|
||||||||||||||||
| RESIDENTS | ||||||||||||||||
| Name of Resident | Position | Wage | Cooking | Clothing | Housekeeping | Total Hours | ||||||||||
| Hours | PEF | EFH | Hours | PEF | EFH | Hours | PEF | EFH | ||||||||
| $A1001 | $A1002 | $A1003 | $A1004 | $A1005 | $A1006 | $A1007 | $A1008 | $A1009 | $A1010 | $A1011 | $A1012 | $A1013 | ||||
| $A1101 | $A1102 | $A1103 | $A1104 | $A1105 | $A1106 | $A1107 | $A1108 | $A1109 | $A1110 | $A1111 | $A1112 | $A1113 | ||||
| $A1201 | $A1202 | $A1203 | $A1204 | $A1205 | $A1206 | $A1207 | $A1208 | $A1209 | $A1210 | $A1211 | $A1212 | $A1213 | ||||
| $A1301 | $A1302 | $A1303 | $A1304 | $A1305 | $A1306 | $A1307 | $A1308 | $A1309 | $A1310 | $A1311 | $A1312 | $A1313 | ||||
| $A1401 | $A1402 | $A1403 | $A1404 | $A1405 | $A1406 | $A1407 | $A1408 | $A1409 | $A1410 | $A1411 | $A1412 | $A1413 | ||||
| $A1501 | $A1502 | $A1503 | $A1504 | $A1505 | $A1506 | $A1507 | $A1508 | $A1509 | $A1510 | $A1511 | $A1512 | $A1513 | ||||
| $A1601 | $A1602 | $A1603 | $A1604 | $A1605 | $A1606 | $A1607 | $A1608 | $A1609 | $A1610 | $A1611 | $A1612 | $A1613 | ||||
| $A1701 | $A1702 | $A1703 | $A1704 | $A1705 | $A1706 | $A1707 | $A1708 | $A1709 | $A1710 | $A1711 | $A1712 | $A1713 | ||||
| $A1801 | $A1802 | $A1803 | $A1804 | $A1805 | $A1806 | $A1807 | $A1808 | $A1809 | $A1810 | $A1811 | $A1812 | $A1813 | ||||
| $A1901 | $A1902 | $A1903 | $A1904 | $A1905 | $A1906 | $A1907 | $A1908 | $A1909 | $A1910 | $A1911 | $A1912 | $A1913 | ||||
| $A2001 | $A2002 | $A2003 | $A2004 | $A2005 | $A2006 | $A2007 | $A2008 | $A2009 | $A2010 | $A2011 | $A2012 | $A2013 | ||||
| $A2101 | $A2102 | $A2103 | $A2104 | $A2105 | $A2106 | $A2107 | $A2108 | $A2109 | $A2110 | $A2111 | $A2112 | $A2113 | ||||
| $A2201 | $A2202 | $A2203 | $A2204 | $A2205 | $A2206 | $A2207 | $A2208 | $A2209 | $A2210 | $A2211 | $A2212 | $A2213 | ||||
| $A2301 | $A2302 | $A2303 | $A2304 | $A2305 | $A2306 | $A2307 | $A2308 | $A2309 | $A2310 | $A2311 | $A2312 | $A2313 | ||||
| $A2401 | $A2402 | $A2403 | $A2404 | $A2405 | $A2406 | $A2407 | $A2408 | $A2409 | $A2410 | $A2411 | $A2412 | $A2413 | ||||
| $A2501 | $A2502 | $A2503 | $A2504 | $A2505 | $A2506 | $A2507 | $A2508 | $A2509 | $A2510 | $A2511 | $A2512 | $A2513 | ||||
| $A2601 | $A2602 | $A2603 | $A2604 | $A2605 | $A2606 | $A2607 | $A2608 | $A2609 | $A2610 | $A2611 | $A2612 | $A2613 | ||||
| $A2701 | $A2702 | $A2703 | $A2704 | $A2705 | $A2706 | $A2707 | $A2708 | $A2709 | $A2710 | $A2711 | $A2712 | $A2713 | ||||
| $A2801 | $A2802 | $A2803 | $A2804 | $A2805 | $A2806 | $A2807 | $A2808 | $A2809 | $A2810 | $A2811 | $A2812 | $A2813 | ||||
| $A2901 | $A2902 | $A2903 | $A2904 | $A2905 | $A2906 | $A2907 | $A2908 | $A2909 | $A2910 | $A2911 | $A2912 | $A2913 | ||||
| Total Effective Hours: | $A304 | $A307 | $A310 | |||||||||||||
| Labour Demand Factor (LDF): | $A305 | $A308 | $A311 | |||||||||||||
| Labour Factor (LF): | $A306 | $A309 | $A312 | |||||||||||||
| BUDGET SUMMARY | ||||||
| Budget Sector | Budget | LF | MRF | Num/R | Val/Res. | INDEX |
| Food and Drink | $A401 | $A409 | $A412 | $A416 | $A422 | FDI $A427 |
| Clothing | $A402 | $A410 | $A413 | $A417 | $A423 | CLI $A428 |
| Housekeeping | $A403 | $A411 | $A414 | $A418 | $A424 | HKI $A429 |
| Luxuries | $A404 | $A415 | $A419 | $A425 | HKI $A430 | |
| Living Space | TSF $A432 | $A421 | $A426 | LSI $A431 | ||
| Domestic Wages | $A405 | |||||
| Mortage/Rent/Loan | $A406 | |||||
| Taxes | $A407 | |||||
| Total Budget | $A408 | Standard of Living Index | SLI $A433 | |||