.21
2.58
0.06
0.98
0.04
0.00
0.12
0.05
0.01
0.35
0.25
0.08
0.23
0.01
0.00
0.01
0.00
0.02
0.03
0.04
0.04
0.03
0.14
0.12
June 2004 Prices
134.21
2.87
50.85
2.18
0.00
6.36
2.49
0.50
17.97
13.08
3.96
11.88
0.59
0.00
0.50
0.00
1.00
1.38
1.98
2.00
1.30
7.11
6.21
Life/ Years 7RWDO3ULFH¼ Cost/ Year Cost/ Week
¼
¼
12:58 PM
Tesco
Tesco
toothbrush, regular, adult, pack of 2
0.790
0.690
Unit
3ULFH¼
28/9/05
shampoo, 300ml
Tesco
toothpaste, 125ml
Retailer
Tesco
Mum
Brand
soap, toilet, 4 x 125gm
Personal hygiene
Item
R7454 Budget Standards
Page 131
St. Bernard
St. Bernard
Quarterback
Sekonda
Sekonda
Ladies leather wallet
wallet, leather
backpack, child’s
watch, woman’s, gold plated case
watch, man’s
132
Roches Stores
Remington
Lyod, Pascal & Co
Lyod, Pascal & Co
Westclox
Staiger
Giovanni
Giovanni
shaver, electric, mains, man’s
mirror, shaving
mirror, wall, oval
clock, alarm, hand wound
clock, quartz, wood look case
sunglasses, woman
sunglasses, man
Personal Care
Penneys
umbrella, woman’s
20.000
20.000
24.990
10.950
11.950
12.950
28.950
7.000
4.000
1.500
2.500
37.990
18.000
7.990
12.990
9.990
24.990
32.990
9.950
5.000
5.000
Vincentian Partnership for Social Justice
Roches Stores
Roches Stores
Argos
Roches Stores
Roches Stores
Roches Stores
Penneys
Penneys
Atmosphere
hair slide, child, pack of 6
umbrella, man’s
Claire’s
hair slide, large
Argos
Elizabeth Duke
ring, 9ct gold
Argos
H. Samuel
Elizabeth Duke
earrings, hoops, 9ct gold
Argos
H Samuel
necklace, earrings set, gold plated
Elizabeth Duke
earrings, studs, set of 3
Argos
Argos
Roches Stores
Dunnes Stores
Dunnes Stores
8.000
8.000
0
1
1
1
1
0
0
1
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Quality
0
7
15
10
15
0
0
10
0
1
7
20
7
7
7
2
10
10
3
0
5
6
6
5
7
10
0.00
20.00
24.99
10.95
11.95
0.00
0.00
7.00
0.00
1.50
2.50
37.99
18.00
7.99
12.99
9.99
24.99
32.99
9.95
5.00
5.00
8.00
8.00
7.99
9.95
94.85
0.00
0.05
0.03
0.02
0.02
0.00
0.00
0.01
0.00
0.03
0.01
0.04
0.05
0.02
0.04
0.10
0.05
0.06
0.06
0.00
0.02
0.03
0.03
0.03
0.03
0.18
June 2004 Prices
0.00
2.86
1.67
1.10
0.80
0.00
0.00
0.70
0.00
1.50
0.36
1.90
2.57
1.14
1.86
5.00
2.50
3.30
3.32
0.00
1.00
1.33
1.33
1.60
1.42
9.49
Life/ Years 7RWDO3ULFH¼ Cost/ Year Cost/ Week
¼
¼
12:58 PM
watch battery
St. Bernard
handbag, leather look, black
7.990
9.950
94.850
Unit
3ULFH¼
28/9/05
Dunnes Stores
Dunnes Stores
St. Bernard
handbag, leather look, tan
Roches Stores
Penneys
Phoenix
holdall
Roches Stores
Retailer
toilet bag, nylon
Phoenix
Brand
suitcase set, 3 pieces
Personal accessories
Item
R7454 Budget Standards
Page 132
Brand
Unit
3ULFH¼
Vincentian Partnership for Social Justice
Retailer
Quality
372.57
0.90
12:58 PM
June 2004 Prices
46.72
Life/ Years 7RWDO3ULFH¼ Cost/ Year Cost/ Week
¼
¼
28/9/05
Personal Care
Personal accessories total
Item
R7454 Budget Standards
Page 133
133
Tesco
Forever lip colour
Boots
hand/body lotion, 200ml
lipstick
aftershave, 125ml
134
local dentist
dental care, filling
Personal Care
85.000
75.000
25.000
99.000
40.000
15.000
16.000
Vincentian Partnership for Social Justice
local dentist
dental care, exam, scale and polish
Healthcare Total
Specsavers
sight test
local GP
GP visit
Specsavers
local chemist
Prescription items, child
spectacles, prescription, adult
local chemist
prescription items, adult
3.900
7.290
1.710
6.250
Unit
3ULFH¼
1
2
1
1
7
2
2
0
1
2
3
Quality
1
2
2
2
1
1
1
0
2
1
2
701.00
85.00
150.00
25.00
99.00
280.00
30.00
32.00
651.59
29.46
0.00
7.29
3.42
18.75
10.85
1.63
1.44
0.24
0.95
5.38
0.58
0.62
4.76
0.32
0.00
0.07
0.07
0.18
June 2004 Prices
564.00
85.00
75.00
12.50
49.50
280.00
30.00
32.00
247.661
16.44
3.65
3.42
9.38
Life/ Years 7RWDO3ULFH¼ Cost/ Year Cost/ Week
¼
¼
12:58 PM
Personal care total
Boots
Boots
Tesco
Boots
Retailer
28/9/05
Cosmetics total
Boots
Brand
moisturiser, vitamin E, 100ml
Cosmetics
Item
R7454 Budget Standards
Page 134
135
Beech Effect Range
Genoa Beech Effect
Beech Effect Range
Modena
Antique Pine
chest of drawers, 5-drawer
chest of drawers, 3+2 drawers
chest, bedside, 3 drawer
wardrobe, combination, child
bathroom cabinet, pine effect
Household Goods
Bedroom/bathroom furniture total
Beech Effect Range
wardrobe, tall, double
Vincentian Partnership for Social Justice
Argos
Argos
Bargain Town
Argos
Bargain Town
Bargain Town
Argos
Argos
Argos
Airsprung beds
mattress, single (replacement)
Argos
President
Perfecta Beds
divan, single, 2-drawer, plus mattress
Argos
Argos
head board, single
Perfecta Beds
mattress, double (replacement)
head board, double
Perfecta Beds
divan, double, 2-drawer, plus mattress
Bedroom/bathroom furniture
Lounge/dining furniture total
28.990
109.990
69.000
79.990
199.000
199.000
32.990
49.990
139.990
149.990
149.990
279.990
79.000
59.000
729.950
169.000
129.990
54.990
62.990
8QLW3ULFH¼
1
2
2
2
1
1
1
1
2
2
1
1
1
1
1
1
1
1
1
Quantity
20
15
20
20
20
20
16
18
8
16
9
18
20
20
17
20
20
20
20
Life/ Years
2037.87
28.99
219.98
138.00
159.98
199.00
199.00
32.99
49.99
279.98
299.98
149.99
279.99
1284.92
79.00
59.00
729.95
169.00
129.99
54.99
62.99
¼
Total Price
141.72
1.45
14.67
6.90
8.00
9.95
9.95
2.06
2.78
35.00
18.75
16.67
15.56
70.69
3.95
2.95
42.94
8.45
6.50
2.75
3.15
June 2004 Prices
2.73
0.03
0.28
0.13
0.15
0.19
0.19
0.04
0.05
0.67
0.36
0.32
0.30
1.36
0.08
0.06
0.83
0.16
0.12
0.05
0.06
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
Bargain Town
Bargain Town
bookshelf, slatted pine, 5 shelf
Argos
Ascot
Bargain Town
Hardwood Bargain Town Bargain Town
Bargain Town
kitchen/dining table, plus 4 chairs
Argos
coffee tables, nest of 3
Beech Effect
chest of drawers, 4-drawer
Argos
Argos
Retailer
28/9/05
suite, 3 piece, velour
Bush
Beech Effect
cupboard unit
Brand
tv/video stand/unit
Lounge/dining furniture
Item
Household goods: Lone mother with children
R7454 Budget Standards
Page 135
Dreams
Des Kelly
Dreams
Dreams
Dreams
carpet lounge, underlay and fit, 50% wool (9 Euro sq yd)
Lino bathroom, (9 Euro sq yard)
carpet bedroom 1, (9 Euro sq yard)
carpet bedroom 2, underlay and fit, foam back (9 Euro sq yd)
carpet bedroom 3, underlay and fit, (9 Euro sq yd)
136
Guineys
Guineys
St. Bernard
St. Bernard
towel, tea, cotton, 3
apron and oven mits
bath mat set, cotton, slip resistant
cushion and cover, mixed fibres
Household Goods
Curtain, Patio Door, 68 x 84
Curtains
Textiles and soft furnishings total
St. Bernard
St. Bernard
towel, medium bath, cotton, adult
sheet, bath, cotton
St. Bernard
towel, hand, cotton
towel, medium, child
St. Bernard
St. Bernard
towel, hand, cotton, kitchen, 2
St. Bernard
St. Bernard
quilt, single, twin, polyester fill, 4.5 & 10.5 tog
flannel, face, cotton, pack of 3
St. Bernard
quilt, double, twin, polyester fill, 4.5 & 10.5 tog
St. Bernard
St. Bernard
sheet, fitted, single, 1 pillowcase, polycotton
St. Bernard
St. Bernard
sheet, fitted, double, 2 pillowcases, polycotton
pillows, pack of 2, polyester fill, child
St. Bernard
quilt cover, single, polycotton, 1 pillowcase
pillows, pack of 2, polyester fill, adult
St. Bernard
quilt cover, double, 2 pillowcases, polycotton
Vincentian Partnership for Social Justice
Duffy’s
Dunnes Stores
Dunnes Stores
Guineys
Guineys
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
79.96
12.000
8.000
7.980
2.990
14.000
8.000
8.000
4.000
8.000
3.000
14.000
14.000
29.000
40.000
20.000
26.000
15.000
20.000
124.000
137.000
187.000
70.000
241.000
2
2
1
1
3
1
7
3
3
2
1
2
2
2
1
4
2
4
2
1
1
1
1
1
1
1
Quantity
10
13
9
5
6
12
8
12
12
6
1
8
10
10
13
9
12
9
12
10
10
10
10
10
10
10
Life/ Years
159.92
559.95
24.00
8.00
7.98
8.97
14.00
56.00
24.00
12.00
16.00
3.00
28.00
28.00
58.00
40.00
80.00
52.00
60.00
40.00
1309.00
124.00
137.00
187.00
70.00
241.00
350.00
200.00
¼
Total Price
15.99
61.06
1.85
0.89
1.60
1.50
1.17
7.00
2.00
1.00
2.67
3.00
3.50
2.80
5.80
3.08
8.89
4.33
6.67
3.33
130.90
12.40
13.70
18.70
7.00
24.10
35.00
20.00
June 2004 Prices
0.31
1.17
0.04
0.02
0.03
0.03
0.02
0.13
0.04
0.02
0.05
0.06
0.07
0.05
0.11
0.06
0.17
0.08
0.13
0.06
2.52
0.24
0.26
0.36
0.13
0.46
0.67
0.38
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
Textiles and soft furnishings
Des Kelly
Des Kelly
Des Kelly
Des Kelly
350.000
200.000
8QLW3ULFH¼
28/9/05
Floor coverings total
Des Kelly
Des Kelly
Des Kelly
Barnsby
Retailer
carpet hall/stairs, underlay and fit, 50% wool (12 Euro sq yd)
Brand
vinyl, kitchen, including fitting (9 Euro sq m)
Floor coverings
Item
R7454 Budget Standards
Page 136
Duffy’s
Hickeys
curtain track with fittings, (36 x 49)
curtain hooks, pack of 25
Oval
Massive
Massive
Massive
lampshade, kitchen, plain round, medium
lampshade, bedroom
lampshade, bedroom
light bowl, bathroom, 24cm round
137
Power Devil
Morphy Richards
drill, power, hammer
vacuum cleaner, cylinder, no dust bags
ESB Shop Elect
Argos
Woodies DIY
ESB Shop Elect
Dunnes Stores
plug, 3 pin; fuses 13 amp,
Vincentian Partnership for Social Justice
Dunnes Stores
light bulbs, pack of 2, 60w
Household Goods
Dunnes Stores
light bulbs, pack of 2, 100w
Argos
Master plug
Flymo
lawn mower, hover
cable, extension reel, 13A, 10m
Philips
iron, steam/spray/dry
ESB Shop Elect
Argos
Babyliss
hair dryer
ESB Shop Elect
ESB Shop Elect
Argos
Candy
washing machine, 800/400 spin (credit over 104 wks)
Carolina
Philips
kettle, automatic jug
ESB Shop Elect
ESB Shop Elect
lamp, table, sitting room
Cannon
gas cooker (interest free credit over 52 wks)
Roches Stores
Roches Stores
Roches Stores
Roches Stores
lamp, table, bedroom, 2
Bosch
fridge/freezer
Gas and electrical appliances
Lampshades total
Oval
lampshade, living room/hall, plain round, large
0.990
1.400
1.400
12.990
24.990
24.990
99.990
29.990
104.990
16.990
29.990
459.360
24.990
519.990
349.000
13.950
6.950
6.950
7.950
12.950
2.100
15.000
15.000
15.000
22
8
14
1
1
2
1
1
1
1
1
1
1
1
1
1
2
1
1
4
6
7
3
2
1
2
2
Quantity
12
2
2
20
13
10
7
20
10
11
12
7
8
7
7
10
10
20
12
20
20
10
10
10
10
10
10
Life/ Years
21.78
11.20
19.60
12.99
24.99
49.98
99.99
29.99
104.99
16.99
29.99
459.36
24.99
519.99
349.00
94.55
13.95
13.90
6.95
7.95
51.80
577.47
12.60
105.00
45.00
30.00
32.99
125.98
65.98
¼
Total Price
1.82
5.60
9.80
0.65
1.92
5.00
14.28
1.50
10.50
1.54
2.50
65.62
3.12
74.28
49.86
6.39
1.40
1.39
0.35
0.66
2.59
57.12
0.63
10.50
4.50
3.00
3.30
12.60
6.60
June 2004 Prices
0.03
0.11
0.19
0.01
0.04
0.10
0.27
0.03
0.20
0.03
0.05
1.26
0.06
1.43
0.96
0.12
0.03
0.03
0.01
0.01
0.05
1.10
0.01
0.20
0.09
0.06
0.06
0.24
0.13
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
Lampshades
Roches Stores
Duffy’s
32.990
62.990
32.990
8QLW3ULFH¼
28/9/05
Curtains total
Duffy’s
curtains, bedroom, cotton, 46 x 54, child
Duffy’s
Duffy’s
curtains, bedroom, cotton, 46 x 54, adult
Concept
curtains, lounge, thermal back, viscose/polyester, 90 x 72
Duffy’s
Brazil
blind, kitchen, pva coated, polycotton
Retailer
blind, bathroom, pva coated, polycotton, 120x158cm
Brand
Item
R7454 Budget Standards
Page 137
138
Vincentian Partnership for Social Justice
Argos
vegetable rack, plastic, wheels
Household Goods
Argos
Poundworld
spice rack and spices, 12
Tesco
chopping board, plastic, medium
bread bin, metal
Poundworld
Dunnes Stores
Walkaround
nut crackers, metal
cheese grater, stainless steel
Dunnes Stores
spoon set, wooden, 3 piece
balloon whisk, metal
Dunnes Stores
Tesco
potato peeler
scissors, kitchen, stainless steel
Argos
tin opener, butterfly
corkscrew, lever arm
Argos
Argos
utensil set and stand, 6 piece
Argos
Tesco
colander, metal
knife set and rack, 6 piece
Tesco
baking sheet, non-stick
Argos
Poundworld
mixing bowl, glass, 1 litre
Argos
Dunnes Stores
jug, measuring, glass, 550ml
saucepan set, non-stick, 5 piece
Argos
cutlery set, 24 piece, everyday
scales, kitchen
Tesco
Argos
glasses set, 18 piece
Tesco
cruet set, acrylic
11.990
4.990
12.990
1.490
2.990
2.990
1.500
1.490
2.000
3.990
1.490
1.250
9.990
7.990
39.990
5.990
4.990
4.490
5.000
1.990
5.990
11.990
0.990
3.990
21.990
16.490
10.000
0.990
25.000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
1
2
1
1
1
1
4
1
2
Quantity
10
19
5
4
7
7
12
4
12
12
3
1
14
10
10
10
6
13
8
8
17
8
10
10
15
15
10
1
7
12
Life/ Years
0.00
11.99
4.99
12.99
1.49
2.99
2.99
1.50
1.49
2.00
3.99
1.49
1.25
9.99
7.99
39.99
5.99
4.99
4.49
10.00
3.98
11.98
11.99
1.98
3.99
21.99
16.49
10.00
3.96
25.00
1775.83
¼
Total Price
1.20
0.26
2.60
0.37
0.43
0.43
0.13
0.37
0.17
0.33
0.50
1.25
0.71
0.80
4.00
0.60
0.83
0.35
1.25
0.50
0.70
1.50
0.20
0.40
1.47
1.10
1.00
3.96
3.57
248.00
0.00
June 2004 Prices
0.02
0.01
0.05
0.01
0.01
0.01
0.00
0.01
0.00
0.01
0.01
0.02
0.01
0.02
0.08
0.01
0.02
0.01
0.02
0.01
0.01
0.03
0.00
0.01
0.03
0.02
0.02
0.08
0.07
4.77
0.00
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
egg cups, stainless steel,2
Argos
Argos
Dunnes Stores
teapot, 6 cup
oven proof dish set, 4 piece
Tesco
0.000
8QLW3ULFH¼
28/9/05
casserole set, 3 piece
Argos
Retailer
coffee mug
Brand
crockery set, 16 piece, everyday
Kitchen and hardware
Gas and electrical appliances total
repair gas cooker, service only
Item
R7454 Budget Standards
Page 138
139
Tesco
Tesco
Poundworld
Tesco
Tesco
Poundworld
Poundworld
Argos
Poundworld
Poundworld
Poundworld
Poundworld
candles, household, box of 12
food bags, pack of 100
napkins, paper, pack of 50
cling film, 60m, 30cm wide
foil, 10m, 30cm wide
ironing board, 120X35cm steel mesh top
ironing board cover
clothes airer, indoor
washing line, plastic coated
clothes pegs, wooden, spring clip, 48
laundry bin/basket
peg bag and pegs
Household Goods
Vincentian Partnership for Social Justice
Poundworld
Poundworld
battery, LR20, pack of 2
water bottle, rubber
Poundworld
battery, LR14, pack of 2
Poundworld
Poundworld
battery, LR6, pack of 4
Poundworld
Tesco
broom handle
toilet brush set, plastic
Poundworld
broom head, nylon
bath mat, rubber
Poundworld
dustbin, plastic
Dunnes Stores
bowl, washing up, plastic
Poundworld
Poundworld
brush, washing up, plastic
All Rooms
Poundworld
brush, shoe, pack of 2
5.990
1.000
3.000
3.990
6.990
2.000
3.500
12.990
3.990
15.990
0.980
1.690
2.000
0.980
3.990
2.000
2.000
2.000
3.000
3.000
2.000
1.000
13.990
3.500
1.000
1.990
1.190
2
1
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
3
1
1
1
4
1
1
3
2
1
1
2
1
1
1
1
Quantity
4
3
3
2
5
5
10
20
2
10
1
1
2
1
10
1
1
1
12
7
12
10
12
5
1
7
3
12
12
1
12
12
10
Life/ Years
7.99
3.50
3.00
3.98
1.19
0.99
5.98
1.99
2.99
3.00
11.98
1.00
3.00
3.99
6.99
4.00
3.50
12.99
3.99
15.99
0.98
1.69
2.00
0.98
3.99
2.00
2.00
6.00
3.00
3.00
2.00
4.00
13.99
¼
Total Price
3.00
0.33
1.00
2.00
1.40
0.80
0.35
0.65
2.00
1.60
0.98
1.69
1.00
0.98
0.40
2.00
2.00
6.00
0.25
0.43
0.17
0.40
1.17
0.70
3.00
0.57
0.40
0.08
0.50
1.99
0.25
0.25
0.80
June 2004 Prices
0.06
0.01
0.02
0.04
0.03
0.02
0.01
0.01
0.04
0.03
0.02
0.03
0.02
0.02
0.01
0.04
0.04
0.12
0.00
0.01
0.00
0.01
0.02
0.01
0.06
0.01
0.01
0.00
0.01
0.04
0.00
0.00
0.02
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
basket, waste paper
Tesco
brush, scrubbing
0.990
2.990
1.990
2.990
3.000
7.990
8QLW3ULFH¼
28/9/05
bin, swing lid, 50 litre, plastic
Poundworld
dust pan and brush, plastic
St. Bernard
Poundworld
Poundworld
bucket, plastic, 10 litre
Poundworld
mop, cloth head
mop head, cloth
Tesco
Poundworld
Retailer
mop bucket, plastic
Brand
vacuum flask, medium
Item
R7454 Budget Standards
Page 139
Argos
B&Q
Poundworld
Poundworld
Poundworld
shears, hedge
watering can and tools, plastic
garden and indoor brushes, 4
hand torch, rubber
Letterbox
writing pad, 100 sheets
140
Easons
Easons
Easons
Elite
Tipp-ex Rapid
Club
Club
Handipack
Pritt-Stick
Bostik
Sellotape
Bic Cristall
note book, spiral bound
exercise book, 88 sheets
document wallet, A4, pack of 5
correcting fluid, 20ml bottle
scissors, general purpose, 8"
string, ball, 40m
drawing pins, box of 50
glue stick, small
blu-tack, small
sellotape, 12mm x 66m
pen, ball point, 4
Club
pen, laundry marker
Household Goods
Vincentian Partnership for Social Justice
Easons
Easons
Stabilo Boss
pen, highlighter, pack of 4
Stationery and paper goods total
Poundworld
felt tip pens, pack of 20
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
paper, A4, lined, 80 sheets
Easons
Poundworld
Easons
Pound world
gift wrap, 5 sheets,
Letterbox
Pound world
cards, christmas, box of 50
envelopes, pack of 50
Pound King
cards, other occasion
paper, christmas wrapping, roll, 6m
Poundworld
cards, birthday/special, pack of 3
1.990
5.500
1.000
2.000
2.150
1.000
1.250
0.500
1.990
2.990
1.500
0.320
0.350
0.800
1.500
2.150
1.990
2.000
2.00
2.50
0.800
2.000
1
1
1
1
3
1
1
3
1
1
1
1
1
1
2
1
2
1
1
1
2
4
1
1
1
1
1
1
Quantity
1
2
1
1
1
3
1
4
5
10
1
6
1
1
1
1
5
1
1
2
1
1
4
10
10
5
10
10
Life/ Years
6.00
53.87
1.99
5.50
1.00
2.00
6.45
1.00
1.25
1.50
1.99
2.99
1.50
0.32
0.35
0.80
3.00
2.15
3.98
2.00
2.00
2.50
1.60
8.00
454.61
2.00
4.00
5.99
10.00
34.99
¼
Total Price
40.34
1.99
2.75
1.00
2.00
6.45
0.33
1.25
0.38
0.40
0.30
1.50
0.05
0.35
0.80
3.00
2.15
0.80
2.00
2.00
1.25
1.60
8.00
77.67
0.50
0.40
0.60
2.00
3.50
0.60
June 2004 Prices
0.78
0.04
0.05
0.02
0.04
0.12
0.01
0.02
0.01
0.01
0.01
0.03
0.00
0.01
0.02
0.06
0.04
0.02
0.04
0.04
0.02
0.03
0.15
1.49
0.01
0.01
0.01
0.04
0.07
0.01
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
Stationery and paper goods
2.000
4.000
5.990
10.000
34.990
6.000
8QLW3ULFH¼
28/9/05
Kitchen and hardware total
Dunnes Stores
Retailer
garden tool set, 5 piece
Brand
table mat, heat resistant, set of 6
Item
R7454 Budget Standards
Page 140
141
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
carpet shampoo, 550ml
soap pads, steel wool, 15
dish cloths, cotton, pack of 5
floor cloth, pack of 2
household gloves, rubber, pack of 2
sponge scourers, pack of 3
duster, yellow
refuse sack, plastic, pack of 20
back door bolt, 4"
smoke detector with battery
Household Goods
Home security total
Tower Bolt
100B
front door bolt, 4"
Vincentian Partnership for Social Justice
Woodies DIY
Woodies DIY
Lenehans
Woodies DIY
Phoenix
window locks,
Home security
Toilet paper and cleaning materials total
Dunnes Stores
shoe cream, 75ml
Tesco
furniture polish, aerosol, 300ml
Tesco
Tesco
air freshener, 400ml
shoe polish, 50ml
Tesco
lavatory (toilet) cleaner, 750ml
Tesco
Tesco
bleach, thick, 750ml
Tesco
Tesco
fabric conditioner, 1 litre
scouring cleanser, liquid, 750ml
Tesco
washing powder, automatic, E15
8.990
4.990
3.990
1.990
1.190
0.590
0.690
1.290
1.490
0.990
0.690
1.770
1.770
0.950
0.690
0.790
0.790
0.670
1.190
0.650
1.220
3.750
0.890
2.790
1
1
1
10
1
2
2
2
1
2
1
4
1
2
4
3
2
6
8
2
7
10
9
1
1
1
1
13
Quantity
10
10
10
10
1
1
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
Life/ Years
37.87
8.99
4.99
3.99
19.90
129.49
1.19
1.18
1.38
2.58
1.49
1.98
0.69
7.08
1.77
1.90
2.76
2.37
1.58
4.02
9.52
1.30
8.54
37.50
8.01
2.79
1.13
0.99
2.00
25.74
¼
Total Price
3.79
0.90
0.50
0.40
1.99
125.46
1.19
1.18
1.38
2.58
1.49
1.98
0.69
3.54
1.77
1.90
2.76
2.37
1.58
4.02
9.52
1.30
8.54
37.50
8.01
2.79
1.13
0.50
2.00
25.74
June 2004 Prices
0.07
0.02
0.01
0.01
0.04
2.41
0.02
0.02
0.03
0.05
0.03
0.04
0.01
0.07
0.03
0.04
0.05
0.05
0.03
0.08
0.18
0.03
0.16
0.72
0.15
0.05
0.02
0.01
0.04
0.50
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
disinfectant, thick, 1 litre
Tesco
Tesco
stain remover, liquid, 1 litre
1.130
0.990
2.000
1.980
8QLW3ULFH¼
28/9/05
washing-up liquid, 500ml
Tesco
Tesco
soap, household, 2 x 155g
Poundworld
fire lighters, 28
Tesco
Retailer
household matches, 6 box pack
Vanish
Brand
toilet paper, 12 rolls
Toilet paper and cleaning materials
Item
R7454 Budget Standards
Page 141
142
Youngman
Rubbermaid
paste brush, plastic handle, manmade bristle
ladder, 3 way, aluminium
tool box, plastic
Crown
Crown
paint, gloss, 1 litre
paint, emulsion, 1 litre
Fabory
nuts and bolts, pack of 25
filler, interior, 1.5g
Vincentian Partnership for Social Justice
Lenehans
brush cleaner, for paint, 500ml
Household Goods
Woodies DIY
Lenehans
nails, all sizes, 250g
Woodies DIY
Lenehans
Woodies DIY
Woodworkers
wall plugs, pack of 40
Gerry Keanes
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
screws, pack of 200
Small materials
Paint, wallpaper, timber total
wallpaper, roll, plain embossed
Promotional
paint roller set, 9"
Paint, wallpaper, timber
Tools total
Harris
Harris
paint brush, 7.7cm, plastic, natural bristle
Woodies DIY
Dosco
paint brush, pack of 3
Woodies DIY
Lenehans
Stanley
knife, safety, retractable blade
blades, safety knife, 5
Lenehans
5.480
3.990
0.200
2.390
1.290
2.590
4.990
7.950
5.950
5.190
15.990
59.990
7.790
8.790
6.490
2.99
3.990
6.990
16.990
38.950
6.490
13.990
13.990
16.590
11.490
8QLW3ULFH¼
1
4
1
2
3
1
35
35
3.5
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Quantity
5
1
7
10
7
14
10
5
5
2
20
20
5
5
5
20
20
20
20
20
20
20
20
20
20
Life/ Years
5.48
15.96
0.20
4.78
3.87
2.59
478.92
174.65
278.25
20.83
5.19
231.51
15.99
59.99
7.79
8.79
6.49
2.99
3.99
6.99
16.99
38.95
6.49
13.99
13.99
16.59
11.49
¼
Total Price
1.10
15.96
0.03
0.48
0.55
0.19
79.88
17.47
55.65
4.17
2.60
15.04
0.80
3.00
1.56
1.76
1.30
0.15
0.20
0.35
0.85
1.95
0.32
0.70
0.70
0.83
0.57
June 2004 Prices
0.02
0.31
0.00
0.01
0.01
0.00
1.54
0.34
1.07
0.08
0.05
0.29
0.02
0.06
0.03
0.03
0.02
0.00
0.00
0.01
0.02
0.04
0.01
0.01
0.01
0.02
0.01
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
hacksaw, 300mm blade
McQuillans
Woodies DIY
Woodies DIY
Woodies DIY
tape measure, auto-lock
Sandvik
Stanley
pliers, plastic handle
Woodies DIY
Woodies DIY
saw, tenon, plastic handle
Orbis
hammer, claw, wooden handle, metal head
Woodies DIY
Retailer
28/9/05
rule, metal, 1m
Draper
Draper
spanner set, chrome, 24 piece
Stanley
Brand
screw driver set, pack of 6
Tools
Item
R7454 Budget Standards
Page 142
3M
Solvite
sandpaper, 5 sheets
wallpaper adhesive, 20 rolls
5.990
3.490
8QLW3ULFH¼
Vincentian Partnership for Social Justice
Woodies DIY
Woodies DIY
Retailer
2
2
Quantity
10
5
Life/ Years
6.98
9077.70
51.84
11.98
¼
Total Price
1078.928
20.89
1.20
1.40
12:58 PM
June 2004 Prices
20.75
0.40
0.02
0.03
&RVW<HDU¼ &RVW:HHN¼
28/9/05
Household Goods
Total Household goods
Small materials total
Brand
Item
R7454 Budget Standards
Page 143
143
An Post
An Post
An Post
letter post, 250
parcel post, 500g
overseas post, christmas cards, priority
144
Eircom
national calls (2x5min calls per week) per quarter incl VAT
local
baby sitting, per evening
Household Services
Household services total
Shoe repairs and dry-cleaning total
Benson’s
dry clean man’s jacket
3
0
1
0
0
1
1
4
4
1
12
1
1
1
38
34
Quantity
Vincentian Partnership for Social Justice
20.00
5.70
0.00
8.50
Benson’s
34.00
dry clean woman’s coat
Crilly’s
0.00
19.00
8.26
17.33
129.99
29.99
0.60
2.40
0.96
0.48
0.48
shoe repairs, sole, men’s
shoe repairs, heel and sole, men’s
shoe repairs, sole, women’s
shoe repairs, heel and sole, women’s
Shoe repairs and dry-cleaning
Crilly’s
Eircom
local calls (3x5min calls per day) per quarter incl VAT
Telephone total
Eircom
telephone connection charges
telephone line rental per month including VAT
Telephone
Eircom
An Post
Unit Price
¼
1
0
3
0
0
3
1
1
1
10
1
1
1
1
1
1
Life/ Years
718.23
87.50
60.00
0.00
8.50
0.00
0.00
0.00
19.00
592.21
33.02
69.32
129.99
359.88
38.52
0.60
2.40
0.96
18.24
16.32
595.57
81.83
60.00
0.00
2.83
0.00
0.00
0.00
19.00
475.22
33.02
69.32
13.00
359.88
38.52
0.60
2.40
0.96
18.24
16.32
June 2004 Prices
11.453
1.574
1.154
0.000
0.054
0.000
0.000
0.000
0.365
9.139
0.635
1.333
0.250
6.921
0.741
0.012
0.046
0.018
0.351
0.314
7RWDO3ULFH¼ Cost/ Year &RVW:HHN¼
¼
12:58 PM
Postage total
An Post
stamps, 100g
Retailer
28/9/05
stamps,100g
Postage
Household Services: Lone mother with children
Item
R7454 Budget Standards
Page 144
Philips
Samsong
Philips
Eircom
television, colour, 20" (cr 100 wks)
video recorder (cr 100 wks)
Micro system
telephone, redial & mute facilities
Eircom shop
ESB Shop Electric
ESB Shop Electric
ESB Shop Electric
ESB Shop Electric
ESB Shop Electric
Sony
Andrei Bocelli
Roald Dahl
Word counting
tapes, video, blank, 180, pack of 5
tapes, cassette, blank, pack of 10
cassette, music, pre-recorded
145
cassette, music, child’s
cassette, pre-recorded, child’s story
Leisure
dictionary, paperback, pocket size
Newspapers, magazines, books
Collins
Speedo
arm bands, inflatable, pack of 2
Sports goods total
Nike
football, laceless, pvc
Sports goods
11.600
9.000
15.000
10.000
5.000
8.080
7.400
13.950
8.950
9.990
40.000
50.000
19.950
119.990
139.990
279.990
49.990
229.990
Vincentian Partnership for Social Justice
Easons
Champion Sports
Champion Sports
Golden Discs
video tape cleaner
TV, audio, video, & repairs total
Xtra-vision
tape, video, hire
Easons
Easons
Golden Discs
ESB Shop Electric
FMS video and TV
Sony
video recorder, repairs
FMS video and TV
Philips
radio/cassette player, mains/battery
ESB Shop Electric
1
1
1
1
6
2
3
2
1
1
1
1
1
1
1
1
1
1
5
3
5
3
1
3
3
1
10
5
12
12
12
2
12
12
12
12
11.60
24.00
9.00
15.00
1055.10
10.00
30.00
16.16
22.20
27.90
8.95
9.99
40.00
50.00
19.95
119.99
139.99
279.99
49.99
229.99
0.04
0.12
0.06
0.06
3.93
0.06
0.58
0.10
0.14
0.54
0.02
0.04
0.06
0.08
0.03
1.15
0.22
0.45
0.08
0.37
June 2004 Prices
2.32
6.00
3.00
3.00
204.40
3.33
30.00
5.39
7.40
27.90
0.90
2.00
3.33
4.17
1.66
60.00
11.67
23.33
4.17
19.17
Unit
Quantity Life/ Years
Total
Cost/ Year Cost/ Week
3ULFH¼
3ULFH¼
¼
¼
12:58 PM
television, colour, repairs
Sony
Retailer
28/9/05
midi system, radio, cassette player
TV, audio, video, & repairs
Leisure: Lone Mother and two children
Item
Brand
R7454 Budget Standards
Page 145
146
Women’s Weekly
Philips publishing
Collins Paperback
RSV
Cornett
Penguin
O’Briens Press
University Press
Rightway Publishers
Byeway Books
Edgemont Books
Usbourne Books
Brown and Watson
Club Super
Sunday Independent
Evening Hearld
Boy’s Entertainment
Hynde
Coldborders
O’Brien
book, cookery, family meals
atlas, world
encyclopaedia
bible, New International
book, paperback, novel
book, paperback, novel
book, paperback, fiction, boy’s
book, reference
book, puzzle
book, activity, child’s
book, hardback, young child’s
book, work, young child’s
book, story
book, album, football
newspaper, Sunday
newspaper, local
comic, boy’s
calendar
book, address, medium
diary, p
pocket
p
,
Leisure
Household games
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Cathedral Books
Easons
Easons
Easons
Easons
Easons
6.990
5.990
5.950
1.990
1.000
2.000
10.990
3.990
3.000
9.990
3.600
7.400
6.990
6.050
2.250
8.500
16.990
21.150
8.700
8.750
10.400
15.950
9.990
Vincentian Partnership for Social Justice
Crescent Press
book, cookery
total
D&K
book, basic gardening
Easons
1
1
1
12
52
52
1
1
1
4
12
1
2
2
2
2
1
1
1
1
1
1
1
1
10
1
1
1
1
2
5
1
2
1
1
15
1
1
1
20
15
10
10
10
15
15
458.46
6.99
5.99
5.95
23.88
52.00
104.00
10.99
3.99
3.00
39.96
43.20
7.40
13.98
12.10
4.50
17.00
16.99
21.15
8.70
8.75
10.40
15.95
9.99
6.09
0.13
0.01
0.11
0.46
1.00
2.00
0.11
0.02
0.06
0.38
0.83
0.14
0.02
0.23
0.09
0.33
0.02
0.03
0.02
0.02
0.02
0.02
0.01
June 2004 Prices
316.92
6.99
0.60
5.95
23.88
52.00
104.00
5.50
0.80
3.00
19.98
43.20
7.40
0.93
12.10
4.50
17.00
0.85
1.41
0.87
0.88
1.04
1.06
0.67
Unit
Quantity Life/ Years
Total
Cost/ Year Cost/ Week
3ULFH¼
3ULFH¼
¼
¼
12:58 PM
,
Expert Books
book, basic DIY
Retailer
28/9/05
g
Brand
Item
R7454 Budget Standards
Page 146
Falcon
Original
Waddingtons
Original
playing cards, pack
game, Scrabble
game, Monopoly
game, snakes and ladders
147
Intelivision
King Puzzle
Parker
Model Kit
Six finger prints
Runner PTX
Bicycle Accessories
Turtles
Reflex soccer
Hunter
Arego
Arego
Raleigh
Raleigh
Simba
Chuli
Simba
game, football, LCD
jigsaw, 500 piece
game, Cluedo
model sports car kit, pack of 2
paint/colour kit
in-line skates
knee pads, 1 pair
helmet, safety
swing soccer/tennis
bicycle, mountain, child’s
bicycle helmet, older child’s
bicycle helmet, younger child’s
bicycle inner tube
bicycle puncture repair kit
doll, baby, 30cm
doll’s buggy
doll outfit
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Toymaster
Early Learning Centre
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
7.990
19.990
8.990
2.990
2.990
14.990
14.990
149.990
14.990
19.990
7.990
29.950
7.500
9.980
19.990
6.990
14.990
7.990
22.990
Vincentian Partnership for Social Justice
Formula 1
game, LCD
Leisure
Racer lego
Lego all terrain vehicle with motor
5.990
17.990
21.500
1.750
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3
5
5
2
5
5
5
5
7
3
3
3
1
2
5
5
3
3
4
1
15
15
3
7.99
19.99
8.99
2.99
2.99
14.99
14.99
149.99
14.99
19.99
7.99
29.95
7.50
9.98
19.99
6.99
14.99
7.99
22.99
47.23
5.99
17.99
21.50
1.75
0.05
0.08
0.03
0.03
0.01
0.06
0.06
0.58
0.04
0.13
0.05
0.19
0.14
0.10
0.08
0.03
0.10
0.05
0.11
0.18
0.12
0.02
0.03
0.01
June 2004 Prices
2.66
4.00
1.80
1.50
0.60
3.00
3.00
30.00
2.14
6.66
2.66
9.98
7.50
4.99
4.00
1.40
5.00
2.66
5.75
9.21
5.99
1.20
1.43
0.58
Unit
Quantity Life/ Years
Total
Cost/ Year Cost/ Week
3ULFH¼
3ULFH¼
¼
¼
12:58 PM
Toys
Smyths
Smyths
Smyths
Smyths
Retailer
28/9/05
Household games total
Brand
Item
R7454 Budget Standards
Page 147
Art centre kit
Washable glue
Early learning
Gummed squares
Washable crayons
Activity paper
Megastar activities
Double side play board Early Learning Centre
Let’s Draw
Byeway
Felt adventures
Ravensberger
Spot’s in a box
Activities
Falcon
Bubble Trouble
Bead Bucket
Matchbox
Softsa
Sunshine
Creator
Nemo Activities
Splash
Team Captain
paint and crayon set
glue, child’s
paint brush, medium
gummed squares, pack of 20
crayons, wax, thick, pack of 10
coloured paper, A4, 6 sheets
book, colouring
wipe/chalk board and chalks
colouring cloth & crayons
painting book, magic
fuzzy felt
148
jigsaw puzzle
jigsaw puzzle
game, picture pairs, memory
snap cards
blow bubbles, pack of 2
bead set, plastic popper
vehicle set,5
toy, soft
play house
lego set
bucket and sand tool set, large
paddling pool, inflatable, 122cm
football, soft
6.990
9.990
5.990
17.990
89.990
9.990
6.990
7.500
1.500
5.990
3.990
6.000
10.500
6.990
3.750
6.990
7.500
1.500
1.600
3.000
Vincentian Partnership for Social Justice
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Early Learning Centre
Early Learning Centre
Smyths
Easons
Early Learning Centre
Early Learning Centre
Smyths
Early Learning Centre
Smyths
Easons
Early Learning Centre
Early Learning Centre
2.250
1.500
3.000
15.000
3.000
1
1
1
1
1
1
4
1
1
1
1
2
1
1
1
1
1
1
1
1
1
2
1
1
1
1
2
3
2
5
2
4
3
2
1
3
3
2
2
2
1
2
2
1
1
1
1
1
1
1
2
2
6.99
9.99
5.99
17.99
89.99
9.99
27.96
7.50
1.50
5.99
3.99
12.00
10.50
6.99
3.75
6.99
7.50
1.50
1.60
3.00
2.25
3.00
3.00
15.00
3.00
7.50
0.07
0.06
0.06
0.07
0.87
0.05
0.18
0.07
0.03
0.04
0.03
0.12
0.10
0.07
0.07
0.07
0.07
0.03
0.03
0.06
0.04
0.06
0.06
0.29
0.03
0.07
June 2004 Prices
3.50
3.33
3.00
3.60
45.00
2.50
9.32
3.75
1.50
2.00
1.33
6.00
5.25
3.50
3.75
3.50
3.75
1.50
1.60
3.00
2.25
3.00
3.00
15.00
1.50
3.75
12:58 PM
Early Learning Centre
Early Learning Centre
Early Learning Centre
Early Learning Centre
Early Learning Centre
7.500
Unit
Quantity Life/ Years
Total
Cost/ Year Cost/ Week
3ULFH¼
3ULFH¼
¼
¼
28/9/05
Leisure
Easy cut
scissors, child’s
Early Learning Centre
Soft stuff
play dough set
Retailer
Brand
Item
R7454 Budget Standards
Page 148
Point Spirit
TP Severn Swings
bicycle, with stabilisers
swing, tubular steel frame
Obein
Theme Balloons
advent calendar
balloons, pack of 12
149
Easons
6.990
Marigolds
Miracle Grow
plants, bedding, pack of 6
compost, potting
Leisure
Tescos
Pansies
seeds, flower, small packet
5.490
2.890
2.800
18.000
6.000
Vincentian Partnership for Social Justice
Tescos
Tescos
Woodies DIY
rose bush, triple pack
Plants, flowers, garden products
Tescos
photographs, booth,
g pset of g4 p
equipment/processing total
Tescos
Easons
Innola
photo album
11.990
0.000
5.000
Boots
14.280
1.490
film processing, 24 prints, 3 days
Boots
Argos
12.990
7.990
24.990
7.990
film, colour print, 24 x 35mm
camera, disposable, 27 photo
gp
equipment/processing
g p
Argos
Red Bows
Seasonal items total
Argos
Pastel Bowa
,
pull-out garland, foil ,
piece
Argos
Canadian Christ mast
tree and stand, christmas, artifical
Argos
Illuminations
54.950
89.990
1
1
2
1
1
1
3
3
3
2
1
1
4
1
1
1
1
2
1
1
10
2
1
1
1
12
1
1
5
5
10
5
8
3
5.49
2.89
5.60
0.05
0.06
0.11
0.03
0.65
0.06
0.23
0.29
0.00
0.07
0.44
0.06
0.13
0.05
0.12
0.05
0.03
5.29
0.13
0.58
June 2004 Prices
2.75
2.89
5.60
1.80
33.56
75.83
18.00
3.00
11.99
15.00
0.00
3.57
23.06
2.98
6.99
2.60
6.39
2.50
1.60
275.30
6.87
30.00
6.00
11.99
15.00
0.00
42.84
87.90
2.98
6.99
12.99
31.96
24.99
7.99
806.67
54.95
89.99
Unit
Quantity Life/ Years
Total
Cost/ Year Cost/ Week
3ULFH¼
3ULFH¼
¼
¼
12:58 PM
tree lights, christmas 40
Seasonal items
Smyths
Smyths
Retailer
28/9/05
Toys total
Brand
Item
R7454 Budget Standards
Page 149
Erin
Rapid Green
Tesco Flowers
Quality Plants
Tesco Plants
fertiliser, general purpose, 40 litre
seed, grass, 500g
flowers, cut, small bunch
plant, flowering, begonia in pot
plant, house,
small
,
,g
150
Eccles street
Yoga class
Leisure
Vincentian Partnership for Social Justice
5.000
UGC
8.500
cinema, child, 10
8.500
cinema, man
cinema, woman, evening
Arts, entertainment, outings
UGC
6.000
Dr. Quirky’s
pool, 3 games of
13.300
1.800
swimming, child 4
Sports activities total
1.800
swimming, child 10
3.600
3.600
Ballyfermot pool DCC
2.990
4.990
3.990
3.990
3.990
6.990
swimming, man
swimming, woman
Sports activities
Leisure activities
Leisure goods total
Tescos
Tescos
Tescos
Tescos
Tescos
Tescos
3
0
3
26
0
26
26
0
26
1
2
1
1
1
1
1
0
1
1
0
1
1
0
1
5
1
1
4
2
2
15.00
0.00
25.50
533.00
345.80
0.00
46.80
46.80
0.00
93.60
2619.10
63.91
2.99
9.98
3.99
3.99
3.99
6.99
0.29
0.49
10.25
6.65
0.90
0.90
1.80
17.36
0.66
0.01
0.19
0.08
0.02
0.04
0.07
June 2004 Prices
15.00
25.50
533.00
345.80
46.80
46.80
93.60
902.54
34.09
0.60
9.98
3.99
1.00
2.00
3.50
Unit
Quantity Life/ Years
Total
Cost/ Year Cost/ Week
3ULFH¼
3ULFH¼
¼
¼
12:58 PM
Total
Garden Centre
bulbs, small bag, 30
Retailer
28/9/05
p
Brand
Item
R7454 Budget Standards
Page 150
Dublin Zoo
Kilcoole
Kilcoole
Kilcoole
theme park/zoo, child
Kilcoole farm insight, family ticket
eden farm insight, adult
eden farm insight, child
151
Leisure
Vincentian Partnership for Social Justice
4160.35
658.00
Total Leisure
1
152.00
152.00
198.25
7.00
4.25
0.00
16.00
12.50
52.00
1541.25
1
1
3
3
0
3
3
2
26.00
Leisure activities total
658.000
1
2
1
0
2
1
2
2
30.00
10.00
658.00
Bord Failte
152.000
3.500
4.250
0.000
8.000
12.500
26.000
1
2
1
Holiday expenses total
holiday chalet, Tramore, 7 nights
School, club expenses
TV licence total
tv licence, colour
TV licence
An Post
Dublin Zoo
theme park/zoo, adult
RTE
The Gaiety
theatre, pantomime, child
26.000
1
2
45.45
28.09
12.65
12.65
2.92
2.92
2.26
0.04
0.03
0.10
0.08
0.50
0.25
0.29
0.19
June 2004 Prices
2363.286
1460.75
658.00
658.00
152.00
152.00
117.75
2.33
1.42
5.33
4.17
26.00
13.00
15.00
10.00
12:58 PM
Arts, entertainment, outings total
The Gaiety
30.000
5.000
Unit
Quantity Life/ Years
Total
Cost/ Year Cost/ Week
3ULFH¼
3ULFH¼
¼
¼
28/9/05
theatre, pantomime, adult
The Point
D.Rice & C. Moore
concert, popular/classical
Retailer
UGC
Brand
cinema, child, 4
Item
R7454 Budget Standards
Page 151
Retailer
152
Housing
156.190
195.000
1
1
Vincentian Partnership for Social Justice
Royal and Sun Alliance
Home contents insurance, 12 payments, + 5%
Rent and rates total
Dublin City Council
Waste charges
52
1
1
1
1
156.19
3326.11
156.19
195.00
2974.92
57.210
1
195.00
Housing - Lone mother plus two children Full-time worker
rent
156.190
1
3107.71
Royal and Sun Alliance
1
1
156.19
Rent and rates total
Home contents insurance, 12 payments, + 5%
195.000
52
1
195.00
1116.44
2756.52
Dublin City Council
Waste charges
53.010
1
1
1
¼
Total Price
Housing - Lone mother plus two children Part-time worker
rent
156.190
1
52
Life/ Years
1467.63
Royal and Sun Alliance
Home contents insurance, 12 payments, + 5%
21.470
195.000
Quantity
3326.11
156.19
195.00
2974.92
3107.71
156.19
195.00
2756.52
1467.63
156.19
195.00
1116.44
&RVW<HDU¼
63.96
3.004
3.750
57.210
59.76
3.004
3.750
53.010
28.22
3.004
3.750
21.470
¼
Cost/ Week
June 2004 Prices
12:58 PM
Rent and rates total
Dublin City Council
Waste charges
Unit Price
£
28/9/05
Housing - Lone mother plus two children dependent on social welfare
rent
Lone mother plus two children - housing
Item
R7454 Budget Standards
Page 152
Transport
17.500
75.000
4.000
10.000
3.500
2.990
McCormacks
McCormacks
McCormacks
McCormacks
Smyths
bicycle, adult, second-hand
bicycle inner tube
bicycle tyre
lubricating oil
bicycle puncture repair kit
Fares and other travel costs total
153
Bus travel, Ballyfermot to City Centre, local return fare, 1 adults, 1 journeys each week
Seeking work costs
Bus travel, Ballyfermot to City Centre local return fare, 1 adults, 5 journeys each week
Travel to work
2.900
Vincentian Partnership for Social Justice
Dublin Bus
2.900
1.600
Dublin Bus
Taxi - Allied Co-op
Society Crumlin
bus travel, local, Ballyfermot to City Centre, return fare, child
Dublin Bus
2
2.900
Dublin Bus
bus travel, local, Ballyfermot to City Centre return fare, adult
72
260
1
1
1
1
1
104
1
1
1
2
4
3
2
5
1
1
1
1
1
1
3
3
3
Life/ Years
208.80
754.00
2.99
647.49
3.50
10.00
4.00
75.00
35.00
166.40
301.60
9.50
9.50
15.00
0.00
0.00
15.00
7RWDO3ULFH¼
208.80
754.00
1.50
564.70
0.88
3.33
2.00
15.00
35.00
166.40
301.60
9.50
9.50
15.00
0.00
0.00
5.00
&RVW<HDU¼
4.015
14.500
0.029
10.86
0.017
0.064
0.038
0.288
0.673
3.200
5.800
0.183
0.183
0.288
0.000
0.000
0.096
&RVW:HHN¼
June 2004 Prices
12:58 PM
taxi, local, Ballyfermot to Crumlin
104
9.500
Bus Eireann
coach travel to Tramore, return fare, child 4
1
9.500
Bus Eireann
coach travel to Tramore, return fare, child 10
1
15.000
Bus Eireann
2
2
2
Quantity
28/9/05
coach travel to Tramore, return fare, adult
0.000
7.500
8QLW3ULFH¼
coach travel to Bray, return fare, child 4
Dublin Bus
Retailer
0.000
Raleigh
Brand
coach travel to Bray, return fare, child 10
coach travel to Bray, return fare, family rambler
Fares and other travel costs
Lone mother and two children - Transport
Item
R7454 Budget Standards
Page 153
154
immunisation booster
Pet expenses
25.000
80.000
70.000
4.000
6.990
5.000
6.590
8.000
19.990
25.000
16.000
1.490
1.490
4.690
1.490
0.650
1
1
1
1
12
1
2
2
1
1
1
1
1
1
26
242
Unit Price £ Quantity
Vincentian Partnership for Social Justice
Lissenhall Vets
Lissenhall Vets
cat neuter
Pet and pet expenses Total
Rathfarnham DSPCA
Woodies DIY
litter scoop
cat purchase, medium, rescued
Dublin pet store, Capel Street
cat litter, 1 litre
Woodies
Walker’s Pets
cat tray
Tesco
Paddy’s Pets
Troxan 100
flea powder,100g
worming tablets, 6 tablets
Paddy’s Pets
Tesco
carrying basket
Pet Friends
water bowl
Tesco
Walkers Pets
Pet Friends
feeding bowl
Tesco
Tesco
cat basket
Hartz
cat comb
Walkers Pets
Friskys
biscuit rings, 375g
Tesco
Retailer
1
14
14
1
1
7
1
1
14
7
10
5
5
5
1
1
Life/
Years
25.00
80.00
70.00
4.00
83.88
5.00
13.18
16.00
19.99
25.00
16.00
1.49
1.49
4.69
38.74
157.30
357.66
25.00
5.71
5.00
4.00
83.88
0.71
13.18
16.00
1.43
3.57
1.60
0.30
0.30
0.94
38.74
157.30
June 2004 Prices
6.878
0.481
0.110
0.096
0.077
1.613
0.014
0.253
0.308
0.027
0.069
0.031
0.006
0.006
0.018
0.745
3.025
Total Cost/ Year Cost/ Week
3ULFH¼
¼
¼
12:58 PM
cat flap
Tesco
Brand
28/9/05
cat food, 400g
Pet and pet expenses
Item
R7454 Budget Standards
Page 154
Dunnes Store
Dunnes Store
sweatshirt, school, long sleeves, crew neck, polycotton St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
shirt, school, short sleeves, polycotton
tracksuit, school/sports, polyester
P E shirt, short sleeves, cotton, pack of 2
P E shorts, elasticated waist, nylon
P E plimsoll, slip-on, canvas
shoes, heavy duty, lace-up, leather upper
155
Ballyfermot
Bic Cristall
photographs, school, 1 big and 4 small
pen, ball point, 4
Poundworld
Easons
Club
Crayola
Conte Evolution
Rexel
Helix
felt tip pens, pack of 20
pencil crayon set, pack of 12
pencil crayons, thick, pack 8
pencil, HB/2B, with erasers, 10
ruler, 30cm,
stationery set, maths
RJ Gray
Lambo
pencil sharpener, novelty
pencil case, pvc
Education costs
Easons
Milan
erasers, various, pack of 3
1
2
5.000
20.000
4.990
0.850
1.250
2.490
2.990
0.250
2.600
1.750
2.000
1.000
2.000
1.600
30.000
3.000
2
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
8.000
9.950
1
7.000
Vincentian Partnership for Social Justice
Easons
Easons
Easons
calculator, pocket
Easons
Easons
Easons
Easons
Poundworld
felt tip pens, pack of 50
Easons
Washable crayons Early Learn C
crayons, wax, thick, pack of 10
Roches Store
Quarterback
backpack, child’s
Stationery, etc
Dunnes Store
Dunnes Store
Dunnes Store
1
12.000
2
3
1
8
4
1
1
1
1
1
1
1
1
1
3
1
1
1
2
1
1
1
1
1
1
9.98
0.85
1.25
2.49
2.99
0.25
2.60
1.75
2.00
1.00
2.00
1.60
60.00
3.00
9.95
204.00
40.00
5.00
8.00
7.00
12.00
14.00
12.00
30.00
40.00
36.00
0.10
0.01
0.02
0.01
0.01
0.00
0.05
0.03
0.04
0.02
0.04
0.03
1.15
0.06
0.06
3.86
0.77
0.10
0.15
0.07
0.23
0.27
0.23
0.58
0.77
0.69
&RVW:HHN¼
June 2004 Prices
4.99
0.28
1.25
0.31
0.75
0.25
2.60
1.75
2.00
1.00
2.00
1.60
60.00
3.00
3.32
200.50
40.00
5.00
8.00
3.50
12.00
14.00
12.00
30.00
40.00
36.00
&RVW<HDU¼
12:58 PM
Dunnes Store
Dunnes Store
2
7.000
3
10.000
2
4
6.000
3
10.000
7RWDO¼
28/9/05
Clothing total
Dunnes Store
St. Bernard
jumper, school, long sleeves, crew neck, acrylic
Dunnes Store
St. Bernard
St. Bernard
trousers, school, woven polyester
12.000
8QLW3ULFH¼ Quantity Life/Years
Dunnes Store
Retailer
shirt, school, long sleeves, polycotton
Clothing
Lone mother and two children - Educational Costs
Item
Brand
R7454 Budget Standards
Page 155
Easons
156
Education costs
Irish Educational Costs Total
Total school trips
concert, school
4.000
Vincentian Partnership for Social Justice
Ballyfermot
7.500
1
1
1
2
440.33
41.50
4.00
7.50
Ballyfermot
Walkathon
1
sponsorship, school
3
1.20
11.99
2.95
12.68
5.50
14.75
4.95
4.20
4.20
7.50
30.00
10.000
1
1
1
1
1
1
1
1
1
1
9.65
12.55
Ballyfermot
1
1
1
1
1
1
1
1
1
1
1
1
102.71
0.99
trips, school
1.20
11.99
2.95
12.68
5.50
14.75
4.95
4.20
4.20
7.50
1
1
5
92.12
Easons
9.65
12.55
1
Total school books
Copy books, pack of 12
Folens
Easons
Earthlink plus activity book
Easons
Fallons
Maith Thu
Table Book
Folens
Educational Co.
My Spelling Work Book D
Easons
Easons
Folens
Write On
Easons
Fallons
Folens
A Way With Words
Easons
Maths Magic 4
Folens
Blue Skies - Activity Book
Easons
Easons
0.990
7.99
0.73
0.08
0.07
0.58
1.77
0.02
0.23
0.06
0.24
0.11
0.28
0.10
0.08
0.08
0.14
0.24
0.19
1.64
0.00
June 2004 Prices
415.67
37.75
4.00
3.75
30.00
92.12
1.2
11.99
2.95
12.68
5.5
14.75
4.95
4.2
4.2
7.5
12.55
9.65
85.30
0.20
12:58 PM
Local School
Folens
Blue Skies - Book
Tesco
28/9/05
Learbhar Fein
Veritas
Alive O
Fourth class school books
Stationery total
lunch box
R7454 Budget Standards
Page 156
1668
Lights/appliances
1
1
Total Fuel : Quarterly credit charges
1
389
Cooking electricity
Electricity Standing charges
667
Cooking gas
1
1
4031
Water heating
1
Life/ Years
0.00
0.00
0.00
0.00
0.00
0.00
7RWDO3ULFH¼
862.00
47.00
185.00
210.00
49.00
16.00
98.00
257.00
16.577
0.904
3.558
4.038
0.942
0.308
1.885
4.942
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
GAS Standing charges
10536
Quantity
kWh
28/9/05
Space heating
Quarterly credit charges
Item
Lone mother and two children - Fuel budget
R7454 Budget Standards
Page 157
157
Local
Local
trade union membership,
childcare, full time work
childcare, part time work
Total
1.00
90.00
215.00
1.40
3.70
52
52
52
52
52
52
Quantity
40
1
1
1
1
1
1
Life/
16177.20
52.00
4680.00
11180.00
0.00
72.80
192.40
Total
16177.20
52.00
4680.00
11180.00
0.00
72.80
192.40
311.100
1.000
90.000
215.000
0.000
1.400
3.700
&RVW<HDU¼ &RVW:HHN¼
Family Budget unit 1998
12:58 PM
05/10/04
ICTU
trade union membership, part-time
Unit
28/9/05
donations to charities
ICTU
trade union membership, full-time
Personal costs
Lone Mother and two children - personal costs
Item
Brand
Retailer
Personal costs
R7454 Budget Standards
Page 158
158
R7454 Budget Standards
28/9/05
12:58 PM
Page 159
$33(1',;
/RZ&RVW%XW$FFHSWDEOH%XGJHW
7ZRSDUHQWDQG7ZR&KLOGUHQ
+RXVHKROG
161
Food
0.16
0.62 / litre
Tesco
Vincentian Partnership for Social Justice
0.36
0.79
1.66
0.10
2.20 / kg
0.83 / 6 eggs
2.41 / kg
3.64 / kg
2.98
4.97 / kg
Tesco
14.50
17.69 / kg
3.55
10.45 / kg
0.84
2.53
2.69 / kg
2.50 / kg
0.79
4.96 / kg
5.38
6.23
3.00
2.74 / litre
0.25 each
June 2004 Prices
12:58 PM
2.69 / kg
4.70
8QLW3ULFH¼
0.69 / litre
Cost per KG
28/9/05
80g/wk (250g/3wk soft margarine
11medium spreadings/wk) Flora light
vegetable and salad
oils
250ml/wk, 1 litre/4wk
LCA basket of food for one week: Two parent with girl aged 4 and boy aged 10
Item
Quantity
Brand
Retailer
semi and other
skimmed milk
12 pints
Premier
Tesco
other liquid milk, full
proce
4 pints
Yazoo
Tesco
yoghurt
12 x 125g yoghurts
Tesco
cheese, natural
hard, cheddar and 4 medium (4 x 40g)
cheddar type
chunks
Tesco
940g, 2 large (220g
cooked), I medium (140g
cooked), 1 small (100g
beef, minced
cooked) portion
Tesco
bacon and ham,
340g, 8 x 25g back
uncooked, rashers, rashers (cooked
pre-packed
25g/rasher)
Tesco
broiler chicken,
uncooked. Including
frozen
2kg chicken
Tesco
336g, 6 x 56g (raw)
frozen burgers
economy burger
Tesco
820g raw, 3 large (175g),
1 medium fillet (120g
fish, white,
cooked), 1 small
uncooked frozen
fillet/steak (50g cooked)
Tesco
other canned or
600g tuna, 4 sandwich
bottled fish
portions, 4 av portions
Tesco
frozen convenience 360g, 12 x 28g(cooked)
fish products
fishfingers
Tesco
eggs
12 eggs
Tesco
butter
40g/wk (200g/4wk)
Avonmore Light Tesco
R7454 Budget Standards
Page 161
162
Food
0.85
2.50 / kg
Tesco
Vincentian Partnership for Social Justice
0.54
0.19 / 420g
Tesco
1.00
1.39 / kg
Tesco
Tesco
Tesco
0.39
0.89
0.99 / kg
Tesco
1.27 / kg
0.59
0.59 each
Tesco
Tesco
1.49
1.49 each
Tesco
1.06
0.89
0.89 each
Tesco
0.88 / kg
5.77
1.48 / kg
Tesco
1.22
1.21
5.03 / kg
Tesco
June 2004 Prices
12:58 PM
2.39 / kg
1.09
0.19
3.64 / kg
0.86 / kg
Tesco
Tesco
28/9/05
tomatoes, fresh
510g, 6 x 85g medium
tomatoes, canned or
bottled
1200g, 3 x 400g tins
310g, 2 large (100g), 1
medium (70g), 1 small
peas, canned
(40g) portion
beans, canned
1190g/wk, 4 large (190g),
(including baked
2 medium (135g), 2 small
beans
(80g) portions
Canned vegetables,
other than pulses,
potatoes or
tomatoes
340g, 4 x 85g portions sweetcorn
300g/wk (42 medium
reduced fat spreads spreadings / wk)
sugar
225g/wk (56 tsp)
jams, jellies, fruit
curds
240g, 16 spreadings/wk
3.9kg, 11 large (220g
current year’s crop cooked), 5 medium (175g)
potatoes purchased and 5 small portions
Jan to Aug
(120g)
400g, 2 large (120g), 1
medium (95g), 1 small
cabbages, fresh
(60g portions)
510g, 3 large (120g), 1
medium (90g), 1 small
cauliflower, fresh
(60g portions)
160g, 8 x 20g sandwich
portions (4 leaves per 20g
leafy salads, fresh
portion)
Round Lettuce
900/wk, 7 large (85g), 3
medium (60g edible), 3
carrots, fresh
small (40g edible)
onions, shallots,
720g, 3 medium onoin
leeks, fresh
(240g)
R7454 Budget Standards
Page 162
163
Food
fruit juices
bread, white, sliced
standard
bread, wholemeal,
sliced
rolls
flour
buns, scones and
teacakes
biscuits, other than
chocolate
bananas, fresh
canned peaches,
pears and
pineapples
Vincentian Partnership for Social Justice
Tesco
1 x 200g pkt
Jacobs
Tesco
720g, 12 x 60g teacakes
1.04
1.09
1.04
1.09
4.76
0.89
0.16
Tesco
Tesco
Tesco
2.5 x 800g large loaves
4 x 48g wholemeal
250g / wk
2.38 / kg
1.34 / 6
0.62 / kg
0.98
0.65 / 800g
Tesco
Irish Pride
O’Haras
4.65
0.99 / litre
1.30
2.95
3.82
1.70
0.89
1.12
Tesco
2.40 / kg
1.23 / kg
2.39 / 10
1.49 / 7 oranges
3.49 / kg
2.12 / kg
540g, 4 x 135g portions
4.7 litre, 28 x 170g
glasses (1 glass / day
each)
1 x 800g large, 1 x 400g
small
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
June 2004 Prices
12:58 PM
apples, fresh
255g/wk, 3 av (85g)
portion sweetcorn
First Choice
1820g, 8 medium 2 x
160g peeled each)
1800g, 16 medium apples
(4x 112g)
2400g, 16 medium
bananas (4 x 100g peeled
each)
530g oven , 2 medium
(165g), 2 av small (100g)
portion
McCain
28/9/05
oranges, fresh
frozen chips and
other frozen
covenience potato
products
all frozen vegetables
and frozen
vegetables products
not specified
elsewhere
R7454 Budget Standards
Page 163
164
Food
ice-cream
salt
soft drinks,
concentrated
soft drinks,
unconcentrated
chocolate coated
filled bar / sweets
boiled sweets and
jellies
Total
meat and yeast
extracts
pickles and sauces
soups, canned
salad dressings
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Mars
Maynards Wine GTesco
10 x 50g av measures
3 litres
4 x std Mars bars (65g)
2 tubes fruit gums
1.19 / kg
0.59 / kg
5.79 / kg
1.91 / kg
7.30 / kg
2.12 / pack of 4
0.57 each
0.50 / litre
1.28 / litre
1.27 / 2 litres
1.19 / kg
1.06
107.97
2.28
1.50
0.64
0.18
0.02
0.24
0.24
1.23 / kg
m = 14.80 / kg; g =
9.39 / kg
1.92
0.64
1.30
1.22
0.63
0.37
0.71
2.59
1.60
0.73
1.98 / kg
6.69 / kg
5.00 / kg
1.58 / 80 bags
12.50 / kg
Vincentian Partnership for Social Justice
Tesco
Tesco
Tesco
16g, 8 x 2g medium
spreadings Marmite, plus
4 tsp gravy garanules
285ml, 3 av 75g portions,
1 x 60g scoop
1 heaped tsp
16 x 12g (4 portions each) Chef Mixed PickleTesco
Tesco
Tesco
Kellogg’s Rice Cr Tesco
Capital
Tesco
Tesco
Green Isle
McVities
June 2004 Prices
12:58 PM
other cereal
convenience foods
tea
coffee, instant
100g
840g, 42 weetabix (2 x
20g bix per parent, 1 bix
per child)
310g dry, 2 large (290g
cooked), I medium
cooked (220g), 1 small
(100g)
2 x 350g large, 2 x 250g
1 large 750g
260g dry, 2 large (270g
cooked), 1 medium
(220g), 1 small (150g)
250g/wk (62 teabags/wk)
50g/wk
970g, 1 small (150g), 1
medium (220g) portion, 2
large (300g)
8 x 12g (2 portions each)
28/9/05
rice
canned pasta
Pizza
high fibre breakfast
cereals
biscuits, chocolate
R7454 Budget Standards
Page 164
Quantity
Lifetime
1
1
1
Unit price
3.50
5.25
1.75
10.5
Cost per year
84.00
126.00
84.00
294.00
June 2004 Prices
Cost per week
1.62
2.42
1.62
5.65
12:58 PM
Vincentian Partnership for Social Justice
24
24
48
28/9/05
Food
Food consumed away from home
Item
Retailer
Happy meal
Macdonalds
Bic Mac Meal
Macdonalds
Mac Flurry
Macdonalds
R7454 Budget Standards
Page 165
165
Guineys
Dunnes Stores
jacket, waterproof, fur collar, belt, nylon
jacket, summer, 3/4 length, zip front
166
Dunnes Stores
St. Bernard
St. Bernard
St. Bernard
tracksuit, top and bottoms
sweatshirt, long sleeve, polycotton
sweater, winter, long sleeve, crew neck, acrylic
Dunnes Stores
Dunnes Stores
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
blouse, smart, long sleeves, satin, polyester
blouse, smart, long sleeve, satin, viscose
dress, summer, short sleeve, polyester
dress, sun, sleeveless, cotton/lycra
skirt, summer, long, polyester
skirt, summer, viscose
Dunnes Stores
Dunnes Stores
sweater, summer, long sleeves, round neck, acry St. Bernard
cardigan, summer, v neck, button front, acrylic
15.00
15.00
15.00
12.00
10.00
10.00
15.00
15.00
10.00
25.00
20.00
15.00
15.00
15.00
10.00
15.00
15.00
12.00
51.00
135.00
55.00
Vincentian Partnership for Social Justice
Dunnes Stores
sweater, summer, long sleeves, crew neck, acryli St. Bernard
Woman’s Clothes
Dunnes Stores
St. Bernard
shorts, cycle, cotton/elastine
St. Bernard
Dunnes Stores
Dunnes Stores
St. Bernard
trousers, summer, elasticated waist, cotton/polyesSt. Bernard
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
cardigan, winter, round neck, button front, acrylic St. Bernard
Dunnes Stores
Dunnes Stores
Dunnes Stores
St. Bernard
Dunnes Stores
St. Bernard
skirt, elastic waist, lycra
Boyers
Sasha
jeans, denim, 100% cotton
St. Bernard
Top and trouser set, cotton and viscose
trousers, winter, turnups, polyester/elastane
Michael H
Sasha
dress, long, special, polyester/panne velvet
St. Bernard
suit, smart, straight skirt, polyester
Main clothing
20.00
35.00
25.00
45.00
1
1
1
1
1
2
1
1
1
2
1
2
2
2
1
3
2
2
1
1
1
1
1
1
1
4
2
4
2
4
3
3
4
3
3
3
3
4
2
2
2
2
2
4
4
4
3
3
4
4
20.00
35.00
25.00
45.00
15.00
15.00
15.00
12.00
10.00
20.00
15.00
15.00
10.00
50.00
20.00
30.00
30.00
30.00
10.00
45.00
30.00
24.00
51.00
135.00
55.00
125.00
¼
Quantity Life/Years Total Price
¼
3.75
7.50
3.75
6.00
2.50
6.67
5.00
3.75
3.33
16.67
6.67
10.00
7.50
15.00
5.00
22.50
15.00
12.00
12.75
33.75
13.75
35.83
6.67
11.67
6.25
11.25
Cost/ Year
June 2004 Prices
0.072
0.144
0.072
0.115
0.048
0.128
0.096
0.072
0.064
0.321
0.128
0.192
0.144
0.288
0.096
0.433
0.288
0.231
0.245
0.649
0.264
0.689
0.128
0.224
0.120
0.216
¼
Cost/ Week
12:58 PM
Dunnes Stores
Guineys
¼
Unit Price
28/9/05
Coats, jackets total
Guineys
Retailer
jacket, thick, casual, quilted, polyester
St Bernard
Brand
coat, winter, 3/4 length, button front, woolnylon
Coats, jackets
Item
Clothing: Woman in household with young children
R7454 Budget Standards
Page 166
St. Bernard
leggings, cotton/elastine
St.Bernard
nightshirt, winter, 3/4 length, flannelette
167
St. Bernard
hat, sun, baseball
Woman’s Clothes
shoes, fashion, thick heel, synthetic uppers
Footwear
St. Bernard
(no brand)
scarf, chenille
Accessories total
Inuslate
hat and gloves set, knitted, acrylic
Accessories
Underwear/Nightwear total
25.00
8.00
8.00
6.00
4.00
10.00
5.00
4.00
4.50
3.00
8.00
12.00
10.00
6.00
2.50
5.00
10.00
Vincentian Partnership for Social Justice
Dunnes Stores
Dunnes Stores
Guineys
Guineys
Dunnes Stores
Dunnes Stores
Boyers
St.Bernard
socks, boot, pack of 3
Dunnes Stores
Dunnes Stores
socks, summer, short length, pack of 4
St.Bernard
socks, slouch, pack of 5
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
socks, thermal
St.Bernard
St.Bernard
tights, winter, 70 denier, pack of 2
St.Bernard
St.Bernard
vest and pant set, cotton
St.Bernard
St.Bernard
vest, sleeveless, cotton
tights, 10 denier, pack of 2
St.Bernard
bra, lace trim, nylon,
dressing gown, wrap-over, polyester
St.Bernard
pants, cotton, pack of 5
Dunnes Stores
8.00
10.00
2
2
1
1
1
1
2
1
1
4
14
1
3
1
2
4
2
4
1
5
1
1
2
3
3
4
4
2
2
3
4
1
1
5
2
2
4
2
1
1
4
2
2
4
20.00
40.00
10.00
40.00
5.00
12.00
50.00
22.00
8.00
8.00
6.00
179.00
4.00
20.00
5.00
4.00
18.00
42.00
8.00
36.00
10.00
12.00
10.00
10.00
764.00
¼
Quantity Life/Years Total Price
40.00
2.50
20.00
2.50
3.00
10.00
16.67
6.17
2.67
2.00
1.50
117.27
2.00
10.00
1.67
1.00
18.00
42.00
1.60
18.00
5.00
3.00
5.00
10.00
290.83
¼
Cost/ Year
June 2004 Prices
0.321
0.119
0.051
0.038
0.029
2.255
0.038
0.192
0.032
0.019
0.346
0.808
0.031
0.346
0.096
0.058
0.096
0.192
5.593
0.769
0.048
0.385
0.048
0.058
0.192
¼
Cost/ Week
12:58 PM
Underwear/Nightwear
Dunnes Stores
Dunnes Stores
5.00
12.00
10.00
¼
Unit Price
28/9/05
Main clothing total
St. Bernard
St. Bernard
swim suit, all-in-one, nylon/elastane
Dunnes Stores
St. Bernard
t shirt, summer, long, polyester/viscose
t shirt, round neck, short sleeves, polycotton
Dunnes Stores
Dunnes Stores
St. Bernard
shirt, summer, short sleeve, cotton
Retailer
blouse, smart, short sleeves, polycotton, pack of 2St. Bernard
Brand
Item
R7454 Budget Standards
Page 167
Woman’s Clothes
Total woman’s clothing
6.00
15.00
Vincentian Partnership for Social Justice
Dunnes Stores
St. Bernard
slippers, moccasin, slip-on, leather uppers
1.24
15.00
1
1
1
1
1
1
1
4
8
1
1
2
4
4
6.00
15.00
15.00
1.24
12.00
20.00
70.00
1279.240
189.24
¼
Quantity Life/Years Total Price
64.78
1.50
1.88
15.00
1.24
6.00
5.00
17.50
514.882
¼
Cost/ Year
June 2004 Prices
9.902
1.246
0.029
0.036
0.288
0.024
0.115
0.096
0.337
¼
Cost/ Week
12:58 PM
Footwear total
O’Neills
Dunnes Stores
12.00
20.00
70.00
¼
Unit Price
28/9/05
boots, wellington
Tesco
St. Bernard
trainers, lace-up, synthetic uppers
Dunnes Stores
shoe laces, pack of 2
St. Bernard
shoes, rubber sole, leather upper
Dunnes Stores
O’Neills
Jenny
St. Bernard
boots, ankle length, leather uppers
Retailer
Brand
sandals, buckle, low heel, leather uppers
Item
R7454 Budget Standards
Page 168
168
St. Bernard
jacket, summer, zip front, nylon
jacket, summer, denim
169
St. Bernard
St. Bernard
St. Bernard
t shirt, short sleeves, cotton jersey
vest, round neck, cotton, pack of 2
sweater, summer, curl trim neck, cotton/acrylic
Man’s Clothing
St. Bernard
St. Bernard
sweater, v neck, knitted acrylic
St. Bernard
Wrangler
sweatshirt, long sleeves, cotton
shirt, casual, short sleeves, cotton
St. Bernard
shirt, plain, smart, polyester
shorts, elasticated waist, cotton
St. Bernard
shirt, casual, long sleeves, cotton twill
St. Bernard
St. Bernard
shirt, long sleeves, button front, cotton
St. Bernard
St. Bernard
tracksuit trousers, cotton/polyester
trousers, summer, Chino type, cotton
St. Bernard
sweater, winter, long sleeves, acrylic
St. Bernard
tracksuit top, cotton/polyester
St. Bernard
trousers, belt, woven polyester
jeans, denim
St. Bernard
trousers, smart, polyester/viscose
Main clothing
Dunnes Stores
45.00
16.00
8.00
8.00
10.00
10.00
15.00
15.00
30.00
45.00
20.00
10.00
10.00
8.00
25.00
10.00
25.00
25.00
25.00
15.00
Vincentian Partnership for Social Justice
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Guineys
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
15.00
40.00
¼
Unit Price
1
1
3
3
1
1
2
2
3
1
2
6
1
1
4
1
2
1
1
1
1
1
Quantity
5
2
3
2
5
4
2
5
4
2
3
2
2
2
4
4
4
4
4
4
4
4
Life/Years
40.00
25.00
15.00
45.00
15.00
16.00
8.00
24.00
30.00
10.00
15.00
30.00
60.00
135.00
20.00
20.00
60.00
8.00
25.00
40.00
25.00
50.00
140.00
¼
Total Price
¼
3.20
4.00
8.00
15.00
2.00
3.75
15.00
12.00
33.75
10.00
6.67
30.00
4.00
12.50
10.00
6.25
12.50
35.00
6.25
3.75
11.25
3.75
10.00
Cost/ Year
June 2004 Prices
0.062
0.077
0.154
0.288
0.038
0.072
0.288
0.231
0.649
0.192
0.128
0.577
0.077
0.240
0.192
0.120
0.240
0.673
0.120
0.072
0.216
0.072
0.192
¼
Cost/ Week
12:58 PM
Coats, jackets total
St. Bernard
St. Bernard
jacket, smart, buttoned front, polyester/viscose
Guineys
Dunnes Stores
St. Bernard
Retailer
jacket, waterproof, zip front, nylon
Brand
28/9/05
jacket, winter, casual, blouson, padded, nylon
Coats, jackets
Item
Clothing: Man in household with young children
R7454 Budget Standards
Page 169
St. Bernard
swimming trunks, elasticated, draw string, nylon/lycra
St. Bernard
St. Bernard
St. Bernard
bath robe, wrap over, cotton/nylon
socks, winter, calf length, cotton/nylon, 2 pairs
socks, summer, sports, towelling, pack of 4
socks, boot, pack of 2
170
Thinsulate
Thinsulate
St. Bernard
St. Bernard
St. Bernard
hat, knitted
gloves, acrylic
tie
belt, buckle, medium width, leather
hat, baseball
St. Bernard
St. Bernard
(no brand)
St. Bernard
St. Bernard
boot, leather upper
trainers, lace-up, synthetic uppers
boots, wellington, calf length, synthetic
shoes, lace-up, rough wear, synthetic uppers
slippers, moccasin, leather upper
Man’s Clothing
Total man’s clothing
Footwear total
St. Bernard
shoes, smart, lace-up, leather uppers
Footwear
Accessories total
Thinsulate
scarf, acrylic
Accessories
5.00
15.00
20.00
25.00
50.00
25.00
3.00
8.00
6.00
8.00
5.00
8.00
7.00
4.00
5.00
15.00
15.00
6.00
5.00
Vincentian Partnership for Social Justice
Dunnes Stores
Dunnes Stores
O’Neills
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Guineys
Guineys
Guineys
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
¼
Unit Price
1
2
1
1
1
1
1
1
5
1
1
1
1
2
4
1
2
2
1
Quantity
3
2
8
1
3
3
3
5
5
5
5
5
1
2
2
8
4
1
3
Life/Years
5.00
1030.00
155.00
5.00
30.00
20.00
25.00
50.00
25.00
62.00
3.00
8.00
30.00
8.00
5.00
8.00
92.00
7.00
8.00
20.00
15.00
30.00
12.00
581.00
¼
Total Price
1.67
349.63
69.17
1.67
15.00
2.50
25.00
16.67
8.33
12.80
1.00
1.60
6.00
1.60
1.00
1.60
42.38
7.00
4.00
10.00
1.88
7.50
12.00
190.28
¼
Cost/ Year
June 2004 Prices
6.724
1.330
0.032
0.288
0.048
0.481
0.321
0.160
0.246
0.019
0.031
0.115
0.031
0.019
0.031
0.815
0.135
0.077
0.192
0.036
0.144
0.231
3.659
0.032
¼
Cost/ Week
12:58 PM
Underwear/Nightwear total
St. Bernard
St. Bernard
pyjamas, elasticated waist, cotton, pack of 2
St. Bernard
boxer shorts, pack of 3
Dunnes Stores
Retailer
28/9/05
Underwear/Nightwear
Main clothing total
Brand
Item
R7454 Budget Standards
Page 170
171
St. Bernard
St. Bernard
cardigan, summer, knitted cotton
swimsuit, all-in-one, nylon/elastine
leggings and top set,
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
12.00
8.00
4.00
10.00
5.000
8.00
5.00
8.00
10.00
8.00
8.00
10.00
8.00
8.00
8.00
16.000
2
1
1
1
2
6
2
2
2
2
1
1
2
1
3
1
1
1
2
2
1
1
Vincentian Partnership for Social Justice
St. Bernard
top, polo neck, long sleeve, polycotton, pack of 2
Girl’s Clothing
St. Bernard
St. Bernard
sweatshirt, cropped, print front, cotton/polyester
St. Bernard
St. Bernard
skirt summer, elasticated waist, polycotton
t shirt, short sleeves, crew neck, cotton
cardigan, acrylic
St. Bernard
dress, summer, short sleeves, cotton jersey, pack
of 2
St. Bernard
St. Bernard
St. Bernard
jumper, winter, long sleeves, crew neck, acrylic
shorts, elasticated waist, cotton
Dunnes Stores
St. Bernard
skirt, winter, elasticated waist, polyester
St. Bernard
Dunnes Stores
St. Bernard
jog pants, knitted cotton/polyester
St. Bernard
Dunnes Stores
St. Bernard
trousers, smart, boot leg, mixed fibres
top, short sleeve, to match above
8.00
Dunnes Stores
St. Bernard
tracksuit top and bottoms, with logo, polycotton
trousers, summer, elasticated waist, cotton
10.00
Dunnes Stores
St. Bernard
pinafore and top, winter, polyester/elastine
Dunnes Stores
Dunnes Stores
St. Bernard
12.00
Dunnes Stores
30.00
8.00
St. Bernard
Dunnes Stores
12.00
1
1
2
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
16.00
4.00
10.00
5.00
16.00
30.00
16.00
20.00
16.00
16.00
8.00
10.00
20.00
8.00
24.00
8.00
16.00
12.00
24.00
60.00
20.00
8.00
12.00
16.00
4.00
5.00
5.00
16.00
30.00
8.00
20.00
16.00
16.00
8.00
10.00
20.00
8.00
24.00
8.00
16.00
12.00
12.00
60.00
20.00
8.00
12.00
June 2004 Prices
0.31
0.08
0.10
0.096
0.31
0.58
0.15
0.38
0.31
0.31
0.15
0.19
0.38
0.15
0.46
0.15
0.308
0.23
0.23
1.15
0.38
0.15
0.23
Unit
Quantity Life/Years Total Price Cost/ Year Cost/ Week
3ULFH¼
£
¼
¼
12:58 PM
dress,, long sleeves,
,
g velour,
, polyester
cotton
Main clothing
,
St. Bernard
denim jacket
Dunnes Stores
Retailer
28/9/05
Coats, jackets total
St. Bernard
Brand
coat, medium weight, zip front, cotton/polyester
Coats, jackets
Clothing: Girl age 4 years
Item
R7454 Budget Standards
Page 171
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
vests, sleeveless, cotton, pack of 2
nightshirt, long sleeves, polyester
dressing gown, brushed cotton
socks, knee length, cotton/nylon, pack of 2
tights, ribbed, pack of 2
socks, ankle, cotton/nylon/elastine, pack of 5
socks, slouch, pack of 3
172
St. Bernard
hat, sun, cotton
St. Bernard
St. Bernard
St. Bernard
St. Bernard
boots, wellington, blue/mauve, pvc
sandals, buckle, leather uppers
shoe, canvas, velcro strap
plimsoll, slip-on, canvas
Girl’s Clothing
Vincentian Partnership for Social Justice
1
1
1
1
4.99
5.00
10.00
14.00
10.00
36.00
29.98
13.00
3.00
10.00
67.25
2.25
6.00
5.50
529.22
1
1
1
1
2
1
1
2
1
3
1
1
15.00
5.00
20.00
7.50
6.00
Total clothing
4.99
5.00
10.00
14.00
1
3
2
1
1
1
2
2
1
2
1
1
1
109.97
Tylers
Dunnes Stores
Dunnes Stores
Dunnes Stores
10.00
12.00
14.99
3.00
10.00
2.25
3.00
2.75
5
1
4
2
2
Footwear total
slippers, moccasins
Dunnes Stores
St. Bernard
trainers, velcro strap, synthetic uppers
Dunnes Stores
Tylers
Dunnes Stores
Dunnes Stores
shoes, velcro strap, leather uppers
Footwear
Accessories total
St. Bernard
hat, scarf, glove set, winter, acrylic
Accessories
Dunnes Stores
Dunnes Stores
Dunnes Stores
3.00
5.00
5.00
3.75
3.00
339.00
513.75
104.97
4.99
5.00
10.00
14.00
5.00
36.00
29.98
11.50
1.50
10.00
63.25
0.75
6.00
5.50
15.00
2.50
20.00
7.50
6.00
314.00
June 2004 Prices
9.88
2.02
0.10
0.10
0.19
0.27
0.10
0.69
0.58
0.22
0.03
0.19
1.22
0.01
0.12
0.11
0.29
0.05
0.38
0.14
0.12
6.04
Unit
Quantity Life/Years Total Price Cost/ Year Cost/ Week
3ULFH¼
£
¼
¼
12:58 PM
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Retailer
28/9/05
Underwear/Nightwearn total
St. Bernard
Brand
pants, cotton, pack of 5
Underwear/Nightwear
Main clothing total
Item
R7454 Budget Standards
Page 172
St. Bernard
jacket, casual
Dunnes Stores
Dunnes Stores
jeans, denim
173
St. Bernard
t shirt, polyester, logo
Boy’s Clothes
Main clothing total
St. Bernard
St. Bernard
t shirt, sport, tape trim, knitted cotton
swimming trunks, nylon/elastine
Dunnes Stores
sweatshirt, long sleeves, crew neck, polycotton St. Bernard
St. Bernard
Dunnes Stores
jumper, winter, long sleeves, crew neck, acrylic St. Bernard
St. Bernard
Dunnes Stores
St. Bernard
sweater, smart, v neck, acrylic
shorts, casual, elasticated waist, cotton
Dunnes Stores
St. Bernard
shirt, casual, long sleeves, checked, cotton
t shirt, polo, polycotton
Dunnes Stores
St. Bernard
shirt, smart, stone twill, cotton
4.00
8.00
8.00
8.00
6.00
10.00
10.00
12.00
10.00
12.00
12.99
12.00
16.00
Vincentian Partnership for Social Justice
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Guineys
trousers, smart, pleated front, woven polyester/ Guineys
St. Bernard
tracksuit top and bottoms, with logo, polycotton St. Bernard
Main clothing
25.00
10.00
16.00
Unit Price
¼
1
2
2
4
1
1
3
1
2
1
1
4
1
1
1
1
Quantity
1
2
1
1
2
2
2
1
1
1
1
1
1
2
1
1
Life/Years
234.99
4.00
16.00
16.00
32.00
6.00
10.00
30.00
12.00
20.00
12.00
12.99
48.00
16.00
51.00
25.00
10.00
16.00
Total
Price
¼
203.99
4.00
8.00
16.00
32.00
3.00
5.00
15.00
12.00
20.00
12.00
12.99
48.00
16.00
38.50
12.50
10.00
16.00
Cost/ Year
¼
June 2004 Prices
3.923
0.077
0.154
0.308
0.615
0.058
0.096
0.288
0.231
0.385
0.231
0.250
0.923
0.308
0.740
0.240
0.192
0.308
Cost/ Week
¼
12:58 PM
Coats, jackets total
Dunnes Stores
Dunnes Stores
Dunnes Stores
St. Bernard
Retailer
jacket, summer, zip front, waterproof
Brand
28/9/05
jacket, water resistant, zip front, nylon, padded St. Bernard
Coats, jackets
Item
Clothing: Boy age 10 years
R7454 Budget Standards
Page 173
Dunnes Stores
Dunnes Stores
socks, winter, medium length, cotton/nylon, pacSt. Bernard
St. Bernard
St. Bernard
socks, summer, short length, cotton/nylon
socks, football, long, nylon, pack of two
174
St. Bernard
St. Bernard
scarf, knitted, acrylic
gloves, padded
Umbro
St. Bernard
boots, football
boots, wellington, heavy duty
Boy’s Clothes
Vincentian Partnership for Social Justice
1
2
1
1
1
1
1
2
2
1
6.99
10.00
32.00
48.00
1.24
20.00
11.00
1.50
4.00
2.50
3.00
495.22
1
1
1
3
1
1
1
1
1
1
80.00
3.50
Boy 10 clothing total
6.99
10.00
32.00
16.00
1.24
20.00
1.50
4.00
2.50
3.00
2
20.25
11.25
24.00
12.00
9.00
Total
Price
¼
118.23
Tylers
Dunnes Stores
Lifestyle
Tesco
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
1
1
1
1
1
1
Life/Years
Footwear total
slippers, moccasin
St. Bernard
trainers, lace-up, synthetic upper
shoe laces, pack of 2
shoes, heavy duty, lace-up, leather upper
Footwear
St. Bernard
St. Bernard
hat, winter, acrylic
Accessories total
St. Bernard
hat, baseball, cotton
Accessories
3.50
9
5
3
4
2
Quantity
441.72
113.23
6.99
5.00
32.00
48.00
1.24
20.00
7.75
1.50
2.00
1.25
3.00
78.25
1.75
20.25
11.25
24.00
12.00
9.00
Cost/ Year
¼
June 2004 Prices
8.495
2.178
0.134
0.096
0.615
0.923
0.024
0.385
0.149
0.029
0.038
0.024
0.058
1.505
0.034
0.389
0.216
0.462
0.231
0.173
Cost/ Week
¼
12:58 PM
Dunnes Stores
2.25
2.25
8.00
3.00
4.50
Unit Price
¼
28/9/05
Underwear total
Dunnes Stores
St. Bernard
pyjamas, patterned, cotton
Dunnes Stores
St. Bernard
underpants, boxer, cotton, pack of 2
Dunnes Stores
Retailer
St. Bernard
Brand
vests, sleeveless, cotton, pack of 2
Underwear/Nightwear
Item
R7454 Budget Standards
Page 174
175
5
Sewing
Vincentian Partnership for Social Justice
1
5
1.55
1.00
5.70
0.80
0.70
1.24
1.24
10.00
38.03
1.55
1
2
5
1
2
2
10
11.10
Total family sewing repair kit
Ellies
tape measure, 150cm x 60"
1.00
2
1
1
1
1
1
5
1.00
3.70
Total Price
¼
38.03
Ellies
seam ripper
2.85
0.80
0.70
1.24
1.24
10.00
5
10
5
Life/Years
Sewing repair kit total
Hickeys
wool repair kit, 6 needles
Ellies
training shoe laces, 100cm
Ellies
Ellies
shoe laces
Ellies
Ellies
dressmaking scissors, 8"
2.22
1
2
Quantity
9.52
9.52
0.31
0.20
2.85
0.16
0.70
0.62
0.62
1.00
2.22
0.10
0.74
Cost/ Year
¼
June 2004 Prices
0.183
0.183
0.006
0.004
0.055
0.003
0.013
0.012
0.012
0.019
0.043
0.002
0.014
Cost/ Week
¼
12:58 PM
darning wool
Ellies
polyester thread, 100m
1.00
1.85
Unit
Price
28/9/05
buttons, shirt/blouse, card of 7
Ellies
dressmaking pins, pack of 60
Retailer
Ellies
Brand
needles, assorted, pack of 12
Item
Clothing: Sewing materials - families with young children
R7454 Budget Standards
Page 175
3.15
1.25
Boots
microporous tape, 2.5cm x 5m
2.20
176
cough mixture, adult, 150ml
Personal Care
soap, toilet, 4 x 125gm
Personal hygiene
Health care total
0.69
7.99
4.99
4.50
9.45
3.10
1.90
1.00
3.20
Vincentian Partnership for Social Justice
Tesco
Tesco
Boots
indigestion tablets, 48
suntan lotion, factor 25, child, 150ml
Boots
Tesco
thermometer
Boots
Tesco
paracetamol syrup
Tesco
Ellies
suntan lotion, factor 8, adult, 200ml
4.99
Ellies
safety pins, assorted, pack of 50
paracetamol, 24
cough mixture, junior, 150ml
2.99
Boots
lotion, calamine, 200ml
2.75
Boots
Boots
dressing, melolin, 5cm x 5cm, 5
dressing, melolin, 10cm x 10cm, 5
0.50
Boots
Boots
bandage, triangular calico, 90cm x 127cm
1.55
0.50
gauze swabs, sterile, 7.5cm x 7.5 cm, 5
Boots
bandage, crepe with pin, 7.5cm x 4.5m
0.40
Boots
Boots
bandage, white open wove, 5cm x 5m
12
2
2
1
1
1
1
1
1
1
1
2
1
1
2
1
1
1
1
1
1
1
Quantity
1
1
1
1
1
1
10
1
1
10
2
5
1
1
1
7
5
5
5
1
5
5
8.28
95.15
15.98
9.98
4.50
4.99
2.99
9.45
3.10
1.90
1.00
3.20
5.50
1.25
3.15
1.00
2.20
1.55
0.50
0.40
2.52
1.99
18.00
Life/ Years Total
Price ¼
8.28
59.91
15.98
9.98
4.50
4.99
2.99
0.95
3.10
1.90
0.10
1.60
1.10
1.25
3.15
1.00
0.31
0.31
0.10
0.08
2.52
0.40
3.60
June 2004 Prices
0.16
1.15
0.31
0.19
0.09
0.10
0.06
0.02
0.06
0.04
0.00
0.03
0.02
0.02
0.06
0.02
0.01
0.01
0.00
0.00
0.05
0.01
0.07
&RVW<HDU¼ Cost/ Week
¼
12:58 PM
bandage, white open wove, 7.5cm x 5m
2.52
Boots
fabric plasters, lightweight, pack of 40
1.99
Tesco
18.00
Unit Price
¼
Easons
Retailer
first aid book
Brand
28/9/05
scissors, first aid
Health care
Item
Personal Care: Couple with young children
R7454 Budget Standards
Page 176
177
Mum
8.00
8.00
7.99
9.95
94.85
Vincentian Partnership for Social Justice
Dunnes Stores
handbag, leather look, black
Personal Care
Dunnes Stores
handbag, leather look, tan
Roches Stores
Phoenix
Penneys
Roches Stores
Phoenix
toilet bag, nylon
holdall
suitcase set, 3 pieces
Personal accessories
Personal hygiene total
22.99
16.95
Vinnies
Argos
haircut, blow dry, woman’s
hair trimmers, mains, set including scissors
Remington
1.09
Tesco
1.59
1.27
talcum powder, 450g
Tesco
deodorant, roll-on, 50ml
2.49
2.49
5.99
1.09
0.99
0.99
0.59
Tesco
Tesco
emery boards, large, 6
0.99
0.99
deodorant, stick, 75g
Tesco
Tesco
razor & blades, disposable, 10
Tesco
sanitary towels, regular, 20
nail clipper, medium
Tesco
Tesco
conditioner, 300ml
Tesco
comb, pocket, plastic
shampoo, 300ml
Tesco
Tesco
comb, large plastic, man’s
2.49
3.00
1
1
1
1
1
1
3
2
2
4
1
1
3
12
5
16
2
1
1
1
1
2
2
2
4
6
6
5
7
10
8
1
1
1
1
1
5
1
1
1
1
2
2
2
2
3
1
1
1
1
1
8.00
8.00
7.99
9.95
94.85
176.11
22.99
50.85
2.18
2.54
6.36
2.49
2.49
17.97
13.08
4.95
15.84
1.18
0.99
0.99
2.49
3.00
1.38
1.98
2.00
2.60
9.48
Life/ Years Total
Price ¼
1.33
1.33
1.60
1.42
9.49
149.18
2.87
50.85
2.18
2.54
6.36
2.49
0.50
17.97
13.08
4.95
15.84
0.59
0.50
0.50
1.25
1.00
1.38
1.98
2.00
2.60
9.48
June 2004 Prices
0.03
0.03
0.03
0.03
0.18
2.87
0.06
0.98
0.04
0.05
0.12
0.05
0.01
0.35
0.25
0.10
0.30
0.01
0.01
0.01
0.02
0.02
0.03
0.04
0.04
0.05
0.18
&RVW<HDU¼ Cost/ Week
¼
12:58 PM
comb, large plastic, woman’s
Tesco
hairbrush, man’s
0.69
Tesco
Tesco
tissues, facial, 250
Tesco
dental floss
1.00
12
Quantity
28/9/05
hairbrush, woman’s
0.99
Tesco
0.65
Tesco
toothbrush, regular, adult pack of 2
0.79
Unit Price
¼
toothbrush, child, pack of 4
Retailer
Tesco
Brand
toothpaste, 125ml
Item
R7454 Budget Standards
Page 177
Argos
Argos
Sekonda
Sekonda
watch, woman’s, gold plated case
Argos
Argos
Elizabeth Duke
Elizabeth Duke
earrings, studs, set of 3
178
Giovanni
Giovanni
sunglasses, woman
sunglasses, man
Tesco
hand/body lotion, 400ml
Personal Care
Boots
Boots
Tesco
Boots
Roches Stores
Roches Stores
Argos
3.90
7.29
1.71
6.25
20.00
20.00
24.99
10.95
Vincentian Partnership for Social Justice
Forever lip colour
Boots
lipstick
aftershave, 125ml
cosmetic bag with samples
Boots
moisturiser, vitamin E, 100ml
Cosmetics
Personal accessories total
Staiger
clock, quartz, wood look case
11.95
Roches Stores
Lyod, Pascal & Co. Roches Stores
Westclox
mirror, wall, oval
clock, alarm, hand wound
12.95
Lyod, Pascal & Co. Roches Stores
mirror, shaving
7.00
28.95
Penneys
Roches Stores
Remington
umbrella, woman’s
4.00
Penneys
shaver, electric, mains, man’s
umbrella, man’s
2.50
Claire’s
Penneys
Atmosphere
hair slide, large
hair slide, child, pack of 6
1.50
37.99
Argos
Elizabeth Duke
ring, 9ct gold
18.00
H. Samuel
necklace, earrings set, gold plated
7.99
12.99
9.99
24.99
1
1
1
2
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
2
2
1
2
7
7
15
10
15
10
5
10
10
1
7
20
7
7
7
2
10
10
3
5
5
3.90
7.29
0.00
3.42
18.75
448.46
20.00
20.00
24.99
10.95
11.95
12.95
28.95
7.00
4.00
1.50
2.50
37.99
18.00
7.99
12.99
19.98
24.99
32.99
9.95
5.00
5.00
Life/ Years Total
Price ¼
3.90
3.65
0.00
3.42
9.38
63.06
2.86
2.86
1.67
1.10
0.80
1.30
5.79
0.70
0.40
1.50
0.36
1.90
2.57
1.14
1.86
9.99
2.50
3.30
3.32
1.00
1.00
June 2004 Prices
0.08
0.07
0.00
0.07
0.18
1.21
0.05
0.05
0.03
0.02
0.02
0.02
0.11
0.01
0.01
0.03
0.01
0.04
0.05
0.02
0.04
0.19
0.05
0.06
0.06
0.02
0.02
&RVW<HDU¼ Cost/ Week
¼
12:58 PM
earrings, hoops, 9ct gold
H. Samuel
watch battery
32.99
1
1
1
Quantity
28/9/05
watch, man’s
Roches Stores
9.95
5.00
Dunnes Stores
wallet, leather
Unit Price
¼
backpack, child’s
Retailer
5.00
Brand
Dunnes Stores
Ladies leather wallet
Item
R7454 Budget Standards
Page 178
25.00
Specsavers
local dentist
local dentist
sight test
dental care, exam, scale and polish
dental care, filling
179
Personal Care
Healthcare total
99.00
Specsavers
spectacles, prescription, adult
15.00
2
4
2
2
10
2
4
Quantity
Vincentian Partnership for Social Justice
85.00
75.00
40.00
local chemist
local GP
Prescription items, child
16.00
Unit Price
¼
2
2
2
2
1
1
1
1212.00
170.00
300.00
50.00
198.00
400.00
30.00
64.00
753.08
33.36
Life/ Years Total
Price ¼
853.00
85.00
150.00
25.00
99.00
400.00
30.00
64.00
292.48
20.34
June 2004 Prices
16.40
1.63
2.88
0.48
1.90
7.69
0.58
1.23
5.62
0.39
&RVW<HDU¼ Cost/ Week
¼
12:58 PM
GP visit
local chemist
Retailer
prescription items, adult
Brand
28/9/05
Healthcare
Total Personal care
Cosmetics total
Item
R7454 Budget Standards
Page 179
Beech Effect
Beech Effect
Bargain Town
chest of drawers, 4-drawer
kitchen/dining table, plus 4 chairs
Bargain Town
bookshelf, slatted pine, 5 shelf
180
Antique Pine
bathroom cabinet, pine effect
Dreams
carpet lounge, underlay and fit, (9 Euro sq yard)
Household goods
Des Kelly
Barnsby
carpet hall/stairs, underlay and fit, (12 Euro sq yard)
241.00
350.00
200.00
28.99
109.99
69.00
79.99
199.00
199.00
32.99
49.99
139.99
149.99
149.99
279.99
79.00
59.00
729.95
0.00
169.00
Vincentian Partnership for Social Justice
Des Kelly
Des Kelly
Argos
Argos
Bargain Town
Bargain Town
Bargain Town
vinyl, kitchen, including fitting (9 euro sq yard)
Floor coverings
Bedroom/bathroom furniture total
Beech effect range
Modena
Beech effect range
chest of drawers, 3+2 drawers
wardrobe, combination, child
Beech effect range
chest of drawers, 5-drawer
chest, bedside, 3 drawer
Beech effect range
wardrobe, tall, double
Bargain Town
Argos
Argos
Argos
President
Airsprung beds
mattress, single (replacement)
head board, single
Perfecta Beds
divan, single, 2-drawer, plus mattress
Argos
Argos
Argos
Perfecta Beds
mattress, double (replacement)
head board, double
Perfecta Beds
divan, double, 2-drawer, plus mattress
Bedroom/bathroom furniture
Bargain Town
Hardwood Bargain Town Bargain Town
coffee tables, nest of 3
Lounge/dining furniture total
Ascot
54.99
62.99
129.99
¼
Unit Price Quantity
1
1
1
1
2
2
2
2
2
1
1
2
2
1
1
1
1
1
4
1
1
1
1
Life/ Years
10
10
10
20
15
20
20
20
20
16
18
8
16
9
18
20
20
17
20
20
20
20
20
241.00
350.00
200.00
2435.87
28.99
219.98
138.00
159.98
398.00
398.00
32.99
49.99
279.98
299.98
149.99
279.99
1284.92
79.00
59.00
729.95
0.00
169.00
129.99
54.99
62.99
Total Price ¼
24.10
35.00
20.00
161.62
1.45
14.67
6.90
8.00
19.90
19.90
2.06
2.78
35.00
18.75
16.67
15.56
70.69
3.95
2.95
42.94
0.00
8.45
6.50
2.75
3.15
&RVW<HDU¼
June 2004 Prices
0.463
0.673
0.385
3.108
0.028
0.282
0.133
0.154
0.383
0.383
0.040
0.053
0.673
0.361
0.320
0.299
1.359
0.076
0.057
0.826
0.000
0.163
0.125
0.053
0.061
&RVW:HHN¼
12:58 PM
suite, 3 piece, velour
Argos
Bargain Town
Argos
Argos
Argos
Retailer
28/9/05
kitchen chair
Bush
cupboard unit
Brand
tv/video stand/unit
Lounge/dining furniture
Item
Household goods: Couple with children
R7454 Budget Standards
Page 180
Des Kelly
carpet bedroom 3, underlay and fit, foam back (9 Euro sq y Dreams
Zodac
Zodac
curtains, bedroom, cotton, 46 x 54, adult
curtains, bedroom, cotton, 46 x 54, child
181
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
quilt cover, single, polycotton, 1 pillowcase
sheet, fitted, double, 2 pillowcases, polycotton
sheet, fitted, single, 1 pillowcase, polycotton
quilt, double, twin, polyester fill, 4.5 & 10.5 tog
quilt, single, twin, polyester fill, 4.5 &10.5 tog
pillows, pack of 2, polyester fill, adult
pillows, pack of 2, polyester fill, child
flannel, face, cotton, pack of 3
towel, hand, cotton, kitchen, 2
towel, hand, cotton
towel, medium bath, cotton, adult
towel, medium, child
sheet, bath, cotton
Household goods
towel, tea, cotton, 3
St. Bernard
quilt cover, double, 2 pillowcases, polycotton
Textiles and soft furnishings
Curtains total
curtain track with fittings, 36 x 49
Duffy’s
2.99
14.00
8.00
8.00
4.00
8.00
3.00
14.00
14.00
29.00
40.00
20.00
26.00
15.00
20.00
14.12
15.00
15.00
32.99
62.99
32.99
2.10
79.96
Vincentian Partnership for Social Justice
Guineys
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Duffy’s
Duffy’s
Duffy’s
Duffy’s
Brazil
Duffy’s
blind, kitchen, pva coated, polycotton 38 x 48
blind, bathroom, pva coated, polycotton, 120x158cm
Hickeys
curtain hooks, pack of 25
124.00
137.00
1
3
2
7
5
5
2
1
2
2
2
1
4
2
4
2
7
3
2
1
2
2
6
2
1
1
1
Life/ Years
10
6
12
8
12
12
6
1
8
10
10
13
9
12
9
12
10
10
10
10
10
10
20
10
10
10
10
8.97
28.00
56.00
40.00
20.00
16.00
3.00
28.00
28.00
58.00
40.00
80.00
52.00
60.00
40.00
411.39
98.84
45.00
30.00
32.99
125.98
65.98
12.60
159.92
1309.000
124.00
137.00
187.00
70.00
Total Price ¼
1.50
2.33
7.00
3.33
1.67
2.67
3.00
3.50
2.80
5.80
3.08
8.89
4.33
6.67
3.33
40.51
9.88
4.50
3.00
3.30
12.60
6.60
0.63
15.99
130.900
12.40
13.70
18.70
7.00
&RVW<HDU¼
June 2004 Prices
0.029
0.045
0.135
0.064
0.032
0.051
0.058
0.067
0.054
0.112
0.059
0.171
0.083
0.128
0.064
1.087
0.190
0.087
0.058
0.063
0.242
0.127
0.012
0.308
2.517
0.238
0.263
0.360
0.135
&RVW:HHN¼
12:58 PM
curtains, lounge, thermal back, viscose/polyester, 90 x 72 Concept
Duffy’s
Curtain, Patio Door, 68 x 84
70.00
187.00
¼
Unit Price Quantity
28/9/05
Curtains
Brazil
Des Kelly
carpet bedroom 2, underlay and fit, foam back (9 Euro sq y Dreams
Floor coverings total
Des Kelly
Des Kelly
Retailer
carpet bedroom 1, underlay and fit, foam back (9 Euro sq y Dreams
Brand
Lino bathroom, (9 Euro sq yard)
Item
R7454 Budget Standards
Page 181
Massive
Massive
Massive
lampshade, bedroom
lampshade, bedroom
light bowl, bathroom, 24cm round
182
Dunnes Stores
plug, 3 pin; fuses 13 amp,
Household goods
Gas and electrical appliances total
0.00
0.99
1.40
1.40
12.99
24.99
24.99
99.99
29.99
104.99
16.99
29.99
459.36
24.99
0.00
519.99
349.00
13.95
6.95
6.95
7.95
12.95
12.00
Vincentian Partnership for Social Justice
Dunnes Stores
light bulbs, pack of 2, 60w
repair gas cooker, service only
Dunnes Stores
light bulbs, pack of 2, 100w
Argos
Master plug
ESB Shop Elec
cable, extension reel, 13A, 10m
Morphy Richards
vacuum cleaner, cylinder, no dust bags
Argos
Argos
Power Devil
drill, power, hammer
Woodies DIY
ESB Shop Elec
Argos
Flymo
lawn mower, hover
Carolina Table lamp
Philips
iron, steam/spray/dry
ESB Shop Elec
lamp, table, sitting room
Babyliss
hair dryer
ESB Shop Elec
ESB Shop Elec
ESB Shop Elec
ESB Shop Elec
Roches Stores
Roches Stores
Roches Stores
Roches Stores
Roches Stores
lamp, table, bedroom, 2
Philips
Candy
kettle, automatic jug
Cannon
washing machine, 800/400 spin (credit over 104 wks)
gas cooker, fitting
gas cooker (interest free credit over 52 wks)
fridge/freezer
Gas and electrical appliances
Bosch
Oval
lampshade, kitchen, plain round, medium
7.98
8.00
1
2
22
8
14
1
1
2
1
1
1
1
1
1
1
1
1
1
1
2
1
1
4
2
1
Life/ Years
5
12
12
2
2
20
13
10
7
20
10
10
10
7
8
12
7
7
10
10
20
12
20
13
9
1775.83
0.00
21.78
11.20
19.60
12.99
24.99
49.98
99.99
29.99
104.99
16.99
29.99
459.36
24.99
0.00
519.99
349.00
94.55
13.95
13.90
6.95
7.95
51.80
597.95
24.00
8.00
7.98
Total Price ¼
248.65
0.00
1.82
5.60
9.80
0.65
1.92
5.00
14.28
1.50
10.50
1.70
3.00
65.62
3.12
0.00
74.28
49.86
6.39
1.40
1.39
0.35
0.66
2.59
64.23
1.85
0.89
1.60
&RVW<HDU¼
June 2004 Prices
4.782
0.000
0.035
0.108
0.188
0.012
0.037
0.096
0.275
0.029
0.202
0.033
0.058
1.262
0.060
0.000
1.429
0.959
0.123
0.027
0.027
0.007
0.013
0.050
1.235
0.036
0.017
0.031
&RVW:HHN¼
12:58 PM
Lampshades total
Oval
lampshade, living room/hall, plain round, large
¼
Unit Price Quantity
28/9/05
Lampshades
Textiles and soft furnishings total
St. Bernard
cushion and cover, mixed fibres
Dunnes Stores
Guineys
Dunnes Stores
St. Bernard
Retailer
bath mat set, cotton, slip resistant
Brand
apron and oven mits
Item
R7454 Budget Standards
Page 182
183
Dunnes Stores
Walkaround
Poundworld
Dunnes Stores
Tesco
Argos
Poundworld
Argos
spoon set, wooden, 3 piece
nut crackers, metal
balloon whisk, metal
cheese grater, stainless steel
chopping board, plastic, medium
bread bin, metal
spice rack and spices, 12
vegetable rack, plastic, wheels
Household goods
3.00
7.99
0.99
11.99
4.99
12.99
1.49
2.99
2.99
1.50
1.49
2.00
3.99
1.49
1.25
9.99
7.99
39.99
5.99
4.99
4.49
5.00
1.99
5.99
11.99
0.99
Vincentian Partnership for Social Justice
Poundworld
Tesco
scissors, kitchen, stainless steel,
mop bucket, plastic
Dunnes Stores
corkscrew, lever arm
Tesco
Argos
potato peeler
Tesco
Argos
tin opener, butterfly
vacuum flask, medium
Argos
utensil set and stand, 6 piece
lunch box
Argos
knife set and rack, 6 piece
Argos
scales, kitchen
Argos
Tesco
colander, metal
saucepan set, non-stick, 5 piece
Tesco
baking sheet, non-stick
Argos
cutlery set, 24 piece, everyday
Dunnes Stores
Argos
glasses set, 18 piece
Poundworld
Tesco
egg cups, stainless steel, 2
3.99
21.99
16.49
10.00
0.99
25.00
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
1
2
1
1
1
1
4
1
Life/ Years
12
10
5
10
19
5
4
7
7
12
4
12
12
3
1
14
10
10
10
6
13
8
8
17
8
10
10
15
15
10
1
7
3.00
7.99
0.99
11.99
4.99
12.99
1.49
2.99
2.99
1.50
1.49
2.00
3.99
1.49
1.25
9.99
7.99
39.99
5.99
4.99
4.49
10.00
3.98
11.98
11.99
1.98
3.99
21.99
16.49
10.00
3.96
25.00
Total Price ¼
0.25
0.80
0.20
1.20
0.26
2.60
0.37
0.43
0.43
0.13
0.37
0.17
0.33
0.50
1.25
0.71
0.80
4.00
0.60
0.83
0.35
1.25
0.50
0.70
1.50
0.20
0.40
1.47
1.10
1.00
3.96
3.57
&RVW<HDU¼
June 2004 Prices
0.005
0.015
0.004
0.023
0.005
0.050
0.007
0.008
0.008
0.002
0.007
0.003
0.006
0.010
0.024
0.014
0.015
0.077
0.012
0.016
0.007
0.024
0.010
0.014
0.029
0.004
0.008
0.028
0.021
0.019
0.076
0.069
&RVW:HHN¼
12:58 PM
mixing bowl, glass, 1 litre
Tesco
cruet set, acrylic
¼
Unit Price Quantity
28/9/05
jug, measuring, glass, 550ml
Argos
oven proof dish set, 4 piece
Dunnes Stores
teapot, 6 cup
Argos
Tesco
casserole set, 3 piece
Argos
Retailer
coffee mug
St. Bernard
Brand
crockery set, 16 piece, everyday
Kitchen and hardware
Item
R7454 Budget Standards
Page 183
184
Poundworld
Poundworld
Dunnes Stores
Poundworld
toilet brush set, plastic
water bottle, rubber
table mat, heat resistant, set of 6
hand torch, rubber
2.00
6.00
5.99
1.00
3.00
3.99
6.99
2.00
3.50
12.99
3.99
15.99
0.98
1.69
2.00
0.98
3.99
2.00
2.00
2.00
3.00
3.00
Vincentian Partnership for Social Justice
Poundworld
bath mat, rubber
Household goods
Poundworld
Argos
clothes airer, indoor
peg bag and pegs
Poundworld
ironing board cover
Poundworld
Poundworld
ironing board, 120X35cm steel mesh top
laundry bin/basket
Tesco
foil, 10m, 30cm wide
Poundworld
Tesco
cling film, 60m, 30cm wide
Poundworld
Poundworld
napkins, paper, pack of 50
clothes pegs, wooden, spring clip, 48
Tesco
food bags, pack of 100
washing line, plastic coated
Tesco
Poundworld
battery, LR14, pack of 2
candles, household, box of 12
Poundworld
battery, LR6, pack of 4
Poundworld
Tesco
broom handle
2.00
1.00
13.99
3.50
2.00
1.99
1.19
0.99
2.99
1.99
2.99
1
1
2
1
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
3
1
1
1
4
1
1
2
2
1
1
2
1
1
Life/ Years
4
10
4
3
3
2
5
5
10
20
2
10
1
1
2
1
10
1
1
1
12
7
12
10
12
5
1
7
3
12
12
1
12
2.00
6.00
11.98
1.00
3.00
3.99
6.99
4.00
3.50
12.99
3.99
15.99
0.98
1.69
2.00
0.98
3.99
2.00
2.00
6.00
3.00
3.00
2.00
4.00
13.99
3.50
4.00
3.98
1.19
0.99
5.98
1.99
2.99
Total Price ¼
0.50
0.60
3.00
0.33
1.00
2.00
1.40
0.80
0.35
0.65
2.00
1.60
0.98
1.69
1.00
0.98
0.40
2.00
2.00
6.00
0.25
0.43
0.17
0.40
1.17
0.70
4.00
0.57
0.40
0.08
0.50
1.99
0.25
&RVW<HDU¼
June 2004 Prices
0.010
0.012
0.058
0.006
0.019
0.038
0.027
0.015
0.007
0.012
0.038
0.031
0.019
0.033
0.019
0.019
0.008
0.038
0.038
0.115
0.005
0.008
0.003
0.008
0.022
0.013
0.077
0.011
0.008
0.002
0.010
0.038
0.005
&RVW:HHN¼
12:58 PM
battery, LR20, pack of 2
Poundworld
broom head, nylon
Dunnes Stores
bowl, washing up, plastic
Poundworld
Poundworld
brush, washing up, plastic, pack of 2
dustbin, plastic
Poundworld
brush, shoe, pack of 2
Poundworld
Tesco
brush, scrubbing
basket, waste paper
Poundworld
dust pan and brush, plastic
All Rooms
Poundworld
bucket, plastic, 10 litre
¼
Unit Price Quantity
28/9/05
bin, swing lid, 50 litre, plastic
Poundworld
St. Bernard
Poundworld
Retailer
mop head, cloth
Brand
mop, cloth head
Item
R7454 Budget Standards
Page 184
Pound King
Poundworld
Poundworld
Poundworld
Easons
Letterbox Range
Letterbox Range
cards, christmas, box of 50
gift wrap, 5 sheets,
paper, christmas wrapping, roll, 6m
envelopes, pack of 50
writing pad, 100 sheets
Elite
Tipp-Ex Rapid
document wallet, A4,
correcting fluid, 20ml bottle
185
Tesco
Tesco
fire lighters, 28
soap, household, 2 x 155g
1.13
0.99
2.00
1.98
1.99
5.50
1.00
1.60
2.15
1.00
1.25
0.50
1.99
2.49
2.99
1.50
0.32
0.35
0.80
1.50
Vincentian Partnership for Social Justice
Poundworld
household matches, 6 box pack
Household goods
Tesco
toilet paper, 12 rolls
Toilet paper and cleaning materials
Stationery and paper goods total
Easons
Club
pen, laundry marker
Easons
Poundworld
pen, ball point, 4
Easons
Easons
Bic
sellotape, 12mm x 66m
Easons
Stabilo Boss
Sellotape
blu-tack, small
Easons
pen, highlighter, pack of 4
Bostik
glue stick, small
Easons
felt tip pens, pack of 20
Pritt
drawing pins, box of 50
Easons
Club
Handi-pack
string, ball, 40m
Easons
Easons
Easons
Easons
calculator, pocket
Club
Easons
exercise book, 88 sheets
scissors, general purpose, 8"
Easons
Easons
Easons
Easons
note book, spiral bound
2.15
2.15
2.00
2.00
2.50
0.80
2.00
1
1
1
17
1
1
1
2
3
1
1
3
1
1
1
1
5
1
1
2
1
2
1
1
2
2
4
Life/ Years
1
2
1
1
1
2
1
1
1
3
1
4
5
8
10
1
6
1
1
1
1
5
1
1
2
1
1
1.13
0.99
2.00
33.66
61.66
1.99
5.50
1.00
3.20
6.45
1.00
1.25
1.50
1.99
2.49
2.99
1.50
1.60
0.35
0.80
3.00
2.15
4.30
2.00
2.00
5.00
1.60
8.00
401.62
Total Price ¼
1.13
0.50
2.00
33.66
43.38
1.99
2.75
1.00
3.20
6.45
0.33
1.25
0.38
0.40
0.31
0.30
1.50
0.27
0.35
0.80
3.00
2.15
0.86
2.00
2.00
2.50
1.60
8.00
72.37
&RVW<HDU¼
June 2004 Prices
0.022
0.010
0.038
0.647
0.834
0.038
0.053
0.019
0.062
0.124
0.006
0.024
0.007
0.008
0.006
0.006
0.029
0.005
0.007
0.015
0.058
0.041
0.017
0.038
0.038
0.048
0.031
0.154
1.392
&RVW:HHN¼
12:58 PM
paper,A4, lined, 80 sheets
¼
Unit Price Quantity
28/9/05
Easons
Pound world
Retailer
cards, other occasion
Brand
cards, birthday/special, pack of 3
Stationery and paper goods
Kitchen and hardware total
Item
R7454 Budget Standards
Page 185
Tesco
Tesco
Tesco
carpet shampoo, 550ml
soap pads, steel wool, 15
dish cloths, cotton, pack of 5
186
Household goods
5.99
10.00
34.99
8.99
4.99
3.99
1.99
1.19
0.59
0.69
1.29
1.49
0.99
0.69
1.77
1.77
0.95
0.69
0.79
0.79
0.67
1.19
0.65
Vincentian Partnership for Social Justice
B&Q
Poundworld
watering can and tools, plastic
Argos
Woodies DIY
shears, hedge
garden tool set, 5 piece
Gardening tools
Home Security total
Argos
back door bolt, 4"
smoke detector with battery
Woodies DIY
Phoenix
Tower Bolt
front door bolt, 6"
Woodies DIY
Lenehans
window locks,
Home Security
Toilet paper and cleaning materials total
Tesco
Dunnes Stores
shoe cream, 75ml
refuse sack, plastic, pack of 20
Tesco
shoe polish, 50ml
Tesco
Tesco
scouring cleanser, liquid, 750ml
Tesco
Tesco
disinfectant, thick, 1 litre
duster, yellow
Tesco
furniture polish, aerosol, 300ml
sponge scourers, pack of 3
Tesco
air freshener, 300ml
Tesco
Tesco
lavatory (toilet) cleaner, 750ml
household gloves, rubber, pack of 2
Tesco
bleach, thick, 750ml
1.22
3.75
0.89
2.79
1
1
1
1
1
1
10
1
2
2
2
1
2
1
4
1
2
4
3
2
6
8
2
7
12
9
1
Life/ Years
10
5
10
10
10
10
10
1
1
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
1
5.99
10.00
34.99
37.87
8.99
4.99
3.99
19.90
144.91
1.19
1.18
1.38
2.58
1.49
1.98
0.69
7.08
1.77
1.90
2.76
2.37
1.58
4.02
9.52
1.30
8.54
45.00
8.01
2.79
Total Price ¼
0.60
2.00
3.50
3.79
0.90
0.50
0.40
1.99
140.88
1.19
1.18
1.38
2.58
1.49
1.98
0.69
3.54
1.77
1.90
2.76
2.37
1.58
4.02
9.52
1.30
8.54
45.00
8.01
2.79
&RVW<HDU¼
June 2004 Prices
0.012
0.038
0.067
0.073
0.017
0.010
0.008
0.038
2.709
0.023
0.023
0.027
0.050
0.029
0.038
0.013
0.068
0.034
0.037
0.053
0.046
0.030
0.077
0.183
0.025
0.164
0.865
0.154
0.054
&RVW:HHN¼
12:58 PM
Tesco
Tesco
fabric conditioner, 1 litre
¼
Unit Price Quantity
28/9/05
floor cloth, pack of 2
Tesco
washing powder, automatic, E15
Tesco
Tesco
Vanish
stain remover, liquid, 1 litre
Retailer
washing-up liquid, 500ml
Brand
Item
R7454 Budget Standards
Page 186
Woodies DIY
Woodies DIY
187
Harris
Youngman
Rubbermaid
paste brush, wooden handle, natural bristle
ladder, 3 way, aluminium
tool box, plastic
Crown
Crown
paint, gloss,1 litre
paint, emulsion, 1 litre
Household goods
Paint, wallpaper, timber total
wallpaper, roll, plain embossed
Promotional
paint roller set, 9"
Paint, wallpaper, timber
DIY tools total
Harris
paint brush, 7.7cm, plastic, man made bristle
4.99
7.95
5.95
5.19
15.99
59.99
7.79
8.79
6.49
2.99
3.99
6.99
16.99
38.95
6.49
13.99
13.99
15.69
11.49
4.00
Vincentian Partnership for Social Justice
Gerry Keanes
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
paint brush, pack of 3
Dosco
Lenehans
blades, safety knife, 5
Woodies DIY
knife, safety, retractable blade
Stanley
Lenehans
hacksaw, 300mm blade
Woodies DIY
Stanley
tape measure, auto-lock
Sandvik
Orbis
pliers, plastic handle
Woodies DIY
saw, tenon, plastic handle
Draper
hammer, claw, wooden handle, metal head
Woodies DIY
Woodies DIY
¼
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
35
35
3.5
Unit Price Quantity
Life/ Years
10
5
5
2
20
20
5
5
5
20
20
20
20
20
20
20
20
6
20
10
478.92
174.65
278.25
20.83
5.19
230.61
15.99
59.99
7.79
8.79
6.49
2.99
3.99
6.99
16.99
38.95
6.49
13.99
13.99
15.69
11.49
54.98
4.00
Total Price ¼
79.88
17.47
55.65
4.17
2.60
16.82
0.80
3.00
1.56
1.76
1.30
0.15
0.20
0.35
0.85
1.95
0.32
0.70
0.70
2.62
0.57
6.50
0.40
&RVW<HDU¼
June 2004 Prices
1.536
0.336
1.070
0.080
0.050
0.323
0.015
0.058
0.030
0.034
0.025
0.003
0.004
0.007
0.016
0.037
0.006
0.013
0.013
0.050
0.011
0.125
0.008
&RVW:HHN¼
12:58 PM
McQuillans
Draper
Poundworld
Retailer
28/9/05
rule, metal, 1m
Stanley
spanner set, chrome, 6 piece
Brand
screw driver set, pack of 6
DIY tools
Gardening tools totals
garden and indoor brushes, 4
Item
R7454 Budget Standards
Page 187
Fabory
Woodies DIY
nuts and bolts, pack of 25
nails, all sizes, 250g
Woodies DIY
3M
Solvite
sandpaper, 5 sheets
wallpaper adhesive, 284g
Household goods
Total Household goods
2.59
Vincentian Partnership for Social Justice
5.99
3.49
5.48
3.99
0.20
2.39
1.29
1
2
2
1
4
1
2
3
Life/ Years
10
5
5
1
7
10
7
14
9371.915
51.84
11.98
6.98
5.48
15.96
0.20
4.78
3.87
2.59
Total Price ¼
1107.483
20.89
1.20
1.40
1.10
15.96
0.03
0.48
0.55
0.19
&RVW<HDU¼
June 2004 Prices
21.61
0.402
0.023
0.027
0.021
0.307
0.001
0.009
0.011
0.004
&RVW:HHN¼
12:58 PM
Small materials total
Lenehans
filler, interior, 1.5g
Woodies DIY
Lenehans
¼
Unit Price Quantity
28/9/05
brush cleaner, for paint, 500ml
Woodies DIY
Woodies DIY
Lenehans
Woodies DIY
Woodworkers
Retailer
wall plugs, pack of 40
Brand
screws, pack of 200
Small materials
Item
R7454 Budget Standards
Page 188
188
189
0.00
Household services
Household services total
Shoe repairs and dry-cleaning total
baby sitting, per evening
Benson’s
dry clean man’s jacket
2
1
1
1
1
1
1
4
4
1
12
1
1
3
3
3
2
3
1
1
1
10
1
1
1
1
1
1
Life/ Years
Vincentian Partnership for Social Justice
20.00
5.70
8.50
Benson’s
dry clean woman’s coat
34.00
0.00
Crilly’s
shoe repairs, sole, men’s
shoe repairs, heel and sole, men’s
shoe repairs, sole, women’s
shoe repairs, heel and sole, women’s
Shoe repairs and dry-cleaning
19.00
8.26
national calls (2x5min calls per week) per Eircom
Crilly’s
17.33
local calls (3x5min calls per day) per quarEircom
Telephone total
129.99
29.99
Eircom
telephone connection charges
telephone line rental per month including Eircom
Telephone
0.60
An Post
overseas post, christmas cards, priority
1
1
57
51
Quantity
1380.44
107.20
40.00
5.70
8.50
0.00
34.00
0.00
19.00
592.21
33.02
69.32
129.99
359.88
681.03
0.60
2.40
0.96
27.36
24.48
Total Price
¼
611.75
80.73
40.00
1.90
2.83
0.00
17.00
0.00
19.00
475.22
33.02
69.32
13.00
359.88
55.80
0.60
2.40
0.96
27.36
24.48
June 2004 prices
11.764
1.553
0.769
0.037
0.054
0.000
0.327
0.000
0.365
9.139
0.635
1.333
0.250
6.921
1.073
0.012
0.046
0.018
0.526
0.471
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
Postage total
2.40
An Post
parcel post, 500g
0.48
0.96
An Post
stamps, second class
0.48
letter post, heavier weight, 250g
An Post
Unit Price
¼
28/9/05
stamps, 100g
Postage
Couple With children: Household Services
Item
Retailer
R7454 Budget Standards
Page 189
Eircom
microsystem
telephone, redial & mute facilities
Eircom shop
ESB Electrical Shop
ESB Electrical Shop
190
Word counting
cassette, pre-recorded, child’s story
Easons
Easons
Leisure
dictionary, paperback, pocket size
Newspapers, magazines, books
Collins
Speedo
arm bands, inflatable, pack of 2
Sports goods total
Nike
football, laceless, pvc
Sports goods
TV, audio, video, & repairs total
11.60
9.00
15.00
10.00
5.00
8.08
7.40
13.95
8.95
9.99
40.00
50.00
19.95
119.99
139.99
279.99
49.99
229.99
Vincentian Partnership for Social Justice
Easons
Champion Sports
Champion Sports
Golden Discs
Roald Dahl
cassette, music, child’s
ESB Electrical Shop
video tape cleaner
Andrei Bocelli
cassette, music, pre-recorded
ESB Electrical Shop
Xtravision
Sony
tapes, cassette, blank, pack of 10
ESB Electrical Shop
tape, video, hire
Sony
tapes, video, blank, 180, pack of 5
FMS video and TV
Philips
video recorder (cr 100 wks)
ESB Electrical Shop
FMS video and TV
Samsung
television, colour, 21" (cr 100 wks)
ESB Electrical Shop
ESB Electrical Shop
video recorder, repairs
Philips
radio/cassette player, mains/battery
Unit Price
¼
1
1
1
1
6
2
3
2
1
1
1
1
1
1
1
1
1
1
Quantity
5
3
5
3
1
3
3
1
10
5
12
12
12
2
12
12
12
12
11.60
24.00
9.00
15.00
1055.10
10.00
30.00
16.16
22.20
27.90
8.95
9.99
40.00
50.00
19.95
119.99
139.99
279.99
49.99
229.99
Life/ Years Total Price
¼
0.04
0.12
0.06
0.06
3.93
0.06
0.58
0.10
0.14
0.54
0.02
0.04
0.06
0.08
0.03
1.15
0.22
0.45
0.08
0.37
Cost/ Week
¼
June 2004 Prices
2.32
6.00
3.00
3.00
204.40
3.33
30.00
5.39
7.40
27.90
0.90
2.00
3.33
4.17
1.66
60.00
11.67
23.33
4.17
19.17
Cost/ Year
¼
12:58 PM
television, colour, repairs
Sony
Philips
midi system, radio, cassette player
Retailer
28/9/05
TV, audio, video, & repairs
Couple with children: Leisure goods
Item
Brand
R7454 Budget Standards
Page 190
191
Coldborders
O’Briens
book, address, medium
diary, pocket
Leisure
Household games
Newspapers, magazines, books total
Boys Entertain
Hinde
Evening Hearld
newspaper, local
calendar
Sunday Ind
newspaper, Sunday
comic, boy’s
Club Super
book, album, football
6.99
5.99
5.95
1.99
1.00
2.00
10.99
3.99
3.00
9.99
3.60
7.40
6.99
6.05
2.25
8.50
16.99
21.15
8.70
8.75
10.40
15.95
9.99
Vincentian Partnership for Social Justice
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Brown and Watson Easons
Easons
Easons
Easons
book, story
O’Briens Press
book, paperback, fiction, boy’s
Usbourne
Classic Penguin
book, paperback, novel
Easons
Edgemont books
Cornet
book, paperback, novel
Cathedral Books
book, hardback, young child’s
RSV
bible, New International
Easons
book, work, young child’s
Collins
encyclopaedia
Easons
Easons
Byeway books
Philips Publisher
atlas, world
book, activity, child’s
Women’s Weekly
book, cookery, family meals
Easons
Rightway publishersEasons
Crescent Press
book, cookery
Easons
book, puzzle
D&K
book, basic gardening
Easons
Unit Price
¼
1
1
1
12
52
52
1
1
1
4
12
1
2
2
2
2
1
1
1
1
1
1
1
Quantity
1
10
1
1
1
1
2
5
1
2
1
1
15
1
1
1
20
15
10
10
10
15
15
458.46
6.99
5.99
5.95
23.88
52.00
104.00
10.99
3.99
3.00
39.96
43.20
7.40
13.98
12.10
4.50
17.00
16.99
21.15
8.70
8.75
10.40
15.95
9.99
Life/ Years Total Price
¼
6.09
0.13
0.01
0.11
0.46
1.00
2.00
0.11
0.02
0.06
0.38
0.83
0.14
0.02
0.23
0.09
0.33
0.02
0.03
0.02
0.02
0.02
0.02
0.01
Cost/ Week
¼
June 2004 Prices
316.92
6.99
0.60
5.95
23.88
52.00
104.00
5.50
0.80
3.00
19.98
43.20
7.40
0.93
12.10
4.50
17.00
0.85
1.41
0.87
0.88
1.04
1.06
0.67
Cost/ Year
¼
12:58 PM
University Press
Expert Books
book, basic DIY
Retailer
28/9/05
book, reference
Brand
Item
R7454 Budget Standards
Page 191
Falcon
Original
Waddinton
Original
playing cards, pack
game, Scrabble
game, Monopoly
game, snakes and ladders
Smyths
192
Raleigh
Raleigh
Simba
Chulli
Simba
bicycle inner tube
bicycle puncture repair kit
doll, baby, 30cm
doll’s buggy
doll outfit
Leisure
Aergo
swing soccer/tennis
bicycle helmet, younger child’s
Smyths
helmet, safety
Hunter
Reflex soccer
knee pads, 1 pair
Aergo
Turtles
in-line skates
bicycle, mountain, child’s
Runner PTX
paint/colour kit
bicycle helmet, older child’s
Sinc finger prints
Bicycle accessories Smyths
Smyths
Model Kit
model sports car kit, pack of 2
7.99
19.99
8.99
2.99
2.99
14.99
14.99
149.99
14.99
19.99
7.99
29.95
7.50
9.98
19.99
6.99
14.99
7.99
22.99
Vincentian Partnership for Social Justice
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Toymaster
Early Learning Centre
Smyths
Smyths
Parker
Smyths
Smyths
game, Cluedo
game, football, LCD
King puzzle
Formula 1
Intellivision
game, LCD
Smyths
jigsaw, 500 piece
Racer Lego
Lego all terrain vehicle with motor
5.99
17.99
21.50
1.75
Unit Price
¼
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Quantity
3
5
5
2
5
5
5
5
7
3
3
3
1
2
5
5
3
3
4
1
15
15
3
7.99
19.99
8.99
2.99
2.99
14.99
14.99
149.99
14.99
19.99
7.99
29.95
7.50
9.98
19.99
6.99
14.99
7.99
22.99
47.23
5.99
17.99
21.50
1.75
Life/ Years Total Price
¼
0.05
0.08
0.03
0.03
0.01
0.06
0.06
0.58
0.04
0.13
0.05
0.19
0.14
0.10
0.08
0.03
0.10
0.05
0.11
0.18
0.12
0.02
0.03
0.01
Cost/ Week
¼
June 2004 Prices
2.66
4.00
1.80
1.50
0.60
3.00
3.00
30.00
2.14
6.66
2.66
9.98
7.50
4.99
4.00
1.40
5.00
2.66
5.75
9.21
5.99
1.20
1.43
0.58
Cost/ Year
¼
12:58 PM
Toys
Smyths
Smyths
Smyths
Smyths
Retailer
28/9/05
Household games total
Brand
Item
R7454 Budget Standards
Page 192
193
Activities
Falcon
Bubble trouble
Bead bucket
Matchbox
Softsa
Sunshine
Creator
Nemo activities
Splash
Team captain
game, picture pairs, memory
snap cards
blow bubbles, pack of 2
bead set, plastic popper
vehicle set, set of 5
toy, soft
play house
lego set
bucket and sand tool set, large
paddling pool, inflatable, 150cm
football, soft
Leisure
Ravensburger
Spots in a box
jigsaw puzzle
jigsaw puzzle
Felt adventures
fuzzy felt
wipe/chalk board and chalks
Byeway
Mega star activities Easons
play board
book, colouring
painting book, magic
Activity paper
coloured paper, A4, 6 sheets
Let’s Draw
Washable crayons Early Learning Centre
crayons, wax, thick, pack of 10
colouring cloth & crayons
Gum squares
gummed squares, pack of 20
6.99
9.99
5.99
17.99
89.99
9.99
6.99
7.50
1.50
5.99
3.99
6.00
10.50
6.99
3.75
1
1
1
1
1
1
4
1
1
1
1
2
1
1
1
1
1
6.99
1
7.50
1
1
1
2
1
1
1
1
Quantity
1.50
1.60
3.00
2.25
Vincentian Partnership for Social Justice
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Smyths
Early Learning Centre
Early Learning Centre
Smyths
Easons
Early Learning Centre
Early Learning Centre
Smyths
Early Learning Centre
Smyths
Early Learning Centre
Early Learning Centre
Early Learning Centre
1.50
3.00
15.00
3.00
7.50
Unit Price
¼
2
3
2
5
2
4
3
2
1
3
3
2
2
2
1
2
2
1
1
1
1
1
1
1
2
2
6.99
9.99
5.99
17.99
89.99
9.99
27.96
7.50
1.50
5.99
3.99
12.00
10.50
6.99
3.75
6.99
7.50
1.50
1.60
3.00
2.25
3.00
3.00
15.00
3.00
7.50
Life/ Years Total Price
¼
0.07
0.06
0.06
0.07
0.87
0.05
0.18
0.07
0.03
0.04
0.03
0.12
0.10
0.07
0.07
0.07
0.07
0.03
0.03
0.06
0.04
0.06
0.06
0.29
0.03
0.07
Cost/ Week
¼
June 2004 Prices
3.50
3.33
3.00
3.60
45.00
2.50
9.32
3.75
1.50
2.00
1.33
6.00
5.25
3.50
3.75
3.50
3.75
1.50
1.60
3.00
2.25
3.00
3.00
15.00
1.50
3.75
Cost/ Year
¼
12:58 PM
Early Learning Centre
Early Learning Centre
Early Learning Centre
Wahsable
Art Centre kit
paint and crayon set
Early Learning Centre
Early learning
Easy cut
scissors, child’s
Early Learning Centre
paint brush, medium
Soft stuff
play dough set
Retailer
28/9/05
glue, child’s
Brand
Item
R7454 Budget Standards
Page 193
Pastel bowa
pull-out garland, foil
194
Theme balloons
Tesco
photographs, booth, set of 4
Pansies
Marigolds
Miracle Grow
seeds, flower, small packet
plants, bedding, pack of 6
compost, potting, 75l
Leisure
Triple pack
rose bush, triple pack
Plants, flowers, garden products
5.49
2.89
2.80
18.00
6.00
Vincentian Partnership for Social Justice
Tescos
Tescos
Tescos
Woodies DIY
Hobbies including photographic equipment/processing total
Tesco
Easons
Innola
photo album
11.99
5.00
Boots
film processing, 24 prints, 3 days
14.28
1.49
0.00
Boots
Easons
6.99
12.99
7.99
24.99
7.99
film, colour print, 24 x 35mm
camera, compact, 27 photo disposable boots
Hobbies including photographic equipment/processing
Seasonal items total
balloons, pack of 12
Argos
Easons
tree decoration pack, christmas, 21 piec Red bows
advent calendar
Argos
Canadian ChristmasArgos
tree and stand, christmas, artifical
Argos
illuminations
tree lights, christmas 40
1
1
2
1
1
1
3
3
3
2
1
1
4
1
1
1
1
Quantity
2
1
1
10
2
1
1
1
12
1
1
5
5
10
5
8
3
5.49
2.89
5.60
18.00
75.83
6.00
11.99
15.00
0.00
42.84
87.90
2.98
6.99
12.99
31.96
24.99
7.99
806.67
54.95
89.99
Life/ Years Total Price
¼
0.05
0.06
0.11
0.03
0.65
0.06
0.23
0.29
0.00
0.07
0.44
0.06
0.13
0.05
0.12
0.05
0.03
5.29
0.13
0.58
Cost/ Week
¼
June 2004 Prices
2.75
2.89
5.60
1.80
33.56
3.00
11.99
15.00
0.00
3.57
23.06
2.98
6.99
2.60
6.39
2.50
1.60
275.30
6.87
30.00
Cost/ Year
¼
12:58 PM
Seasonal items
54.95
89.99
Unit Price
¼
28/9/05
Toys total
TP Severn Swings Smyths
swing, tubular steel frame
Smyths
Point spirit
bicycle, with stabilisers
Retailer
Brand
Item
R7454 Budget Standards
Page 194
Tesco Plants
plant, house, small
195
Ballyfermot pool, DCC
Dr. Quirky’s
Eccles street
swimming, child 4
pool, 3 games of
Yoga class
Leisure
cinema, woman
Arts, entertainment, outings
8.50
13.30
6.00
1.80
1.80
3.60
3.60
2.99
4.99
3.99
3.99
3.99
6.99
Vincentian Partnership for Social Justice
UGC
Ballyfermot pool, DCC
swimming, child 10
Evening
Ballyfermot pool, DCC
swimming, man
Sports activities total
Ballyfermot pool, DCC
swimming, woman
Sports activities
Leisure activities
Leisure goods total
Tescos
Tescos
Tescos
Tescos
Tescos
Tescos
Unit Price
¼
3
26
26
26
26
13
26
1
1
1
1
1
2
Quantity
1
1
1
1
1
1
1
5
1
1
4
2
2
25.50
735.80
345.80
156.00
46.80
46.80
46.80
93.60
2621.10
65.91
2.99
4.99
3.99
3.99
3.99
13.98
Life/ Years Total Price
¼
0.49
14.15
6.65
3.00
0.90
0.90
0.90
1.80
17.33
0.63
0.01
0.10
0.08
0.02
0.04
0.13
Cost/ Week
¼
June 2004 Prices
25.50
735.80
345.80
156.00
46.80
46.80
46.80
93.60
901.04
32.60
0.60
4.99
3.99
1.00
2.00
6.99
Cost/ Year
¼
12:58 PM
Plants, flowers, garden products total
Tesco Flowers
Rapid Green
seed, grass, 500g
Quality Plants
Erin
fertiliser, general purpose, 40 litre
plant, flowering, begonia in pot
Garden Centre
bulbs, small bag, 30
Retailer
28/9/05
flowers, cut, small bunch
Brand
Item
R7454 Budget Standards
Page 195
All times
Christy Moore & Da The Point
cinema, child, 4
concert, popular/classical
196
700.00
152.00
3.50
Leisure
4482.50
1861.30
700.00
700.00
152.00
152.00
273.50
7.00
700.00
700.00
152.00
152.00
157.83
2.33
50.90
33.57
13.46
13.46
2.92
2.92
3.04
0.04
0.05
0.00
0.22
0.50
0.50
0.58
0.19
0.29
0.16
Cost/ Week
¼
June 2004 Prices
2646.67
1
1
3
2.83
0.00
11.67
26.00
26.00
30.00
10.00
15.00
8.50
Total Leisure
1
1
2
8.50
0.00
35.00
52.00
52.00
60.00
10.00
15.00
8.50
Cost/ Year
¼
1745.63
Vincentian Partnership for Social Justice
Bord Failte
An Post
Kilcoole
3
3
0
3
2
2
2
1
1
1
Life/ Years Total Price
¼
Leisure activities total
Holiday expenses total
holiday chalet, Tramore, 7 nights plus
food
Holiday expenses
TV licence total
tv licence, colour
TV licence
Arts, entertainment, outings total
eden farm insight, child
2
1
0.00
4.25
Kilcoole
Kilcoole
1
eden farm insight, adult
35.00
2
farm insight, family ticket
Dublin Zoo
theme park/zoo, family ticket
26.00
2
0
Gaiety
theatre, pantomime, child
26.00
2
2
3
theme park/zoo, per person
Gaiety
30.00
5.00
5.00
1
Quantity
12:58 PM
theatre, pantomime, adult
UGC
UGC
8.50
Unit Price
¼
28/9/05
RTE
All times
cinema, child, 10
UGC
Evening
cinema, man
Retailer
Brand
Item
R7454 Budget Standards
Page 196
Dublin City Council
197
Dublin City Council
House content and structure insurance
Other
Housing total
371.00
156.19
195.00
1
1
1
Vincentian Partnership for Social Justice
Home contents insurance, 12 payments, Royal and Sun Alliance
waste management
52
1
1
1
1
156.19
371.00
1883.11
156.19
195.00
1531.92
29.46
1
Housing: Couple with children in receipt of unemployment benefit
rent
Dublin City Council
1
3151.39
156.19
195.00
Housing total
Home contents insurance, 12 payments, Royal and Sun Alliance
1
1
2800.20
195.00
1
Dublin City Council
52
156.19
195.00
waste management
1
1
2362.36
Housing: Couple with children 1 fulltime worker and 1 parttime worker
rent
Dublin City Council
53.85
1
1
1
Life/ Years Total Price
¼
2713.55
156.19
195.00
52
Quantity
371.00
1883.11
156.19
195.00
1531.92
3151.39
156.19
195.00
2800.20
2713.55
156.19
195.00
2362.36
Cost/ Year
¼
June 2004 Prices
7.135
36.21
3.004
3.750
29.460
60.60
3.004
3.750
53.850
52.18
3.004
3.750
45.430
&RVW:HHN¼
12:58 PM
Housing total
Home contents insurance, 12 payments, Royal and Sun Alliance
waste management
45.43
8QLW3ULFH¼
28/9/05
Housing
Retailer
Housing: Couple with children 1 fulltime worker
rent
Dublin City Council
Housing: Couple with children
Item
R7454 Budget Standards
Page 197
9.50
10.00
3.50
Bus Eireann
Dublin Bus
Dublin Bus
op Society
McCormacks
McCormacks
McCormacks
McCormacks
Smyths
coach travel to Tramore, return fare, child 4
bus travel, local, Ballyfermot to City Centre return fare, adult
bus travel, local, Ballyfermot to City Centre, return fare, child
taxi, local, Ballyfermot to Crumlin
bicycle, adult, second-hand
bicycle inner tube
bicycle tyre
lubricating oil
bicycle puncture repair kit
198
1
1
Transport
Vincetian Partnership for Social Justice
2.90
192
1
1
556.80
1508.00
Dublin Bus
520
Seeking work costs
Bus travel, Ballyfermot to city centre, local return fare, 2 adults,
2 journey’s each per/week
2.90
Dublin Bus
Bus travel, Ballyfermot to City Centre local return fare, 2 adults,
5 journeys each week
2.99
3.50
30.00
8.00
150.00
35.00
166.40
754.00
1
2
3
5
2
5
1
9.50
452.40
Dublin Bus
260
1
1
9.50
30.00
Travel to work
Bus travel, Ballyfermot to City Centre local return fare, 1 adults,
5 journeys each week
1
1
3
2
2
2
104
156
1
1
0.00
0.00
30.00
927.29
2.90
2
1
3
3
3
Fares and other travel costs total
2.99
4.00
75.00
17.50
1.60
2.90
9.50
15.00
Bus Eireann
Bus Eireann
coach travel to Tramore, return fare, adult
2
2
4
Life/ Total
Years 3ULFH¼
556.80
1508.00
754.00
755.46
1.50
1.17
6.00
4.00
30.00
35.00
166.40
452.40
9.50
9.50
30.00
0.00
0.00
10.00
June 2004 prices
10.708
29.000
14.500
14.528
0.029
0.022
0.115
0.077
0.577
0.673
3.200
8.700
0.183
0.183
0.577
0.000
0.000
0.192
&RVW<HDU¼ &RVW:HHN¼
12:58 PM
coach travel to Tramore, return fare, child 10
0.00
0.00
7.50
8QLW3ULFH¼ Quantity
coach travel to Bray, return fare, child 10
Dublin Bus
Retailer
coach travel to Bray, return fare, child 4
Raleigh
Brand
28/9/05
coach travel to Bray, return fare, family rambler
Fares and other travel costs
Couple with children: Transport
Item
R7454 Budget Standards
Page 198
199
2.99
Smyths
Transport
Total transport for car owner: Couple with children
Sub-total other modes of transport
Vincetian Partnership for Social Justice
3.50
McCormacks
McCormacks
bicycle tyre
lubricating oil
Raleigh
10.00
McCormacks
McCormacks
bicycle, adult, second-hand
bicycle inner tube
bicycle puncture repair kit
4.00
op Society
taxi, local
75.00
17.50
1.60
Dublin Bus
Dublin Bus
bus travel, local, return fare, adult
2.90
1.80
180.00
bus travel, local, return fare, child 10
Sub-total motoring cost
1
1
1
3
2
2
1
51
102
12
1
1
180.00
1592.50
1
2
3
5
2
5
1
1
1
1
1
1
1
1
4960.59
589.39
2.99
3.50
30.00
8.00
150.00
17.50
81.60
295.80
4371.20
21.60
180.00
1592.50
180.00
797.70
1600.00
4808.77
437.57
1.50
1.17
6.00
4.00
30.00
17.50
81.60
295.80
4371.20
21.60
180.00
1592.50
180.00
797.70
1600.00
30.769
June 2004 prices
92.488
8.415
0.029
0.022
0.115
0.077
0.577
0.337
1.569
5.688
84.073
0.415
3.462
30.625
3.462
15.340
12:58 PM
Car parking
Repairs and maintenance
Petrol and oil
1
1
797.70
1600.00
28/9/05
Road Tax
Insurance (fully comprehensive)
Motor vehicle depreciation
Car owner budget
R7454 Budget Standards
Page 199
Personal Costs
Total
donations to charities
52
1
1
1
1
1
Life/ Years
Vincentian Partnership for Social Justice
1.00
52
52
215.00
90.00
52
52
1.40
3.70
Quantity
16177.20
52.00
4680.00
11180.00
72.80
192.40
16177.20
52.00
4680.00
11180.00
72.80
192.40
7RWDO3ULFH¼ &RVW<HDU¼
311.10
1.000
90.000
215.000
1.400
3.700
&RVW:HHN¼
June 2004 Prices
12:58 PM
childcare, part time work
trade union membership, part-time
childcare, full time work
ICTU
8QLW3ULFH¼
28/9/05
trade union membership, full-time
Personal costs
Couple with children: Personal Costs
Item
R7454 Budget Standards
Page 200
200
Lights/appliances
1
1
Total Fuel : Quarterly credit charges
1
417
1946
Cooking electricity
1
Electricity Standing charges
751
Cooking gas
1
896.00
47.00
185.00
244.00
52.00
18.00
115.00
235.00
&RVW<HDU¼
17.231
0.904
3.558
4.692
1.000
0.346
2.212
4.519
&RVW:HHN¼
12:58 PM
1
4698
Water heating
1
Life/ Years
28/9/05
GAS Standing charges
9647
Quantity kWh
Space heating
Quarterly credit charges
Couple with children: Fuel
Item
R7454 Budget Standards
Page 201
201
Dunnes Stores
Dunnes Stores
sweatshirt, school, long sleeves, crew neck, polycottonSt. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
St. Bernard
shirt, school, short sleeves, polycotton
tracksuit, school/sports, polyester
P E shirt, short sleeves, cotton, pack of 2
P E shorts, elasticated waist, nylon
P E plimsoll, slip-on, canvas
shoes, heavy duty, lace-up, leather upper
202
Conte Evolution
Rexel
Helix
pencil, HB/2B, with erasers, 10
ruler, 30cm,
stationery set, maths
Educational Costs
calculator, pocket
Crayola
pencil crayons, thick, pack 8
7.00
2.49
2.99
0.25
2.60
1.75
2.00
1.00
2.00
1.60
30.00
3.00
9.95
20.00
5.00
8.00
7.00
12.00
Vincentian Partnership for Social Justice
Easons
Easons
Easons
Easons
Easons
Easons
Club
pencil crayon set, pack of 12
Easons
Poundworld
pen, ball point, 4
felt tip pens, pack of 20
Ballyfermot
Bic Cristall
photographs, school, 1 big and 4 small
Early Learning Ctr
Poundworld
Washable crayons
crayons, wax, thick, pack of 10
Roches Stores
felt tip pens, pack of 50
Quarterback
backpack, child’s
Stationery, etc
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
6.00
10.00
1
1
1
1
1
1
1
1
1
2
1
1
2
1
1
1
1
2
2
3
4
3
8
4
1
1
1
1
1
1
1
1
1
3
1
1
1
2
1
1
1
1
1
1
Quantity Life/Years
2.49
2.99
0.25
2.60
1.75
2.00
1.00
2.00
1.60
60.00
3.00
9.95
240.00
40.00
5.00
8.00
7.00
12.00
14.00
12.00
30.00
40.00
36.00
Total
Price
¼
0.01
0.01
0.00
0.05
0.03
0.04
0.02
0.04
0.03
1.15
0.06
0.06
3.86
0.77
0.10
0.15
0.07
0.23
0.27
0.23
0.58
0.77
0.69
Cost/ Week
¼
June 2004 Prices
0.31
0.75
0.25
2.60
1.75
2.00
1.00
2.00
1.60
60.00
3.00
3.32
200.50
40.00
5.00
8.00
3.50
12.00
14.00
12.00
30.00
40.00
36.00
Cost/ Year
¼
12:58 PM
Clothing total
Dunnes Stores
St. Bernard
jumper, school, long sleeves, crew neck, acrylic
10.00
12.00
Unit Price
¼
28/9/05
Dunnes Stores
St. Bernard
shirt, school, long sleeves, polycotton
Dunnes Stores
Retailer
St. Bernard
Brand
trousers, school, woven polyester
Clothing
Couple with children - Educational Costs
Item
R7454 Budget Standards
Page 202
RJ Gray
Lambo
pencil sharpener, novelty
pencil case, pvc
Folens
Folens
Folens
Folens
Folens
Educational Co.
Blue Skies - Book
Blue Skies - Activity Book
A Way With Words
Write On
My Spelling Work Book D
Maith Thu
203
Folens
Earthlink plus activity book
Educational Costs
Irish Educational Costs Total
Total school trips
concert, school
9.65
4.00
7.50
10.00
1.20
11.99
2.95
12.68
5.50
14.75
4.95
4.20
4.20
7.50
12.55
Vincentian Partnership for Social Justice
Ballyfermot
Ballyfermot
Ballyfermot
sponsorship, school
Easons
Easons
Easons
trips, school
Total school books
Walkathon
Fallons
Table Book
Copy books, pack of 12
Fallons
Maths Magic 4
Local School
Easons
Easons
Easons
Easons
Easons
Easons
Easons
0.99
4.99
0.85
1.25
1
1
3
1
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
5
2
3
1
1
1
1
1
1
1
1
1
1
1
1
1
440.33
41.50
4.00
7.50
30.00
92.12
1.20
11.99
2.95
12.68
5.50
14.75
4.95
4.20
4.20
7.50
12.55
9.65
102.71
0.99
9.98
0.85
1.25
7.99
0.73
0.08
0.07
0.58
1.77
0.02
0.23
0.06
0.24
0.11
0.28
0.10
0.08
0.08
0.14
0.24
0.19
1.64
0.00
0.10
0.01
0.02
June 2004 Prices
415.67
37.75
4.00
3.75
30.00
92.12
1.2
11.99
2.95
12.68
5.5
14.75
4.95
4.2
4.2
7.5
12.55
9.65
85.30
0.20
4.99
0.28
1.25
12:58 PM
Learbahs Fein
Veritas
Alive O
Tesco
Easons
Easons
Easons
28/9/05
Fourth class school books
Stationery total
lunch box
Milan
erasers, various, pack of 3
R7454 Budget Standards
Page 203
1
1.49
1.49
16.00
Tesco
Tesco
204
Rathfarnham, DSPCA
44
1
1
1
80.00
25.00
1
12
70.00
6.99
1
5.00
4.00
2
6.59
Woodies
2
8.00
Dublin Pet Store, Capel St..
1
1
25.00
19.99
1
1
1
14
14
1
1
7
1
1
14
7
10
5
5
5
1
1
Life/ Years
561.76
25.00
80.00
70.00
4.00
83.88
5.00
13.18
16.00
19.99
25.00
16.00
1.49
1.49
4.69
38.74
157.30
357.66
25.00
5.71
5.00
4.00
83.88
0.71
13.18
16.00
1.43
3.57
1.60
0.30
0.30
0.94
38.74
157.30
¼
Family Budget Unit 1998
6.878
0.481
0.110
0.096
0.077
1.613
0.014
0.253
0.308
0.027
0.069
0.031
0.006
0.006
0.018
0.745
3.025
¼
Total Cost/ Year Cost/ Week
3ULFH¼
12:58 PM
Pet and pet expenses total
1
4.69
Tesco
26
0.65
1.49
242
Quantity
Tesco
8QLW3ULFH¼
Tesco
Retailer
28/9/05
04/10/04
Brand
Pet and pet expenses
Tesco
cat food, 400g
biscuit rings, 375g
cat comb
Hartz
feeding bowl
Pet Friends
water bowl
Pet Friends
cat flap
Walkers Pets
cat basket
Walkers Pets
carrying basket
Paddy’s Pets
flea powder,100g
Paddy’s Pets
worming tablets, 6 tablets Troxan 100
cat tray
Walkers Pets
cat litter, 1 litre
litter scoop
Woodies
cat purchase, medium, rescued
cat neuter
Lissenhall Vets
immunisation booster
Lissenhall Vets
Item
Pet and pet expenses
R7454 Budget Standards
Page 204
R7454 Budget Standards
28/9/05
12:58 PM
Page 205
$33(1',;
/RZ&RVW%XW$FFHSWDEOH%XGJHW
3HQVLRQHU&RXSOH
207
Food
sugar
jams, jellies, fruit curds
salmon, canned
eggs
butter
soft margarine
vegetable and salad oils
reduced fat spreads
fish, white, filleted, fresh
other frozen convenience meats
meat pies, pasties and puddings
sausages, uncooked, pork
Vincentian Partnership for Social Justice
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
0.86 / kg
5.03 / kg
5.05 / kg
0.83 / 6 eggs
2.41 / kg
3.64 / kg
0.62 / litre
3.64 / kg
17.69 / kg
5.29 / kg
3.29 / kg
2.69 / kg
10.45 / kg
15.56 / kg
Tesco
Tesco
June 2004 Prices
0.09
1.43
0.55
0.83
0.14
0.36
0.09
1.09
11.46
1.06
2.65
0.55
2.69
2.65
2.15
5.05
0.45
0.17
8QLW3ULFH¼
0.5
3.13
12:58 PM
ep whole roast chicken = 0.65; cf =
0.86; 4 x 140g large portions = 1kg
cf grilled pork sausages = 0.72; 6 x
20g thin grilled = 167g raw
2 x turkey / chicken in crumb,
purchase wt = 100g each (cf =
0.95)
2 x 140g beef and onion pies
cf cod baked fillets = 0.81. 3 x 175g
large = 648g raw
ep canned salmon = 0.81; 1 x 110g
tin salmon provides 89g edible (2 x
sandwich)
6 eggs
5 x 12g scone spreadings
Avonmore Light
20 x 5g thin spreadings on bread
Flora lite
10 tbsp.
60 x 5g thin spreadings on bread
12 x 4g level tsp./day + 3 x 20g
tbsp./wk
19 x 15g av spreadings on bread
11.39 / kg
Tesco
Cost per KG
0.25 each
0.69 / litre
4.96 / kg
6.24 / kg
Retailer
Tesco
Tesco
Tesco
Tesco
28/9/05
broiler chicken, uncooked, including frozen
LCA basket of food for one week: couple (one man and one woman) aged 65 - 74 years
Item
Quantity
Brand
yoghurt
2 x 125g pots
semi and other skimmed milk
4544ml = 8 pints
Premier
cheese natural, hard, Cheddar and Cheddar
type
2 x 45g sandwich portions
cheese, processed
2 x 14g cheese triangles
cf pork chops = 0.63; 2 x spare rib
chops grilled edible portion = 2 x
pork chops
140g cooked = 444g raw
bacon and ham, uncooked rashers, not precf bacon back = 0.59; 6 x 25g
cooked rashers = 254g raw
packed
6 x 23g av slices ham
bacon and ham, cooked, including canned
R7454 Budget Standards
Page 207
208
Food
canned peaches, pears and pineapples
other canned or bottled fruit
dried fruit and dried fruit products
fruit juices
bread, white, sliced standard
bread, wholemeal, sliced
rolls
flour
bananas, fresh
other citrus fruit, fresh
apples, fresh
oranges, fresh
Irish Pride
O’Haras
Vincentian Partnership for Social Justice
2 x 30g tbsp. sultanas
14 x 160g av glasses
1 x 800g
1 x 800g, 1 x 400g
7 x 48g wmeal rolls
270g /wk
3.49 / kg
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
1.78 / kg
0.99 / litre
0.65 / 800g
2.38 / kg
1.34 / 6
0.62 / kg
2.40 / kg
1.23 / kg
2.49 / kg
2.39 / 10
1.49 / 7
2.12 / kg
Tesco
Tesco
2.49 / kg
1.39 / kg
2.39 / kg
0.19 per 420g
3.94 / kg
0.99 / kg
0.59 each
1.49 each
0.89 each
1.48 / kg
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
June 2004 Prices
0.11
2.22
0.65
3.57
1.56
0.17
0.72
1.49
1.19
2.39
0.42
0.63
0.38
1.16
0.42
0.81
0.19
1.67
0.72
0.59
1.49
0.89
4.88
12:58 PM
turnips and swedes, fresh
onions, shallots, leeks, fresh
tomatoes, fresh
beans, canned
frozen peas
frozen chips and other frozen convenience
potato products not specified elsewhere
all frozen vegetables and frozen vegetables
products not specified elsewhere
carrots, fresh
cf = 1; 15 x 220g large portions
cf =1; ep = 0.77; 6 x 120g large
portions = 935g
cf =1; ep = 0.45; 4 x 120g large
portions = 1066g
ep = 0.74; 2 x 30g salad portions, 3
x 20g sandwich portions
Round Lettuce
cf = 1; ep = 0.7; 6 x 85g large
portions = 729g
ep = 0.73; cf = 1; 4 x 85g large
portions = 466g
2 x 150g medium raw
4 x 85g medium
1 x 420g large can
5 x 85g portions
Country Club
McCain oven
2 x 90g portions potato crunchies chips
2 x 90g av portions spinach or
mixed veg
First Choice
2 x 120g small without skin, ep =
0.7 = 343g purchased
6 x 60g raw medium without skin;
ep = 0.75; = 480g purchase wt
10 x 112g M raw with core
ep = 0.66; 8 x 100g medium without
skin = 1212g purchase wt
2 x 135g av portion canned pears
(ep not known, small tin 300g)
28/9/05
leafy salads, fresh
cauliflower, fresh
cabbages, fresh
previous year’s crop potatoes purchased Jan
to Aug
R7454 Budget Standards
Page 208
209
Food
Chef mixed picklesTesco
Tesco
Tesco
Tesco
Tesco
Nestle
Tesco
Werther’s
Tesco
Capital
Tesco
Tesco
Tesco
Tesco
Tesco
Tesco
3 / kg; p = 4.20 / kg
9.39 / kg
1.27 / 2 litres
1.19 / kg
0.50 / litre
0.55 each
1.49 each
1.91 / kg
0.35 / can
1.58 / 80 tea bags
12.50/ kg
1.98 / kg
6.69 / kg
1.09 per 12
2.29 / 8
1.04 / packet
June 2004 Prices
0.28
0.28
0.64
0.04
0.5
1.1
1.49
76.72
1.07
0.35
1.26
0.19
0.8
0.32
1.09
0.86
1.04
12:58 PM
Vincentian Partnership for Social Justice
28 x 20g Weetabix (2 each per day)
1 x 425g large can - 2 portions
64 x 2.5g teabags
23 level (11 heaped) tsp.
1 x 405g large can
4 x 12g portions mayonnaise
6 x 20g portion tomato ketchup; 2 x
15g tsp. pickle
6 x 5g tsp. gravy granules
4 x 75g av servings
2 heaped tsp.
1 litre lemonade
2 x 49g (4 finger Kit-Kat)
bag of butterscotch
other high fibre breakfast cereals
canned milk pudding
tea
coffee, instant
soups, canned
salad dressings
Jacobs
Tesco
Tesco
Tesco
28/9/05
pickles and sauces
meat and yeast extracts
ice-cream
salt
soft drinks, unconcentrated
chocolate coated filled bar / sweets
boiled sweets and jellies
Total
5 x 50g scones or hot cross buns
3 x 46g bakewell slices
25 x 8g lincoln biscuits (1 packet)
buns, scones and teacakes
cakes and pastries
biscuits, other than chocolate
R7454 Budget Standards
Page 209
St. Bernard
Baroque
coat, classic, wool/polyamide
anorak, with hood, water resistant
Dunnes Stores
Guineys
St. Bernard
St. Bernard
Supastretch
trousers, tailored, comfort, polyester
skirt, jacquard, stretch
trousers, elasticated waist,
polyester/elastane
210
Paramour
Paramour
St. Bernard
Bold Green
Concept
Bold Green
Bold Green
Refa Classic
sweatshirt, polyester/viscose
ski pants, fleece
shirt, long sleeve, cotton,
blouse, long sleeves, polyester/elastane
summer jacket, shower resistant
summer dress, short sleeves
summer dress, short sleeves
summer skirt
Clothing - Older woman
summer sweater, long sleeves, nylon/acrylic Shola
Guineys
Etiquette
winter cardigan, acrylic
24.00
18.00
28.00
28.00
30.00
18.00
25.00
14.00
14.00
24.00
25.00
10.00
30.00
25.00
50.00
72.00
Vincentian Partnership for Social Justice
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Dunnes Stores
Guineys
Guineys
Dunnes Stores
winter sweater, long sleeves, lambswool rich St. Bernard
Dunnes Stores
Dunnes Stores
St. Bernard
winter dress, velour
Guineys
Combi
suit, skirt & jacket, polyester
30.00
70.00
35.00
1
1
1
1
1
1
2
2
2
2
2
1
1
2
2
1
1
1
1
Unit
3ULFH¼ Quantity
2
4
4
4
3
5
6
2
4
4
4
1
3
4
3
6
2
10
5
Life/
Years
24.00
18.00
28.00
28.00
30.00
18.00
50.00
28.00
28.00
48.00
50.00
10.00
30.00
50.00
100.00
72.00
135.00
30.00
70.00
35.00
Total
3ULFH¼
12.00
4.50
7.00
7.00
10.00
3.60
8.33
14.00
7.00
12.00
12.50
10.00
10.00
12.50
33.33
12.00
29.00
15.00
7.00
7.00
Cost/
<HDU¼
June 2004 Prices
0.231
0.087
0.135
0.135
0.192
0.069
0.160
0.269
0.135
0.231
0.240
0.192
0.192
0.240
0.641
0.231
0.558
0.288
0.135
0.135
Cost/
Week ¼
12:58 PM
Main clothing
Guineys
Dunnes Stores
Dunnes Stores
Retailer
28/9/05
Coats, jackets total
St. Bernard
Brand
winter coat, with hood, 3/4 length, wool
Coats, jackets
Item
Clothing: Woman 65 - 74 years
R7454 Budget Standards
Page 210
Iltext
St. Bernard
St. Bernard
summer cardigan, acrylic
polo T-shirt
swim suit, classic leg
211
Surefit
Surefit
St. Bernard
National
St. Bernard
St. Bernard
St. Bernard
St. Bernard
Lady selena
Le Lane
Cameo
bra
panty girdle
half slip, nylon,
vest, thermal
tights, opaque, 70 denier, pack of 2
support tights
winter socks, cotton rich, pack of 2
pop socks, knee high, pack of 3
nightdress, polyester
nightshirt, cotton,
dressing gown, fleece
(no brand)
(no brand)
St. Bernard
scarf, acrylic
lightweight scarf, muslin
sun hat, cotton
Clothing - Older woman
Accessories total
Inuslate
hat & gloves set, acrylic
Accessories
Underwear total
National
long-line briefs
9.00
8.00
7.60
8.00
6.00
14.00
6.00
12.00
2.00
4.00
6.00
4.50
9.00
10.00
7.00
10.00
Vincentian Partnership for Social Justice
Dunnes Stores
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Guineys
Dunnes Stores
Guineys
Guineys
Guineys
20.00
6.00
22.00
1
2
1
1
1
2
2
1
2
2
6
2
3
1
4
10
1
3
1
Unit
3ULFH¼ Quantity
6
8
1
2
15
3
5
1
3
1
1
2
6
3
2
2
10
4
4
Life/
Years
37.20
8.00
15.20
8.00
6.00
284.00
14.00
12.00
24.00
2.00
8.00
12.00
27.00
18.00
30.00
7.00
40.00
90.00
672.00
20.00
18.00
22.00
Total
3ULFH¼
14.23
1.33
1.90
8.00
3.00
134.73
0.93
4.00
4.80
2.00
2.67
12.00
27.00
9.00
5.00
2.33
20.00
45.00
187.77
2.00
4.50
5.50
Cost/
<HDU¼
June 2004 Prices
0.274
0.026
0.037
0.154
0.058
2.591
0.018
0.077
0.092
0.038
0.051
0.231
0.519
0.173
0.096
0.045
0.385
0.865
3.611
0.038
0.087
0.106
Cost/
Week ¼
12:58 PM
Underwear
Dunnes Stores
Dunnes Stores
Guineys
Retailer
28/9/05
Main clothing total
Brand
Item
Clothing: Woman 65 - 74 years
R7454 Budget Standards
Page 211
Crown
slippers
212
Clothing - Older woman
Total woman’s clothing
Footwear total
Hotter
(no brand)
wellington boots
O’Neills
Shoe tree
sandals, leather upper
O’Neills
75.00
15.00
15.00
Vincentian Partnership for Social Justice
O’Neills
O’Neills
40.00
25.00
70.00
65.00
1
1
1
1
1
1
1
Unit
3ULFH¼ Quantity
1
8
4
6
3
10
5
Life/
Years
1433.20
305.00
15.00
15.00
75.00
40.00
25.00
70.00
65.00
Total
3ULFH¼
436.36
70.63
15.00
1.88
18.75
6.67
8.33
7.00
13.00
Cost/
<HDU¼
June 2004 Prices
8.392
1.358
0.288
0.036
0.361
0.128
0.160
0.135
0.250
Cost/
Week ¼
12:58 PM
summer shoes, leather upper
O’Neills
Jaybill
shoes, flat
O’Neills
Jenny
boots, lined, mid-calf
O’Neills
Retailer
Jenny
Brand
28/9/05
court shoes, leather upper
Footwear
Item
Clothing: Woman 65 - 74 years
R7454 Budget Standards
Page 212
Sewing
Vincentian Partnership for Social Justice
2.48
1.20
15.67
1
1
10.00
1.99
Total Price ¼
Total couple’s sewing repair kit
2
2
10
1
Life/
Years
15.67
1.24
1
1
Quantity
6.67
6.67
2.48
1.20
1.00
1.99
&RVW<HDU¼
June 2004 Prices
0.128
0.128
0.048
0.023
0.019
0.038
&RVW:HHN¼
12:58 PM
Sewing repair kit total
0.60
Tesco
shoe laces, 2 pairs
10.00
1.99
8QLW3ULFH¼
28/9/05
buttons, pack of 5
Ellies
scissors
Retailer
Ellies
Brand
sewing kit
Sewing repair kit
Item
Sewing materials: couple 65 - 74 years
R7454 Budget Standards
Page 213
213
Shandon
cagoule, fleece lined, water resistant
214
Barney Miller
Maru
Dupont
shirt, polo, cotton
sweater, summer, acrylic
swimming trunks, nylon/polyamide
Clothing - Older man
Main clothing total
Chardonay
shirt, short sleeves, pique, poly/cotton
Whytes
blazer, gabardine
Farah
Barons
cardigan, knitted acrylic
Manville
St. Bernard
sweater, knitted acrylic
shorts, cotton
Barons
jumper, chenille
trousers, summer, polyester/viscose
Amidina
Chardonay
shirt, long sleeves, casual, plaid, cotton
Topclass
Chardonay
shirt, long sleeves, polyester/cotton
jumper, long sleeves, acrylic
Moorcraft
trousers, easycare, polyester
pullover sleeveless, button front, mix fibres
Moorcraft
suit, gabardine, wool mix
55.00
9.00
8.00
6.00
6.00
8.00
20.00
99.00
30.00
25.00
30.00
12.00
14.99
8.00
6.00
45.00
99.00
30.00
35.00
Vincentian Partnership for Social Justice
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Dunnes Stores
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Unit
3ULFH¼
1
1
4
2
1
2
1
1
1
1
1
1
2
2
3
1
1
1
1
Quantity
5
3
3
3
5
3
5
3
3
3
3
5
3
3
3
7
5
5
5
Life/
Years
573.99
9.00
8.00
24.00
12.00
8.00
40.00
99.00
30.00
25.00
30.00
12.00
14.99
16.00
12.00
135.00
99.00
120.00
30.00
35.00
55.00
¼
155.01
1.80
2.67
8.00
4.00
1.60
13.33
19.80
10.00
8.33
10.00
4.00
3.00
5.33
4.00
45.00
14.14
24.00
6.00
7.00
11.00
¼
Total Price Cost/ Year
Cost/
2.981
0.035
0.051
0.154
0.077
0.031
0.256
0.381
0.192
0.160
0.192
0.077
0.058
0.103
0.077
0.865
0.272
0.462
0.115
0.135
0.212
:HHN¼
June 2004 Prices
12:58 PM
Main clothing
Guineys
Guineys
Guineys
Retailer
28/9/05
Coats, jackets total
Moorcraft
County
jacket, teflon
Brand
winter jacket 3/4 lengthpadded poly cotton
Coats, jackets
Item
Clothing: Man 65 - 74 years
R7454 Budget Standards
Page 214
Guardian
Champion
County
Giovanni
SB
Summit
pyjamas, flannelette
dressing gown, fleece
winter socks, acrylic/wool, pack of 3
summer socks, cotton rich, pack of 3
boot socks
215
Thinsulate
Guiltedge
(no make)
(no make)
scarf, acrylic
gloves, acrylic
tie, polyester
belt, leather
hat, baseball
Marlow
Gola
(no brand)
(no brand)
sandals, leather upper
trainers, leather upper
wellington boots
slippers
Clothing - Older man
Total man’s clothing
Footwear total
Drifters
shoes, leather upper
Footwear
Accessories total
Thinsulate
Thinsulate
hat, knitted
Accessories
8.00
10.00
20.00
35.00
25.00
55.00
4.00
11.00
10.00
8.00
8.00
5.00
4.00
6.00
6.00
25.00
20.00
13.00
Vincentian Partnership for Social Justice
O’Neills
O’Neills
O’Neills
O’Neills
O’Neills
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Guineys
Unit
3ULFH¼
1
1
1
1
2
1
1
2
1
1
1
1
2
2
1
3
3
8
Quantity
1
8
3
1
3
4
8
8
1
1
2
5
1
1
10
4
3
1
Life/
Years
1165.99
200.00
10.00
20.00
35.00
25.00
110.00
56.00
4.00
11.00
20.00
8.00
8.00
5.00
216.00
4.00
12.00
12.00
25.00
60.00
39.00
64.00
¼
407.52
85.83
10.00
2.50
11.67
25.00
36.67
23.38
1.00
1.38
2.50
8.00
8.00
2.50
119.30
0.80
12.00
12.00
2.50
15.00
13.00
64.00
¼
Total Price Cost/ Year
Cost/
7.837
1.651
0.192
0.048
0.224
0.481
0.705
0.450
0.019
0.026
0.048
0.154
0.154
0.048
2.294
0.015
0.231
0.231
0.048
0.288
0.250
1.231
:HHN¼
June 2004 Prices
12:58 PM
Guineys
Guineys
Guineys
Guineys
Guineys
Retailer
28/9/05
Underwear total
Bardoneire
vests, thermal, polyester/cotton
Brand
pants, Y front, cotton
Underwear
Item
Clothing: Man 65 - 74 years
R7454 Budget Standards
Page 215
Boots
Boots
Boots
Boots
Boots
Boots
Tesco
Ellies
Ellies
Boots
tape, microporous, 5m x 2.5cm
melolin dressing, 5cm x 5cm, pack of 5
bandage, cotton, 5cm X 5m
bandage, triangular calico, 90cm x 127cm
gauze swabs, sterile, 7.5cm x 7.5 cm, 5
scissors, first aid
safety pins, pack of 50
paracetamol, pack of 24
thermometer
216
Tescos
Tescos
indigestion tablets, pack of 16
cold powders, pack of 5
Tescos
Tescos
Tescos
Pantene
Pantene
comb, large plastic, woman’s
comb, large plastic, man
shampoo, 200ml
conditioner, 200ml
Personal Care
Tescos
hairbrush, mans
Tescos
Tescos
Tescos
hairbrush, womans
toothpaste, 125gm
toothbrush, regular, adult pack of 2
Boots
Tescos
denture cleaning tablets, 30
Tescos
toilet soap, 3 x 125gm
Personal hygiene
Healthcare total
Tescos
Tescos
suntan lotion, factor 8, adult, 200ml
tissues, pack of 100
Easons
2
7
2
2
1
1
4
12
24
8
18
4
12
2
1
1
1.5
1
1
1
1
2
1
1
2
1
Vincentian Partnership for Social Justice
3.40
3.40
0.99
0.99
2.49
3.00
0.65
0.79
3.00
0.69
0.69
2.39
2.99
4.99
18.00
9.45
1.90
1.00
1.99
0.50
2.20
0.40
1.25
3.15
1.55
2.52
Quantity
1
1
2
2
4
4
1
1
1
1
1
1
1
1
5
10
1
10
10
1
5
5
1
1
5
1
Life/
Years
9.45
2.85
1.00
1.99
0.50
2.20
0.80
1.25
3.15
3.10
2.52
6.80
23.80
1.98
1.98
2.49
3.00
2.60
9.48
72.00
5.52
114.65
12.42
9.56
35.88
9.98
18.00
¼
9.98
3.60
0.95
2.85
0.10
0.20
0.50
0.44
0.16
1.25
3.15
0.62
2.52
6.80
23.80
0.99
0.99
0.62
0.75
2.60
9.48
72.00
5.52
84.17
12.42
9.56
35.88
¼
Total Price Cost/ Year
0.131
0.458
0.019
0.019
0.012
0.014
0.050
0.182
1.385
0.106
1.619
0.239
0.184
0.690
0.192
0.069
0.018
0.055
0.002
0.004
0.010
0.008
0.003
0.024
0.061
0.012
0.048
&RVW:HHN¼
June 2004 Prices
12:58 PM
first aid book
¼
Unit Price
28/9/05
Lemsip
Boots
Retailer
bandage, crepe, 7.5cm x 4.5m
Brand
plasters, fabric, pack of 40
Healthcare
Item
Personal care: Couple 65 - 74 years
R7454 Budget Standards
Page 216
Tesco
Curl up and dye
Curl up and dye
local
shaving foam 250ml
hair, permanent wave
haircut, dry trim, woman
haircut, dry trim, man
217
11.95
4.80
7.00
20.00
12.99
24.99
32.99
29.99
5.00
5.00
12.00
10.00
7.99
9.95
39.95
9.50
17.00
62.00
2.59
1.10
1
1
2
1
1
1
1
1
1
1
1
1
1
1
2
6
3
2
5
6
1
1
3
1
1
1
1
Vincentian Partnership for Social Justice
Lyod, Pascal and Roches Stores
Personal Care
Boots
Boots
wall mirror
Argos
small mirror
earring set, 3 pair set
Argos
Argos
Roches Stores
Elizabeth Duke
watch, gold-plated case
Penneys
Sekonda
watch, gold-plated case
Dunnes Stores
ESB Shop Electric
umbrella, telescopic
Sekonda
hairdryer
necklace, 16" simulated pearl
St. Bernard
Babyliss
wallet, leather
Dunnes Stores
St. Bernard
Ladies Leather Wallet
The bag store
Dunnes Stores
Voyager
handbag, synthetic
shopping trolley, 2 wheels
Roches Stores
Penneys
Phoenix
holdall
toilet bag
Phoenix
suitcase, trolley
Personal accessories
Roches Stores
Tesco
razor, disposable, man, pack of 10
3.55
1.09
1.59
2.49
2.49
0.99
3.00
Quantity
10
10
10
15
15
15
15
4
8
8
8
8
3
10
10
1
1
1
1
1
2
2
1
3
10
1
1
Life/
Years
6.60
3.55
1.09
4.77
2.49
2.49
0.99
3.00
11.95
4.80
14.00
20.00
12.99
24.99
32.99
29.99
5.00
5.00
12.00
12.00
7.99
9.95
79.90
399.58
57.00
51.00
124.00
12.95
¼
6.60
1.78
0.55
4.77
0.83
0.25
0.99
3.00
1.20
0.48
1.40
1.33
0.87
1.67
2.20
7.50
0.63
0.63
1.50
1.50
2.66
1.00
7.99
387.26
57.00
51.00
124.00
12.95
¼
Total Price Cost/ Year
0.023
0.009
0.027
0.026
0.017
0.032
0.042
0.144
0.012
0.012
0.029
0.029
0.051
0.019
0.154
7.447
1.096
0.981
2.385
0.249
0.127
0.034
0.010
0.092
0.016
0.005
0.019
0.058
&RVW:HHN¼
June 2004 Prices
12:58 PM
Personal hygiene total
Tescos
Tesco
hand cream, 100ml
Tescos
deodorant, roll-on, 50ml
¼
Unit Price
28/9/05
talcum powder, 450gm
Tescos
emery boards, large, 6
Mum
Tescos
nail clipper
Tescos
Tescos
Pantene
hairspray, 200ml
Retailer
razor, disposable, woman, pack of 10
Brand
Item
Personal care: Couple 65 - 74 years
R7454 Budget Standards
Page 217
Giovanni
Giovanni
sun glasses, UVA/UVB protection
sun glasses, UVA/UVB protection
1
1
1
Vincentian Partnership for Social Justice
20.00
20.00
24.99
1
1
Quantity
5
5
15
15
10
Life/
Years
372.44
20.00
20.00
24.99
10.95
12.95
¼
1.30
4.00
4.00
1.67
0.73
44.23
¼
Total Price Cost/ Year
0.851
0.077
0.077
0.032
0.014
0.025
&RVW:HHN¼
June 2004 Prices
12:58 PM
Personal Care
Roches Stores
Roches Stores
Argos
10.95
12.95
¼
Unit Price
28/9/05
Personal accessories total
Staiger
clock, quartz, mantel
Roches Stores
Lyod, Pascal and Roches Stores
Westclox
clock, alarm
Retailer
shaving mirror
Brand
Item
Personal care: Couple 65 - 74 years
R7454 Budget Standards
Page 218
218
219
Specsavers
Specsavers
local dentist
local dentist
spectacles, prescription, adult
sight test
dental care, exam, scale and polish
dental care, filling
Personal Care
85.00
75.00
25.00
99.00
40.00
2
2
2
2
8
4
Vincentian Partnership for Social Justice
local GP
GP visit
Healthcare total
local chemist
prescription items, adult
Healthcare
16.00
4
2
2
2
1
1
1
2
3
1
1
3.90
3.49
5.50
12.50
14.58
¼
888.00
170.00
150.00
50.00
198.00
320.00
64.00
561.50
42.50
75.00
25.00
99.00
320.00
64.00
550.22
34.558
3.90
1.75
1.83
12.50
14.58
¼
Total Price Cost/ Year
926.64
1
1
1
2
2
Life/
Years
Total couple’s personal care
3.90
3.49
5.50
6.25
7.29
Quantity
39.970
Boots
aftershave lotion, 125ml
¼
Unit Price
12.029
0.817
1.442
0.481
1.904
6.154
1.231
10.581
0.665
0.075
0.034
0.035
0.240
0.280
&RVW:HHN¼
June 2004 Prices
12:58 PM
Cosmetics total
Tesco
face powder, loose
Boots
Boots
spray perfume, 30ml
Boots
Boots
moisturiser, face, 100ml
Retailer
Forever lip colour Boots
Brand
28/9/05
lipstick
Cosmetics
Item
Personal care: Couple 65 - 74 years
R7454 Budget Standards
Page 219
220
Bargain Town
Bargain Town
Bargain Town
chest of drawers, bedside, 3-drawer
chest of drawers, double, 5-drawer
chest of drawers, single, 3-drawer
Household Goods
149.00
199.00
69.00
199.00
119.00
69.00
299.00
79.00
139.99
159.99
54.99
169.00
59.00
62.99
729.95
Unit
3ULFH¼
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Quantity
Vincentian Partnership for Social Justice
Bargain Town
wardrobe, tall, double
Bedroom 1 furniture total
Bargain Town
mattress, replacement
Bargain Town
Bargain Town
Carlos
Bargain Town
headboard, velour
bed, double divan
Bedroom 1 furniture
Kitchen furniture
Lounge/dining furniture total
bookcase
Brampton
sideboard
Argos
Argos
Bargain Town
Beechglass
Sturdy and Saya
table, rectangular, 4 chairs
Bargain Town
display cabinet
Hardwood
coffee tables, nest of 3
Argos
Argos
Bush
TV stand
Argos
Retailer
25
25
25
25
10
20
20
25
25
25
25
25
25
25
15
Life/
Years
1103.00
149.00
199.00
69.00
199.00
119.00
69.00
299.00
1454.91
79.00
139.99
159.99
54.99
169.00
59.00
62.99
729.95
Total
3ULFH¼
54.94
5.96
7.96
2.76
7.96
11.90
3.45
14.95
77.66
3.16
5.60
6.40
2.20
6.76
2.36
2.52
48.66
Cost/
<HDU¼
June 2004 Prices
1.057
0.115
0.153
0.053
0.153
0.229
0.066
0.288
1.493
0.061
0.108
0.123
0.042
0.130
0.045
0.048
0.936
Cost/ Week
¼
12:58 PM
wall unit
Ascot
Brand
28/9/05
suite, 3 piece
Lounge/dining furniture
Item
Household goods: Furniture, owner-occupied and local authority houses
R7454 Budget Standards
Page 220
Marlin
221
Modena
Argos
Household Goods
28.99
24.99
129.99
89.99
199.00
1
1
1
1
1
1
1
1
Vincentian Partnership for Social Justice
Total furniture, owner-occupied and local authority houses
Bathroom furniture total
bathroom cabinet, 3 door mirrored
Bathroom furniture
Bedroom 2 furniture total
Argos
Argos
tall boy unit, 1-drawer
bookshelf, short, wide, 3-shelf
Bargain Town
Argos
wardrobe, combination, 3-drawer
69.00
0.00
159.00
Quantity
20
25
25
25
25
25
25
25
3258.87
28.99
28.99
671.97
24.99
129.99
89.99
199.00
69.00
0.00
159.00
Total
3ULFH¼
160.93
1.45
1.45
26.88
1.00
5.20
3.60
7.96
2.76
0.00
6.36
Cost/
<HDU¼
3.09
June 2004 Prices
0.028
0.028
0.517
0.019
0.100
0.069
0.153
0.053
0.000
0.122
Cost/ Week
¼
12:58 PM
chest of drawers, double, 5-drawer
Bargain Town
Bargain Town
Retailer
chest of drawers, bedside, 3-drawer
headboard, single, metal
Shanghai
Brand
Life/
Years
28/9/05
bed, single divan, with head board
Bedroom 2 furniture
Item
Unit
3ULFH¼
Household goods: Furniture, owner-occupied and local authority houses
R7454 Budget Standards
Page 221
222
Household Goods
Floor coverings total
carpet, fitting 13ftx11ft
Bedroom 2
carpet, fitting, 13ftx14ft
Bedroom 1
carpet, fitting, 7ftx6.5ft
Bathroom
carpet, fitting, underlay, grippers, door plates,13ftx10ft
Sitting room
carpet, fitting, underlay, grippers, door plates, 13ftx10ft
Dining room
vinyl, fitting, 13ftx13 ft
Des Kelly
Des Kelly
Des Kelly
Des Kelly
Des Kelly
Des Kelly
Des Kelly
150.00
187.00
70.00
137.00
137.00
169.00
350.00
Unit
3ULFH¼
Vincentian Partnership for Social Justice
Dreams
Dreams
Sapaire
Dreams
Dreams
Sapaire
Barnsby
Retailer
1
1
1
1
1
1
1
Quantity
18
15
9
13
13
13
13
Life/
Years
1200.00
150.00
187.00
70.00
137.00
137.00
169.00
350.00
Total
3ULFH¼
89.58
8.33
12.47
7.78
10.54
10.54
13.00
26.92
Cost/
<HDU¼
June 2004 Prices
1.723
0.160
0.240
0.150
0.203
0.203
0.250
0.518
Cost/ Week
¼
12:58 PM
Kitchen
carpet, fitting, underlay, grippers, door plates, 34ftx3.5
Brand
28/9/05
Hall, stairs and landing
Floor coverings
Item
Household goods: Floor coverings etc., owner-occupied house
R7454 Budget Standards
Page 222
223
Oval
Massive
Massive
living, dining room and hall lampshades
bedroom lampshade
bathroom light bowl
Tower Bolt
back door bolt, 4"
Household Goods
8.99
4.99
3.99
1.99
13.95
6.95
12.95
7.95
19.99
19.99
Vincentian Partnership for Social Justice
Total floor coverings, curtains, lampshades and home security
Home security total
Woodies DIY
Woodies DIY
Woodies DIY
Phoenix
front door bolt, 6"
smoke detector, pack of 2
Lenehans
Roches Stores
Roches Stores
Roches Stores
Roches Stores
window locks, pack of 1
Home security
Lampshades total
Oval
kitchen lampshade
Lampshades
Curtains total
Duffy’s
bedroom 2, thermal backed, pair, 46x54
32.99
Duffy’s
Duffy’s
bathroom, blind,
1
1
1
10
1
2
4
1
1
1
1
1
1
4
1
Quantity
15
15
15
15
15
15
15
10
10
10
10
10
10
20
10
Life/
Years
327.89
37.87
8.99
4.99
3.99
19.90
87.60
13.95
13.90
51.80
7.95
202.42
19.99
19.99
32.99
19.99
19.99
56.48
32.99
Total
3ULFH¼
26.05
2.52
0.60
0.33
0.27
1.33
6.11
0.93
0.93
3.45
0.80
17.42
2.00
2.00
3.30
2.00
2.00
2.82
3.30
Cost/
<HDU¼
June 2004 Prices
2.224
0.049
0.012
0.006
0.005
0.026
0.117
0.018
0.018
0.066
0.015
0.335
0.038
0.038
0.063
0.038
0.038
0.054
0.063
Cost/ Week
¼
12:58 PM
bedroom 1, thermal backed, pair, 46x54
19.99
Duffy’s
sitting room, thermal backed, pair, 46x54
14.12
19.99
Duffy’s
Duffy’s
32.99
Unit
3ULFH¼
Duffy’s
Retailer
curtain track and fittings
TM
Brand
28/9/05
dining room, thermal backed, pair, 46 x 54
kitchen, blind,
Curtains
Item
Household goods: Floor coverings etc., owner-occupied house
R7454 Budget Standards
Page 223
224
St. Bernard
St. Bernard
St. Bernard
St. Bernard
hand towel,
towel, bath
bath sheet
bath mat set, 3 piece
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Dunnes Stores
Household goods
Vincentian Partnership for Social Justice
8.99
24.00
4.99
2.99
5.98
8.00
28.00
32.00
24.00
8.00
3.00
42.00
45.00
65.00
48.00
54.00
24.00
60.00
30.00
517.95
10
8
5
10
5
5
7
5
5
5
1
6
15
10
9
9
15
9
15
Total couple’s household linen
1
2
1
1
2
1
2
4
6
1
1
3
1
1
6
3
2
3
2
517.95
8.99
12.00
4.99
2.99
2.99
8.00
14.00
8.00
4.00
8.00
3.00
14.00
45.00
65.00
8.00
18.00
12.00
20.00
15.00
Total
3ULFH¼
Household linen total
Dunnes Stores
Dunnes Stores
Guineys
St Bernard
St. Bernard
hand towel (kitchen), pack of 2
Dunnes Stores
Guineys
St. Bernard
face flannel, pack of 3
Dunnes Stores
rectangular tablecloth, 135cm x 175cm
St. Bernard
pillows, polyester fill, pack of 2
Dunnes Stores
cushion and cover
St. Bernard
single duvet, goose feather, guest
Dunnes Stores
Dunnes Stores
Guineys
St. Bernard
double duvet, goose feather
oven gloves
St. Bernard
plain pillowcases, 2
Dunnes Stores
Guineys
St. Bernard
double fitted sheet
Dunnes Stores
Guineys
St. Bernard
single fitted sheet, guest
Dunnes Stores
adult apron
St. Bernard
double duvet cover and 2 pillowcases
Dunnes Stores
Life/
Years
65.89
65.89
0.90
3.00
1.00
0.30
1.20
1.60
4.00
6.40
4.80
1.60
3.00
7.00
3.00
6.50
5.33
6.00
1.60
6.67
2.00
June 2004 Prices
1.267
1.267
0.017
0.058
0.019
0.006
0.023
0.031
0.077
0.123
0.092
0.031
0.058
0.135
0.058
0.125
0.103
0.115
0.031
0.128
0.038
Cost/ Year Cost/ Week
¼
¼
12:58 PM
Guineys
St. Bernard
single duvet cover and 1 pillowcase, guest
Retailer
Unit Price
¼
Quantity
28/9/05
tea-towel, terry, 3
Brand
Item
Household Goods: Household linen, couple 65 - 74 years
R7454 Budget Standards
Page 224
ESB Shop Electric
Argos
Argos
225
Dunnes Stores
Argos
3-pin plug, fused,
vacuum cleaner bags, pack of 5 Morphy Richards
Household goods
Total couple’s gas/electrical equipment and repairs
9.99
0.99
1.40
1.40
24.99
24.99
110.00
16.99
39.99
369.99
16.99
24.99
519.99
349.00
2
12
4
8
1
1
1
1
1
1
1
1
1
1
Quantity
Vincentian Partnership for Social Justice
Dunnes Stores
60w light bulbs, pack of 2
Spares/accessories/repairs total
Dunnes Stores
100w light bulbs, pack of 2
Spares/accessories/repairs
Gas and electric appliances total
Carolina
vacuum cleaner (upright)
table lamp, sitting room
Philips
Morphy Richards
iron, steam/dry
Argos
Argos
Dreamland
electric under-blanket
ESB Shop Electric
ESB Shop Electric
ESB Shop Electric
ESB Shop Electric
ESB Shop Electric
Unit Price
¼
3
10
1
1
15
15
7
12
10
7
12
3
7
7
Life/
Years
1546.58
48.66
19.98
11.88
5.60
11.20
1497.92
24.99
24.99
110.00
16.99
39.99
369.99
16.99
24.99
519.99
349.00
235.85
24.65
6.66
1.19
5.60
11.20
211.20
1.67
1.67
15.71
1.42
4.00
52.86
1.42
8.33
74.28
49.86
June 2004 Prices
4.536
0.474
0.128
0.023
0.108
0.215
4.062
0.032
0.032
0.302
0.027
0.077
1.016
0.027
0.160
1.429
0.959
Total Price Cost/ Year
¼
¼
&RVW:HHN¼
12:58 PM
table lamp, bedroom, pair of
Philips
Candy
Philips
kettle
automatic washing machine
Cannon
Retailer
28/9/05
toaster
Bosch
cooker, gas
Brand
fridge/freezer
Gas and electric appliances
Item
Household goods: Gas and electric appliances, couple 65 - 74 years
R7454 Budget Standards
Page 225
Poundworld
Argos
Argos
Tesco
Tesco
Argos
Poundworld
Poundworld
Argos
teapot, medium
casserole set, 3 piece
ovenproof dish set, glass, 4 piece
salt and pepper mills
egg cups, stainless steel, 2
glasses set, 18 piece
glass water jug
fruit set, glass, 7 piece
44 piece cutlery set (stainless steel)
226
Poundworld
Argos
Frawleys
Poundworld
Poundworld
Tesco
Tesco
Poundworld
Poundworld
Argos
Argos
Poundworld
Poundworld
Argos
Argos
Argos
glass mixing bowl, 1.0 litre
non-stick bakeware set, 15 piece
cake tin, 20cm x 9.5cm
pastry cutters
cooling rack
wooden rolling pin
sieve, metal
piping bag and nozzles set
plastic colander
kitchen scales
sauce pan set, stainless steel, 4 piece
milk pan
knife set and rack, 8 piece
utensil set and rack, 6 piece
butterfly tin opener
potato peeler
Household goods
Poundworld
glass mixing bowl, 0.5 litre
glass measuring jug, 0.5 litre
Kitchen equipment/utensils
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
1
1
1
Vincentian Partnership for Social Justice
1.49
1.25
9.99
10.00
3.49
21.94
5.99
1.99
2.99
1.99
2.49
2.99
2.99
3.00
14.99
5.00
2.00
1.99
5.99
5.99
2.00
11.99
0.99
3.99
21.99
16.49
10.00
5.99
25.00
Quantity
4
2
5
25
5
10
10
5
10
5
10
12
10
20
12
10
10
10
8
15
4
10
10
10
15
15
10
6
10
Life/
Years
1.49
1.25
9.99
10.00
3.49
21.94
5.99
1.99
2.99
1.99
2.49
2.99
2.99
3.00
14.99
5.00
2.00
1.99
111.41
5.99
5.99
2.00
11.99
1.98
3.99
21.99
16.49
10.00
5.99
25.00
0.37
0.63
2.00
0.40
0.70
2.19
0.60
0.40
0.30
0.40
0.25
0.25
0.30
0.15
1.25
0.50
0.20
0.20
10.51
0.75
0.40
0.50
1.20
0.20
0.40
1.47
1.10
1.00
1.00
2.50
7RWDO3ULFH¼ &RVW<HDU¼
0.007
0.012
0.038
0.008
0.013
0.042
0.012
0.008
0.006
0.008
0.005
0.005
0.006
0.003
0.024
0.010
0.004
0.004
0.202
0.014
0.008
0.010
0.023
0.004
0.008
0.028
0.021
0.019
0.019
0.048
&RVW:HHN¼
June 2004 Prices
12:58 PM
Dunnes Stores
Tesco
8QLW3ULFH¼
28/9/05
Crockery/glassware/cutlery total
Argos
Retailer
mug set, 6 piece
St.Bernard
Brand
crockery set, 24 piece
Crockery/glassware/cutlery
Item
Household goods: Crockery, kitchen goods etc.,
R7454 Budget Standards
Page 226
Tesco
Dunnes Stores
Poundworld
Walk Around
All Rooms
Pound World
Poundworld
Dunnes Stores
Poundworld
Poundworld
Poundworld
wooden spoon set, 3 piece
plastic/wire tea strainer
nut crackers
metal food tongs
metal balloon whisk
lemon squeezer
cheese grater, metal
worktop saver, glass
plastic chopping board, set of 3
minute timer
227
Household goods
Storage hardware
1
1
1
1
Vincentian Partnership for Social Justice
1.00
3.99
5.00
2.99
1
1
1
1
1
1
1
1
Quantity
10
8
7
3
12
5
17
12
5
5
5
5
Life/
Years
131.49
1.00
3.99
5.00
2.99
0.79
2.99
3.99
1.50
1.19
1.49
6.00
3.99
16.94
0.10
0.50
0.71
1.00
0.07
0.60
0.23
0.13
0.24
0.30
1.20
0.80
7RWDO3ULFH¼ &RVW<HDU¼
0.326
0.002
0.010
0.014
0.019
0.001
0.012
0.005
0.002
0.005
0.006
0.023
0.015
&RVW:HHN¼
June 2004 Prices
12:58 PM
0.79
2.99
3.99
1.50
1.19
1.49
6.00
3.99
8QLW3ULFH¼
28/9/05
Kitchen equipment/utensils total
Dunnes Stores
Retailer
kitchen scissors, set of 3
Brand
lever arm corkscrew
Item
Household goods: Crockery, kitchen goods etc.,
R7454 Budget Standards
Page 227
Argos
Tesco
Tesco
Tesco
plastic vegetable rack
lunch box
plastic food box
vacuum flask
228
Household goods
Cleaning hardware total
Poundworld
broom head
1
1
1
4
1
1
1
1
3
2
1
1
1
2
1
1
1
1
1
1
1
Vincentian Partnership for Social Justice
3.00
3.00
1.00
Tesco
Poundworld
waste basket, metal
9.99
Broom handle
Argos
pedal bin, 25l
2.00
0.00
Poundworld
Dustbin
7.99
3.50
1.00
1.99
1.19
2.00
0.99
2.99
2.99
3.00
dustbin, with wheels (see housing waste management)
Argos
Dunnes Stores
washing-up bowl
cutlery and plate drainer
Poundworld
washing-up brush
Poundworld
hand brush
Tesco
Poundworld
dust pan and brush
Poundworld
Poundworld
bucket, plastic 10l
shoe brushes, pack of 2
Poundworld
mop, cloth head
scrubbing brush
Poundworld
mop bucket
7.99
2.00
0.99
11.99
8.00
1
1
Quantity
7
7
12
10
10
5
5
3
1
7
3
10
5
6
1
12
10
10
5
10
5
15
6
Life/
Years
56.61
3.00
3.00
0.00
4.00
9.99
2.00
7.99
3.50
3.00
3.98
1.19
2.00
0.99
5.98
2.99
3.00
48.95
7.99
2.00
0.99
11.99
8.00
4.99
12.99
14.02
0.43
0.43
0.00
0.40
1.00
0.40
1.60
1.17
3.00
0.57
0.40
0.20
0.20
1.00
2.99
0.25
6.49
0.80
0.20
0.20
1.20
1.60
0.33
2.17
7RWDO3ULFH¼ &RVW<HDU¼
0.270
0.008
0.008
0.000
0.008
0.019
0.008
0.031
0.022
0.058
0.011
0.008
0.004
0.004
0.019
0.058
0.005
0.125
0.015
0.004
0.004
0.023
0.031
0.006
0.042
&RVW:HHN¼
June 2004 Prices
12:58 PM
Cleaning hardware
St. Bernard
Euro Shop
canister set, screw top, 4 piece
4.99
12.99
8QLW3ULFH¼
28/9/05
Storage hardware total
Argos
Pound world
Retailer
spice rack and 10 spices
Brand
metal bread bin
Item
Household goods: Crockery, kitchen goods etc.,
R7454 Budget Standards
Page 228
Poundworld
Poundworld
Tesco
Tesco
Tesco
Tesco
Poundworld
LR20 batteries, pack of 2
household candles, box of 6
freezer bags, pk of 25
clingfilm, 30m x 300mm wide
foil, 10m x300 mm wide
greaseproof paper, 15m
paper napkins, pack of 50
229
Guineys
Guineys
Hickeys
tray
vase, glass
curtain hooks, pack of 25
8
1
1
1
Household goods
Vincentian Partnership for Social Justice
2.10
5.50
4.20
6.00
1
20
10
5
10
10
10
16.80
5.50
4.20
6.00
2.00
5.99
3.25
3.00
1.00
16.49
6.99
3.99
3.50
12.99
3.99
15.99
473.97
Dunnes Stores
table mats, 6 piece
2.00
1
5
5
10
12
10
3
10
20
5
20
13.83
2.00
1.20
Total kitchen and hardware
Euro Shop
coaster set, 6 piece
5.99
1
1
1
1
1
1
1
1
1
1
4
1
0.98
1.69
0.96
1.00
2.00
2.00
2.00
66.87
10.979
0.84
0.55
0.84
0.60
0.20
0.60
0.65
0.60
0.10
1.37
0.70
1.33
0.35
0.65
0.80
0.80
7.92
0.50
1.20
0.98
1.69
0.48
0.07
1.00
1.00
1.00
7RWDO3ULFH¼ &RVW<HDU¼
111.68
Poundworld
water bottle, hot
3.25
3.00
1.00
16.49
6.99
3.99
3.50
12.99
3.99
15.99
1
1
1
1
2
14
2
2
2
Life/
Years
Other hardware total
Guineys
bathroom scales
hand/tap shower
Argos
laundry basket and bin
Poundworld
Poundworld
clothes pegs, pack of 50
safety bath mat
Poundworld
plastic coated washing line
Poundworld
Poundworld
indoor clothes airer
toilet brush and holder
Poundworld
Argos
ironing board cover
Poundworld
ironing board
Other hardware
2.00
1.20
1
1
2
1
1
1
1
Quantity
1.286
0.211
0.016
0.011
0.016
0.012
0.004
0.012
0.013
0.012
0.002
0.026
0.013
0.026
0.007
0.012
0.015
0.015
0.152
0.010
0.023
0.019
0.033
0.009
0.001
0.019
0.019
0.019
&RVW:HHN¼
June 2004 Prices
12:58 PM
0.98
1.69
0.48
1.00
2.00
2.00
2.00
8QLW3ULFH¼
28/9/05
Household consumables total
Poundworld
Poundworld
Retailer
LR14 batteries, pack of 2
Hanson
Brand
LR6 batteries, pack of 4
Household consumables
Item
Household goods: Crockery, kitchen goods etc.,
R7454 Budget Standards
Page 229
Letterbox
envelopes, pack of 50
Easons
Hallmark
Glen Gallery
Eason
Elite
Tipp-ex Rapid
Milan
Club
Club
Rexel
notelets, box of 10
writing paper gift pack
note book, spiral bound
A4 envelope file
correcting fluid, 20ml
erasers, pack of 3
230
double pencil sharpener,
scissors
rule, 30cm
Easons
Club
Club
Rexel
Pritt
Sellotape
Staedtler
string, 40m
elastic bands, 50gm
paper clips, box of 100
glue stick, 10 gram
sellotape
pen, ball point, pack of 10
Household goods
Total Kitchen, hardware and stationery goods
Stationery and paper goods total
Easons
pencil, pack of 5
Staedtler
Easons
fountain and ball point pen set, 15 cart Parker
Easons
Easons
Easons
Easons
Easons
Easons
calculator
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
envelopes, pack of 50, manila
Easons
Easons
Belvedere
writing paper A5, 40 sheets
Easons
parcel paper, 3 sheets and labels
Poundworld
Pound world
general gift wrap, 5 sheets
1
1
1
2
1
1
1
1
1
1
1
1
1
1
2
1
1
1
1
1
1
2
1
1
Vincentian Partnership for Social Justice
1.99
14.99
1.99
2.15
1.25
0.50
0.99
1.99
2.49
0.25
2.99
0.99
1.25
1.50
0.35
0.80
10.00
5.70
1.99
2.15
2.75
2.000
0.95
2.00
1
2
5
1
1
2
10
5
5
10
5
10
10
5
1
5
1
2
1
4
2
1
1
3
1
1
1
1
Life/
Years
6.00
45.58
112.45
551.78
1.00
3.00
1.99
4.30
0.63
0.05
0.20
0.40
0.25
0.05
0.30
0.10
0.25
1.50
0.14
0.80
5.00
5.70
0.50
1.08
2.75
4.00
0.32
2.00
2.50
0.80
77.81
1.99
14.99
1.99
4.30
1.25
0.50
0.99
1.99
2.49
0.25
2.99
0.99
1.25
1.50
0.70
0.80
10.00
5.70
1.99
2.15
2.75
4.00
0.95
2.00
2.50
0.80
6.00
7RWDO3ULFH¼ &RVW<HDU¼
2.162
0.877
0.019
0.058
0.038
0.083
0.012
0.001
0.004
0.008
0.005
0.001
0.006
0.002
0.005
0.029
0.003
0.015
0.096
0.110
0.010
0.021
0.053
0.077
0.006
0.038
0.048
0.015
0.115
&RVW:HHN¼
June 2004 Prices
12:58 PM
Christmas wrapping paper, 6m
Pound world
Christmas cards, box of 50
1
3
Quantity
28/9/05
2.50
2.00
0.80
8QLW3ULFH¼
Pound King
Retailer
occasion cards/other cards
Club
Brand
Birthday card, pack of 3
Stationery and paper goods
Item
Household goods: Crockery, kitchen goods etc.,
R7454 Budget Standards
Page 230
231
Tesco
Tesco
Tesco
Tesco
Poundworld
Tesco
Tesco
Tesco
dish cloths, pack of 5
floor cloth, pack of 2
sponge wipes, pack of 3
household gloves, pack of 2 pairs
thick sponge
scourers, pack of 2
duster
pedal bin liners, pack of 40
Household goods
Total couple’s toilet paper, matches, cleaning products
Cleaning products total
Tesco
soap pads, pack of 15
Tesco
glass cleaner, 500ml
Tesco
Tesco
disinfectant, 1 litre
carpet shampoo, 550ml
Tesco
furniture polish, 300ml
Lenehans
Tesco
air freshener, 300ml
brush cleaner, 500ml
Tesco
lavatory cleaner, 750ml
Tesco
Tesco
bleach, 750ml
shoe polish, 50ml
Tesco
washing liquid, 250ml
Tesco
Tesco
fabric conditioner, 1 litre
scouring cleanser, 750ml
Tesco
washing powder,
Windolene
Tesco
Tesco
washing-up liquid, 500ml
Vanish
Poundworld
0.99
0.59
0.99
2.00
1.29
1.24
1.49
0.99
0.69
1.77
3.99
0.95
0.69
2.19
0.79
0.79
0.67
1.19
0.65
2.12
1.22
3.75
0.89
2.44
2.00
1.98
2
2
2
1
1
3
1
2
1
1
1
2
3
2
4
2
4
4
3
1
7
6
12
1
1
9
17.82
110.65
90.83
1.98
1.18
1.98
2.00
1.29
3.72
1.49
1.98
0.69
1.77
3.99
1.90
2.07
4.38
3.16
1.58
2.68
4.76
1.95
2.12
8.54
22.50
10.68
2.44
2.00
2.00
17.82
Vincentian Partnership for Social Justice
1
1
1
1
1
1
1
1
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
7RWDO3ULFH¼
109.42
89.60
1.98
1.18
1.98
2.00
1.29
3.72
1.49
1.98
0.35
0.89
3.99
1.90
2.07
4.38
3.16
1.58
2.68
4.76
1.95
2.12
8.54
22.50
10.68
2.44
2.00
2.00
17.82
17.82
&RVW<HDU¼
2.104
1.723
0.038
0.023
0.038
0.038
0.025
0.072
0.029
0.038
0.007
0.017
0.077
0.037
0.040
0.084
0.061
0.030
0.052
0.092
0.038
0.041
0.164
0.433
0.205
0.047
0.038
0.038
0.343
0.343
&RVW:HHN¼
June 2004 Prices
12:58 PM
stain remover stick, 75g
Cleaning products
Matches total
household matches, 6 boxes
Tesco
Life/ Years
28/9/05
Matches
Toilet paper total
toilet paper, 12 rolls
Toilet paper
Household goods: Toilet paper, matches, cleaning products, couple 65 - 74 years
Unit Price
¼
Quantity
Item
Brand
Retailer
R7454 Budget Standards
Page 231
Flymo
Eurospine
lawn mower (hover)
extension cable reel
232
Woodies DIY
Orbis
Stanley
pliers
tape measure, steel, 5m
Woodies DIY
Woodies DIY
Everready
Promotional Woodies DIY
Dosco
Crown
Crown
Crown
Rubbermaid Woodies DIY
nails, 1 kg
hand torch
paint roller and tray set
paint brush, pack of 3
paint, emulsion, 2.5 litre
paint, gloss non-drip, 750ml
paint, undercoat, 750ml
tool box, plastic
15
10
10
10
10
31.46
15.99
11.92
8.92
39.74
6.49
5.19
9.49
0.79
1.49
8.99
6.49
13.99
13.99
14.95
11.49
2.91
13.49
4.99
29.99
14.99
Household goods
Vincentian Partnership for Social Justice
437.72
1
1
2
2
2
10
10
5
10
15
15
15
15
15
15
15
3
5
5
15
17
19.99
104.99
Total gardening, DIY, tools, materials, local authority, owner-occupied houses
31.46
15.99
5.96
4.46
19.87
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
20
25
10.00
34.99
¼
1.40
2.10
1.60
1.19
0.89
3.97
0.65
0.52
1.90
0.08
0.10
0.60
0.43
0.93
0.93
1.00
0.77
0.97
2.70
1.00
2.00
0.88
5.25
0.80
0.40
33.05
33.05
¼
0.636
0.636
0.040
0.031
0.023
0.017
0.076
0.012
0.010
0.037
0.002
0.002
0.012
0.008
0.018
0.018
0.019
0.015
0.019
0.052
0.019
0.038
0.017
0.101
0.015
0.008
0.027
¼
June 2004 Prices
Total Price Cost/ Year Cost/ Week
437.72
Woodies DIY
Woodies DIY
Woodies DIY
Woodies DIY
6.49
5.19
9.49
0.79
1.49
8.99
6.49
13.99
13.99
14.95
11.49
2.91
13.49
4.99
29.99
14.99
1
1
25
25
Life/ Years
Gardening, DIY, tools, materials total
step-stool
Lenehans
hacksaw
Woodies DIY
Woodies DIY
stanley knife
Woodies DIY
Woodies DIY
Lenehans
Draper
claw hammer
Woodies DIY
screw-driver set, pack of six
screw-driver set, straight edge
Woodies DIY
gardening gloves
Stanley
Desco
garden broom
Woodies DIY
Thermogelli Woodies DIY
watering can and rose
Newlands Garden Centre
Woodies DIY
19.99
104.99
1
1
Quantity
12:58 PM
gardening knee rest/seat
Woodies DIY
Alba
by-pass pruner
10.00
34.99
¼
Unit Price
28/9/05
Woodies DIY
Argos
B&Q
Retailer
hand shears
Brand
garden tool set, coated steel, 5 piece
Item
Household goods: Gardening, DIY, tools, materials, local authority, owner-occupied houses
R7454 Budget Standards
Page 232
An Post
An Post
An Post
An Post
An Post
second class stamps
letter postage, 250g
parcel postage, 350g
airmail letter,Britain, 50g priority
airmail letter, Europe, 50g
233
Household Services
Window cleaning total
window cleaning service
Window cleaning
Telephone expenses (incl VAT) total
telephone connection charges
national calls,at 20 mins
15.00
129.99
12
1
104
4
4
1
12
2
2
1
1
70
51
Quantity
Vincentian Partnership for Social Justice
local
Eircom
8.26
Eircom
1.27
17.33
19.95
24.18
Eircom
Eircom
telephone, 2 piece
local calls (3x5min calls per day) per quarter including
VAT
national calls (2x5min calls per week) per quarter
including VAT
Eircom
exchange line rental
Telephone expenses (incl VAT)
0.83
0.60
2.40
0.96
0.48
0.48
Unit
3ULFH¼
1
10
1
1
1
15
1
1
1
1
1
1
1
180.00
180.00
674.52
129.99
132.08
33.02
69.32
19.95
290.16
64.30
1.66
1.20
2.40
0.96
33.60
24.48
Total Price
Life/ Years
¼
180.00
180.00
538.91
13.00
132.08
33.02
69.32
1.33
290.16
64.30
1.66
1.20
2.40
0.96
33.60
24.48
3.462
3.462
10.364
0.250
2.540
0.635
1.333
0.026
5.580
1.237
0.032
0.023
0.046
0.018
0.646
0.471
June 2004 Prices
Cost/ Year
¼ &RVW:HHN¼
12:58 PM
Postage total
An Post
Service
Outlet
28/9/05
first class stamps
Postage
Item
Household services: Couple 65 - 74 years
R7454 Budget Standards
Page 233
Crilly’s
heel, stick-on, adhesive and sole, man
Household Services
Total couple’s household services
8.80
6.80
1
1
Vincentian Partnership for Social Justice
Mr. Tubb’s
man’s suit
Dry cleaning total
Mr. Tubb’s
woman’s coat
2
1
1
Quantity
2
2
2
2
2
987.42
15.60
8.80
6.80
53.00
0.00
34.00
19.00
Total Price
Life/ Years
¼
817.51
7.80
4.40
3.40
26.50
0.00
17.00
9.50
15.721
0.150
0.085
0.065
0.510
0.000
0.327
0.183
June 2004 Prices
Cost/ Year
¼ &RVW:HHN¼
12:58 PM
Dry cleaning
Shoe repairs total
34.00
19.00
Unit
3ULFH¼
28/9/05
sole, stick-on, adhesive
Crilly’s
heel, stick-on, adhesive and sole, woman
Shoe repairs
Item
Service
Outlet
R7454 Budget Standards
Page 234
234
Samsong
JVC
Daniel O’Donnell
Sony
video recorder
mini hi-fi
popular/classical cassettes/cd’s
blank video tapes, 180 x 3
235
Expert Books
Crescent Press
New Standard Rev’d ed Cathedral Books
Evening Hearld
Northside People
Sunday Independent
Ireland’s Own
Woman’s Weekly
Hinde
Cold Borders
Abbey
basic gardening book
cookery book
bible
daily newspaper
local free press
Sunday newspaper
magazine
woman’s magazine
calendar
telephone and address book
theatre program
Newspapers, magazines, books total
gift voucher
Penguin
book, paperback
49.99
20.00
5.00
5.99
5.95
1.60
1.70
2.00
0.00
1.00
16.99
7.61
15.95
2.25
8.75
11.40
152.00
9.99
12.95
299.99
139.99
279.99
Vincentian Partnership for Social Justice
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
Easons
novel, paperback
Easons
Collins
Corgi
pocket dictionary
Newspapers, magazines, books
TV licence total
TV licence, colour
TV licence
ESB Electrical Shop
Golden Discs
ESB Electrical Shop
ESB Electrical Shop
ESB Electrical Shop
ESB Electrical Shop
8QLW3ULFH¼
6
1
1
1
12
12
52
52
52
1
1
1
1
1
1
1
1
2
1
1
1
1
Quantity
1
1
3
1
1
1
1
1
1
25
15
10
1
1
20
1
1
1
12
10
15
10
Life/ Years
395.49
120.00
5.00
5.99
5.95
19.20
20.40
104.00
0.00
52.00
16.99
7.61
15.95
2.25
8.75
11.40
152.00
152.00
805.85
9.99
25.90
299.99
139.99
279.99
49.99
¼
5.00
342.90
120.00
5.00
2.00
5.95
19.20
20.40
104.00
0.00
52.00
0.68
0.51
1.60
2.25
8.75
0.57
152.00
152.00
98.55
9.99
25.90
25.00
14.00
18.67
¼
6.594
2.308
0.096
0.038
0.114
0.369
0.392
2.000
0.000
1.000
0.013
0.010
0.031
0.043
0.168
0.011
2.923
2.923
1.895
0.192
0.498
0.481
0.269
0.359
0.096
¼
Total Price Cost/ Year Cost/ Week
June 2004 Prices
12:58 PM
Leisure
Philips
Retailer
28/9/05
Television, video and audio equipment total
Phillips
television, colour, 66cm
Brand
portable radio/cassette player
Television, video and audio equipment
Item
Leisure goods: Couple 65 - 74 years, local authority, owner-occupied houses, garden
R7454 Budget Standards
Page 235
Falcon
Spears Games
Original
jigsaw, 500 piece
chess set
domino set
Peter Pan
Knitwear
knitting pattern
buttons, pack of 5
236
Tesco
Tesco
standard tinsel, 9’
Christmas dinner candles, set of 2
Garden Centre
Tesco
Erin
Tesco Flowers
Rosery Florist
Quality Plants
bedding plant, 6 marigolds
spring bulbs, 30
fertiliser, general purpose, 40 litre
cut flowers
flowers, mixed spray, local delivery
flower plant
1.75
4.99
30.00
3.99
3.99
6.99
2.89
18.00
3.99
3.00
37.99
11.99
5.00
7.88
14.28
1.30
3.00
3.00
16.30
8.99
12.99
8.99
21.50
Vincentian Partnership for Social Justice
Tesco
Rosery
Tesco
Woodies DIY
Tesco
rose bush, triple pack
Garden and house plants, flowers and products
Seasonal items totals
Tesco
Christmas tree, lights and decorations, 40"
Seasonal items
Knitting, photographic equipment, processing total
Easons
photo album
Innola
Boots
Boots
Boots
Hickeys
Hickeys
Hickeys
Hickeys
Smiths
Smiths
Easons
film processing, 24 prints (3 days)
colour print film, 24 x 35mm
Fuji Films
whitesoft
knitting needles
Disposable Camera
Tivoli
knitting wool, double, 100g x 5
Knitting, photographic equipment, processing
Smiths
Smiths
8QLW3ULFH¼
1
1
6
1
1
4
1
1
2
1
1
1
1
1
3
2
1
3
1
1
1
1
1
Quantity
2
3
1
2
2
2
10
1
5
5
3
1
1
1
1
1
5
1
20
20
5
20
10
Life/ Years
1.75
4.99
30.00
23.94
3.99
6.99
11.56
18.00
47.98
3.99
6.00
37.99
100.95
11.99
5.00
7.88
14.28
3.90
6.00
3.00
48.90
54.22
8.99
12.99
8.99
21.50
¼
0.18
4.15
0.45
0.65
1.80
1.08
2.50
10.00
23.94
2.00
3.50
5.78
1.80
12.79
3.99
1.20
7.60
90.56
4.00
5.00
7.88
14.28
3.90
6.00
0.60
48.90
¼
0.048
0.192
0.460
0.038
0.067
0.111
0.035
0.246
0.077
0.023
0.146
1.741
0.077
0.096
0.152
0.275
0.075
0.115
0.012
0.940
0.080
0.009
0.012
0.035
0.021
0.003
¼
Total Price Cost/ Year Cost/ Week
June 2004 Prices
12:58 PM
Leisure
Original
Retailer
28/9/05
Household games total
Falcon
Scrabble set
Brand
pack of cards
Household games
Item
Leisure goods: Couple 65 - 74 years, local authority, owner-occupied houses, garden
R7454 Budget Standards
Page 236
Tesco Plants
houseplant, medium
7.99
2.99
8QLW3ULFH¼
1
2
Quantity
5
5
Life/ Years
7.99
5.98
1669.93
113.44
¼
1.60
1.20
753.24
52.30
¼
14.485
1.006
0.031
0.023
¼
Total Price Cost/ Year Cost/ Week
June 2004 Prices
12:58 PM
Vincentian Partnership for Social Justice
Total couple’s leisure goods, local authority, owner-occupied houses, garden
Tesco
Tesco
Retailer
28/9/05
Leisure
Tesco Plants
houseplant, small
Garden and house plants, flowers and products totals
Brand
Item
Leisure goods: Couple 65 - 74 years, local authority, owner-occupied houses, garden
R7454 Budget Standards
Page 237
237
238
National Museum
St. Patrick’s Cathedral
museum
museum
513.40
Total couple’s leisure activities
Vincentian Partnership for Social Justice
450.00
450.00
37.20
28.00
3.20
0.00
6.00
26.20
3.20
15.00
Holiday expenses total
holiday, 7 nights, Tramore self catering Bord Failte
Holiday expenses
1
4
day trip, wicklow
Arts, entertainment, outings total
4
2
National Gallery
Dublin Bus
2
UGC, Parnell Street
cinema
2
2
12
theatre, amateur
Arts, entertainment, outings
Sports activities total
swimming (20 times a year per person) Dublin City Council
40
bingo (20 times a year per person)
0.00
8.00
1538.80
450.00
450.00
130.40
112.00
0.00
6.40
0.00
12.00
0.00
958.40
38.40
600.00
320.00
0.00
0.00
29.592
8.654
8.654
2.508
2.154
0.000
0.123
0.000
0.231
0.000
18.431
0.738
11.538
6.154
0.000
0.000
June 2004 Prices
12:58 PM
Leisure
Local
33
40
ballroom dancing
0.00
&RVW8QLW¼ &RVW<HDU¼ &RVW:HHN¼
28/9/05
walking (2 miles+), woman
37
Freq/ Year
walking (2 miles+), man
Sports activities
Service Outlet
Leisure activities: Couple 65 - 74 years
R7454 Budget Standards
Page 238
Retailer
Dublin City Council
Vincentian Partnership for Social Justice
1
1
1
1
587.72
392.720
195.000
587.72
392.720
195.000
&RVW<HDU¼
11.302
7.552
3.750
&RVW:HHN¼
June 2004 Prices
12:58 PM
Housing
392.720
195.000
8QLW3ULFH¼Quantity Life/ Years 7RWDO3ULFH¼
28/9/05
Total
House insurance (contents and house) Royal and Sun Alliance
waste management
Owner occcupied housing - couple households
Item
Housing owner occupier: Couple 65 - 74 years
R7454 Budget Standards
Page 239
239
180.000
1592.500
180.000
Road Tax
Petrol and oil
Repairs and maintenance
Transport
Total
1.800
550.000
12
1
1
1
1
1
Quantity
2
0.00
0.00
0.000
0.000
4124.10
21.60
180.00
1592.50
180.00
550.00
1600.00
¼
4124.10
21.60
180.00
1592.50
180.00
550.00
1600.00
¼
79.310
0.415
3.462
30.625
3.462
10.577
30.769
¼
Total Price Cost/ Year Cost/ Week
0.00
0.00
Vincentian Partnerhship for Social Justice
1
1
1
1
1
1
Life/
Years
1
June 2004 Prices
12:58 PM
Car parking
1600.000
8QLW3ULFH¼
Insurance (fully comprehensive)
Retailer
Motor vehicle depreciation
Brand
local
28/9/05
Car owner budget
Item
Total couple’s transport, no car
bus pass
Transport: Couple 65 - 74 years, no car
Transport: Single person 65 - 74 years, no car
R7454 Budget Standards
Page 240
240
Fuel
Vincentian Partnership for Social Justice
947.00
47.00
185.00
157.00
42.00
14.00
81.00
421.00
&RVW<HDU¼
18.212
0.904
3.558
3.019
0.808
0.269
1.558
8.096
&RVW:HHN¼
June 2004 Prices
12:58 PM
Total Fuel : Quarterly credit charges
1
Electricity Standing charges
1
1
1251
Lights/appliances
1
1
1
1
Life/ Years
28/9/05
GAS Standing charges
584
334
Cooking electricity
3308
Water heating
Cooking gas
17264
Space heating
Quarterly credit charges
Quantity kWh
Fuel: Couple 65 - 74 years owner occupied house
Item
R7454 Budget Standards
Page 241
241
8QLW3ULFH¼
/LIH<HDUV
7RWDO3ULFH¼
&RVW<HDU¼
&RVW:HHN¼
-XQH3ULFHV
12:58 PM
9LQFHQWLDQ3DUWQHUVKLSIRU6RFLDO-XVWLFH
4XDQWLW\
28/9/05
2WKHUFRVWV
&KDULWDEOHJLYLQJ
,WHP
2WKHUFRVWV2OGHUSHRSOHDJH\HDUV
R7454 Budget Standards
Page 242
242
243
Woodies
Lissenhall Vets
cat neuter,
Pet expenses
Total pet costs, cat
Lissenhall Vets
Woodies DIY
immunisation booster
Veterinary fees
Litter scoop
DSPCA
1.49
25.00
80.00
4.00
70.00
6.99
5.00
6.59
8.00
19.99
16.00
1
1
1
1
12
1
2
2
1
1
2
1
1
26
242
Quantity
Vincentian Partnership for Social Justice
Dublin Pet Store Capel Street
Rathfarnam Shelter
cat litter, 1 litre
cat purchase
Wakers Pets
Tesco
worming tablets, 6
cat tray
Paddys Pets
flea powder, 113g
Troxan 100
Paddys Pets
carrying basket
Tesco
Wakers Pets
25.00
4.69
1.49
0.65
&RVW8QLW¼
1
14
1
14
1
7
1
1
14
10
5
7
5
1
1
Life/ Years
561.76
25.00
80.00
4.00
70.00
83.88
5.00
13.18
16.00
19.99
16.00
2.98
25.00
4.69
38.74
157.30
7RWDO&RVW¼
357.66
25.00
5.71
4.00
5.00
83.88
0.71
13.18
16.00
1.43
1.60
0.60
3.57
0.94
38.74
157.30
¼
June 2004 Prices
6.878
0.481
0.110
0.077
0.096
1.613
0.014
0.253
0.308
0.027
0.031
0.011
0.069
0.018
0.745
3.025
¼
Cost/ Year Cost/ Week
12:58 PM
cat flap
Pet Friends
Tesco
feeding bowl
Hartz
cat comb
Tesco
Tesco
Wakers Pets
Friskies
Retailer
28/9/05
cat basket
Tesco
biscuit rings, 375g
Brand
cat food, 400g
Cat & accessories
Item
Pet costs: Cat - Older people age 65-74 years
R7454 Budget Standards
Page 243
Cover
29/9/05
1:57 PM
Page 2
Printed and Bound: Genprint Ireland Ltd.
INCENTIAN
ARTNERSHIP
FOR JUSTICE
Vincentian Partnership for Social Justice,
Ozanam House, 53 Mountjoy Square, Gardiner Street, Dublin 1
Telephone: 01 878 0425 Fax: 01 878 0423
E-mail: vpj@eircom.net Web: www.vpsj.ie
Vincentian Initiative for Social and Economic Change,
Tackling Poverty and Exclusion