|
Ed's
Example Structured Rental Profiles
Example A
IT Project Cost £70,000 - Project Start: January 2002
The school is installing a new IT suite in January 2002 at a cost
of £70,000. The supplier initially offered finance over 3 years.
When the school said they wanted to restrict the amount spent from
their annual budget to £20,000 and ideally with no payment in the
current year the supplier offered a 4-year term but insisted on
an initial payment on completion of the installation. The supplier
finance offers means the school would have to allocate funds from
it's budget as follows:
|
Budget
Year Ending
|
3 Years
|
4 Years
|
|
31st March 2002
|
£ 6,828
|
£ 5,410
|
|
31st March 2003
|
£27,310
|
£21,640
|
|
31st March 2004
|
£27,310
|
£21,640
|
|
31st March 2005
|
£20,483
|
£21,640
|
|
31st March 2006
|
£27,310
|
£16,230
|
Education Rentals seemed to understand our position from the start.
Not only did they recognize that we had no money left in the current
year budget but suggested a deferred rental payment to start in
the autumn term. This means that the school only starts to pay when
the IT facility is fully up and running for the new pupils scheduled
to start at the school in the autumn and also means that less than
£10,000 comes out of next years budget. The annual payments are
kept within our desired annual budget figure of £20,000 and coupled
with Education Rentals technology refresh facility, we have a flexible
funding arrangement and clearly an understanding partner.
The Education Rentals funding requires the school to allocate funds
from the annual budget as follows:
|
Budget
Year Ending
|
3 Years
|
|
31st March 2002
|
NIL
|
|
31st March 2003
|
£ 9,984
|
|
31st March 2004
|
£19,968
|
|
31st March 2005
|
£19,968
|
|
31st March 2006
|
£19,968
|
|
31st March 2007
|
£19,968
|
|
31st March 2008
|
£ 9,984
|
The important factor to the school is achieving a saving out of
the current year budget of £5,410 and £1,672 in each of the following
three years budgets.
Example B
New Science Facility - Project Cost: £120,000 - Project start: January
2002
The school is installing a new Science Facility in January 2002
at a cost of £120,000.
The supplier has offered finance over 3 or 4 years.
The
supplier finance offers means the school would have to allocate
funds from it's budget as follows:
|
Budget
Year Ending
|
3 Years
|
4 Years
|
|
31st March 2002
|
11,705
|
£ 9,275
|
|
31st March 2003
|
£46,820
|
£37,100
|
|
31st March 2004
|
£46,820
|
£37,100
|
|
31st March 2005
|
£35,115
|
£37,100
|
|
31st March 2006
|
£27,310
|
£27,825
|
However, what the school wanted
was a budget expenditure profile that reflected the planned increase
in pupil roles as a result of establishing the new science facility.
Education Rentals offered an escalating profile with no payment
required in the current budget year and then escalating at 5% per
year in line with our student intake forecast. This enables the
school to match the expenditure on the establishment of the new
science facility closely to the expected revenue from pupil intake.
The Education Rentals funding requires the school to allocate funds
from the annual budget as follows:
|
Budget
Year Ending
|
3 Years
|
|
31st March 2002
|
NIL
|
|
31st March 2003
|
£35,720
|
|
31st March 2004
|
£37,506
|
|
31st March 2005
|
£39,381
|
|
31st March 2006
|
£41,350
|
The Education Rentals facility delivers
a current year saving of £9,275 and £1,380 in the following year
by which time revenues from additional pupils will be received to
meet the costs.
Need
more information?
See how it works
^
top of page
|