proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

17
Proposal for Income Tax Relief for Graduate Entry Medicine Loan Products Submission for Budget 2015 July 2014 CONTACT INFORMATION: Brian Doyle | [email protected] Fred English | [email protected] Paddy Hillery | [email protected]

Upload: brian-doyle

Post on 02-Apr-2016

217 views

Category:

Documents


2 download

DESCRIPTION

 

TRANSCRIPT

Page 1: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 

Proposal  for  Income  Tax  Relief  for  Graduate  Entry  Medicine  Loan  Products  Submission  for  Budget  2015  

 July  2014  

CONTACT  INFORMATION:  

Brian  Doyle  |  [email protected]                                                                                                                                  Fred  English  |  [email protected]                                                                                                                            Paddy  Hillery  |  [email protected]        

Page 2: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 2  

Table  of  Contents  

Main  Issues  ........................................................................................................................  3  Debt  crisis  for  current  Graduate  Entry  Medicine  (GEM)  students/graduates  ........................................  3  Inequality  of  access  to  Graduate  Entry  Medicine  Programmes  .....................................................................  3  Graduate  Case  Studies  .......................................................................................................  4  Case  Study  1  .........................................................................................................................................................................  4  Case  Study  2  .........................................................................................................................................................................  5  Case  Study  3  .........................................................................................................................................................................  5  Case  Study  4  .........................................................................................................................................................................  6  Outline  of  Proposed  Relief  .................................................................................................  7  Marginal  Rate  Relief  ..........................................................................................................................................................  7  

Benefit  of  Relief  to  Graduate  with  Loan  Product  ................................................................  8  

Benefit  to  Irish  Health  System  ............................................................................................  8  

Background  Information  ....................................................................................................  9  Entry  routes  to  undergraduate  medical  education  .............................................................................................  9  Direct  Entry  Medicine  (DEM)  ........................................................................................................................................  9  Graduate  Entry  Medicine  (GEM)  ..................................................................................................................................  9  Non-­‐EU  Medical  Students  ............................................................................................................................................  10  

Funding  of  Medical  Education  in  Ireland  ..............................................................................................................  10  Tuition  Fees  paid  by  EU  medical  students2  ..........................................................................................................  10  State  contribution  through  HEA  grant  per  EU  student2  ................................................................................  10  Comparative  cost  to  state  of  medical  education2  ..............................................................................................  11  

References  .......................................................................................................................  12  

Appendix  A  –  Graduate  Entry  Medicine  Loan  Product  Example  ........................................  13  

Appendix  B  -­‐  Workings  .....................................................................................................  14  €100,000  GEM  LOAN  .....................................................................................................................................................  14  €75,000  GEM  LOAN  ........................................................................................................................................................  15  €50,000  GEM  LOAN  ........................................................................................................................................................  16  Cost  of  scheme  ...................................................................................................................................................................  17        

Page 3: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

  3  

Main  Issues  

Debt  crisis  for  current  Graduate  Entry  Medicine  (GEM)  students/graduates    • 1/3   of   EU   students   graduating   from   Irish  medical   school   take  Graduate   Entry  

Route.    

• Over  60%  take  out  loans  of  €60,000-­‐€100,000  to  cover  tuition  and  living  costs.1  

• Tuition  fees  are  around  €60,000  for  four  years  of  the  programme.2  

• Graduates  from  GEM  programmes  are  struggling  to  meet  monthly  repayments  of  up  to    €1,178  on  loans  taken  out  to  fund  their  medical  degree.1  

 • Average   loan   repayments  are   too  high   to  be   covered  by  starting   NCHD   salary   of  

€2,114  monthly   after   tax,  when  cost  of   living   is   taken   into  consideration   leaving  many  graduates  in  severe  financial  distress.    

 Intern  with  €100,000  loan     Weekly   Monthly   Annual  

Pre-­‐tax  salary   €596   €2,583   €31,000  After  tax  salary   €488   €2,114   €25,371  Loan  repayments   -­‐€272   -­‐€1,178   -­‐€14,138  Net  post  loan   €216   €936   €11,233  

Average  Dublin  Rent   -­‐€150   -­‐€600   -­‐€7,200  Left  for  bills  ,  food+  living   €66   €336   €4,033  

   • Many   GEM   graduates   opting   to   head   overseas   for   better   salaries   and  working  

conditions.    

• Long  term  ability  of  GEM  graduates  to  secure  mortgage  or  start  a  family  etc.  are  inhibited  by  large  personal  debt  on  graduation.  

 

Inequality  of  access  to  Graduate  Entry  Medicine  Programmes    • Inability  of  current  GEM  programme  graduates  to  meet  repayments  has  resulted  in  

banks   reducing   maximum   loan   facility   for   prospective   GEM   students   from  €100,000   to   €60,000,   excluding   many   families   who   cannot   afford   to   cover  living  expenses  directly.      

• SUSI  grant  not  available  to  students  on  Graduate  Entry  Medicine  programmes.    

• Access   to  more   affordable   finance   must   be   prioritised   in   order   to   improve  equality  of  access  for  students  from  lower  socio-­‐economic  means.    

Page 4: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 4  

Graduate  Case  Studies    The   following   are   real   case   studies   of   current   students   and   recent   graduates   of   GEM  programmes:  

Case  Study  1 Dr.  F.E.  29yrs  Male  -­‐  Declined  Basic  Specialist  Training  (BST)  in  favour  of  starting  a  business  and  locum  work “In  2007  I  left  a  job  in  the  fire  service  to  try  become  a  doctor.  I  had  completed  a  diploma  prior   but   the   requirements   for   the   GEM   programme   included   an   honours   degree.   I  undertook   a   degree   in   Physiology   in   2007   and   quickly   took   to   clinical   research.   My  research  profile  began  to  focus  on  pregnancy  specific  diseases,  momentum  built,  and  I  quickly   became   involved   in,   and   later   went   on   to   lead,   award   winning   projects   in  Ireland,  Canada,  Japan  and  the  UK. I  entered  the  GEM  programme  in  2009.  I  was  the  first  in  my  family  to  enter  University.  With  little  financial  support  available  I  needed  to  borrow  €100k  over  four  years.  Most  of  this  went  on  paying  tuition  fees.  By  the  time  I  completed  the  GEM  programme  my  heart  was  set  on  a  career  in  Obstetrics  &  Gynaecology  -­‐  the  speciality  in  which  I  had  become  well  known  to  researchers  around  the  world.   In  my  Intern  year  my  salary  was  approx.  €20k  after   tax.  Loan  repayments  were  €800  per  month.   Things  were   tight.  My   final   three-­‐month   placement   in   Intern   Year  was   in  Kilkenny  General  Hospital.  Paying  rent  in  two  places  at  the  same  time  was  not  an  option  ,  nor  was  terminating  the  lease  I  share  in  Dublin.  So,  for  three  months  I  worked  in  the  hospital   approximately   55hrs   per   week   and   took   a   part   time   job   on   a   farm,   four  evenings  per  week,  where  I  worked  for  room  and  board.   In  January  2014  I  applied  to  the  Specialist  Training  Scheme  in  Obstetrics  &  Gynaecology  and  was  accepted  gaining  first  preference  of  placements.   I  went  to  the  bank  to   inform  them   of  my   salary   and  was   told   that   the   salary   on   this   scheme  was   not   sufficient   to  repay  my  loan.  I  was  forced  into  an  impossible  situation  -­‐  to   'stay  and  pay'  or  leave  to  follow  my  chosen  career  path  somewhere  else.  I  chose  the  former.  In  May  2014  I  turned  down  my  place  on  the  Specialist  Training  Scheme  in  favour  of  starting  my  own  business.   I   now   own   my   own   business,   continue   to   work   in   research   and   other   areas   while  working  part  time  as  a  locum  doctor  earning  multiples  of  what  I  would  be  earning  on  a  training  scheme.  While  I  am  not  advancing  towards  consultancy  I  am  paying  off  my  loan  at  a   faster  rate  and  still   living   in   Ireland.  The   impact  on  the  system  is  obvious.   I   left  a  training   job   leaving   a   space   vacant   and   then   went   on   to   become   the   most   resource  intense  type  of  doctor  there  is  -­‐  the  dreaded  locum. More  than  wanting  to  be  'A  Doctor'  I  always  wanted  to  be  an  'Irish  Doctor’  looking  after  Irish  people  in  what  I  think  is  the  best  country  in  the  world.  I  value  a  sense  of  place  and  what  that  means  to  those  we  care  for.  My  plans  for  the  future  are  totally  dependant  on  the  impact  my  loan  repayments  on  my  quality  of  life  and  ability  to  make  choices.    Where  that  future  will  be  remains  uncertain.”      

Page 5: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

  5  

Case  Study  2 Dr.  R.B.  29yrs  Male  -­‐  Married  -­‐  First  year  Senior  House  Officer  on  Basic  Specialist  Training  Scheme.   “My  plan   is   to   eventually  become  a   geriatrician.  How  and  where   I   get   to   this  point   is  currently  up  for  debate  -­‐  mainly  for  financial  reason.  I  borrowed  €85,000  from  2009  to  2013  to  pay  my  fees  and  rent  while  my  parents  contributed  toward  my  living  expenses  while   a   student.   I   pay   back   €800   a  month.   By   the   time   I   have   paid   back   the   loan,   in  around  10  years,  I  will  have  paid  back  approx.  €115,000. I  earn  less  than  €2500  per  month,  as  an  intern  I  calculated  my  pay  to  be  less  than  €11  per   hour   after   tax.   Monthly   expenditure   includes   rent   €600   and   loan   repayments   of  €800.  Being  a  doctor  is  expensive,  compulsory  professional  exams  can  cost  up  to  €900  each   and  Medical   Council   Registration   is   static   at   €700   per   year.   Allowances   such   as  “Living  Out”  have  been  taken  away  -­‐  this  is  particularly  difficult  for  given  we  frequently  have   to  move   from  our  base   for  3   -­‐  6  months  at  a   time  and  either  commute  or  rent  a  second  house. I  am  married,  cannot  get  a  mortgage,  have  zero  savings,  as   there   is  nothing   left  at   the  end  of  the  month.  My  wife  and  I  live  well  within  our  means.  We  cannot  afford  to  have  a  child  right  now.  My  wife  is  also  a  doctor  in  a  similar  situation  to  myself. I   am   seriously   considering   my   options   at   the   moment.   I   am   currently   completing  international   exams   to   keep   my   options   open,   with   a   view   to   moving   to   the   United  Stated   where   training   time   is   shorter   and   remuneration   better   reflects   our   skills,  responsibility   and   training.   I   have  very   little   interest   in   leaving   Ireland  but  under   the  current  circumstances  it  is  hard  to  see  any  real  future  for  me  here,  certainly  in  the  short  to  medium  term. Another  viable  option   is   to   leave  my  poorly  paid   training  post   and  begin   locum  work  thereby  further  exploiting  the  desperate  situation  in  our  health  service.  Here,  I  would  be  doing   the   same   job   for   at   least   4   times   the   rates   I   currently   earn.   These   jobs   are  abundant  in  the  current  climate  with  the  massive  emigration  of  my  NCHD  colleagues.   I'm  going  to  give  it  6  months  and  re-­‐evaluate  at  this  point.”  

Case  Study  3 Dr.  N.A.  27  Female,  First  Year  -­‐  Basic  Specialist  Trainee    “I  am  a  27  year  old  GEM  graduate  in  debt  to  the  tune  of  over  €105,000.    I   commenced   my   studies   in   August   2009.   When   I   accepted   my   offer   to   study   I   was  aware   of   a   loan   that   would   pay   for   my   fees   and   provide   extra   support   for   living  allowances  and  various  costs  of  my  programme.  At  the  time  I  didn’t  give  much  thought  to   repayments,   which   I   admit   was   naive.   However   in   2009   when   I   signed   up   to  medicine,   it   was   a   totally   different   ball   game.   I   was   being   told   various   stories   about  interns   earning   in   excess   of   €80,000  in   their   first   year.   I   don’t   think   it   was   not  

Page 6: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 6  

unreasonable  of  me  to  assume  I  would  be  able  to  pay  off  a  large  sum  of  my  loan  in  the  first  year  and  take  away  a  lot  of  the  stress  of  repayments,  interest  etc.    It  only  became  apparent  to  me  at  the  start  of  my  intern  year,  when  I  started  to  get  paid,  how  different  my  reality  was  to  my  expectations.  My  bank  manager  explained  that  they  had  wished  me   to  pay  €1500  per  month   -­‐  my   salary  was   just   under  €2000  a  month.  Obviously   this   repayment   plan   was   unrealistic.   We   agreed   that   I   would   only   repay  interest  for  the  first  year.  This  amounted  to  over  420  euro  a  month,  about  a  quarter  of  my   paycheck.   Throughout   the   year   I   was   living   pay-­‐check   to   pay-­‐check,   frequently  having  no  money   in  my   account   for   a   few  days   just  waiting   to   get   paid.   This  without  even   having   begun   to   pay   back   any   of   the   loan.   At   this   point   I   am   just   avoiding  accumulating  any  more  debt.”

Case  Study  4 Ms.  S.A.-­‐  Final  Year  Student  -­‐  Graduate  Entry  Programme  at  an  NUI. “At   23,   with   a   first   class   honours   degree   in   Biomedical   Science,   I   simply   wasn’t  committed   to   a   life   in   the   laboratory.  My   dream  had   always   been  medicine.   And   so   I  decided  not  to  settle.  In  order  to  achieve  this  goal,  commitments  had  to  be  made.   The  most  overwhelming  commitment  was  the  financial  one.  The  sad  juxtaposition  was  this;  I  had  finally  achieved  a  place  on  the  graduate  entry  course  in  medicine,  but  in  order  to  live  out  this  dream,  I  needed  to  enter  a  daunting  marriage  with  the  bank.  A  marriage  that  would   require  at   least   ten,  maybe   fifteen  years  of   compromise  and  hard  work.  A  marriage  that  will  limit  my  travel  opportunities,  my  plans  for  starting  a  family  and  one  which  will  always  over  shadow  any  spontaneity  in  my  life  in  the  years  to  come. Don’t  get  me  wrong;   I   am   thankful  every  day   for   the  opportunity   to   live  out  my   ideal  career.  But  the  price  is  high,  both  fiscally  and  emotionally.  In  ten  months  time,  aged  27,  at   my  much-­‐awaited   graduation,   some   will   celebrate   that   the   hardest   part   is   mostly  over.  For  those  of  us  in  this  worrisome  financial  wedlock,  the  slog  will  only  be  getting  started. I  have  borrowed  €100,000  which  looks  a  little  more  like  €140,000  in  total  repayments  when  interest  is  considered.  From  what  I’ve  heard,  the  repayments,  not  to  mention  the  training  conditions,  make  life  very  hard. I’ve  completed  examinations  for  entry  to  the  United  States  and  am  strongly  considering  leaving  before  ever  getting  started  here.”

   

Page 7: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

  7  

Outline  of  Proposed  Relief    • We  propose  the  introduction  of  tax  relief  on  repayments  of  approved  loan  products  

for  students  on  Graduate  Entry  Medicine  programmes  in  the  state.    

• Relief  would  be  available  at  an   individual’s  marginal   tax  rate   for  any  principal  and  interest  paid  on  eligible  loans.  

 • Key  features  of  such  loan  products  are:  

 o Maximum  lending  available  is  €60,000  -­‐  €100,000.  o Drawdowns  phased  over  the  length  of  the  course  of  study.  o No   capital   or   interest   repayments   are   required   until   the   completion   of   the  

course  of  study.  o During  the  drawdown  period  interest  accrues  at  preferential  rates  (currently  

approx.  4%)  and  is  rolled  up  into  borrowings.  o The   repayment   period   is   10   years,   payable  monthly   and   once   it   begins   the  

interest   rate   increases   to   the   banks   normal   variable   personal   lending   rate  (Currently  approx.  7.33%).  

o Approximately   61%   of   students   are   believed   to   participate   with   median  borrowings  in  the  region  of  EUR  80,000.  

 • The   proposed   legislation   would   enable   the   Minister   for   Finance   (or   the   Revenue  

Commissioners)  to  specify  by  order  eligible  lending  products  for  the  purpose  of  the  relief.  Relief  would  only  be  available  on  those  loans.  

 

Marginal  Rate  Relief    Relief  would  be  permitted  as  a  deduction  against  an  individual’s  taxable  income  at  their  marginal  rate  rather  than  as  a  standard  rate  tax  credit.      

Page 8: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 8  

Benefit  of  Relief  to  Graduate  with  Loan  Product    The  income  tax  relief  as  proposed  would  reduce  loan  repayments  for  GEM  graduates  by  37-­‐38%.        The  follow  table  illustrates  savings  based  on  varying  loan  amounts:    

  Annual  Repayments   Monthly  Repayments  

Loan  Amount   Current   With  relief   %   Current   With  relief   %  

€100,000   €14,138   €8,888   -­‐37%   €1,178   €741   -­‐37%  €75,000   €10,603   €6,592   -­‐38%   €884   €549   -­‐38%  €50,000   €7,069   €4,358   -­‐38%   €589   €363   -­‐38%  

   

Benefit  to  Irish  Health  System    • Relief  scheme  would  provide  an  incentive  for  Irish  graduates  to  remain  working  in  

Irish  Health  system  as   income   tax  relief   could  only  be  claimed  on   income   taxed   in  the  state.    

• Relief  would   improve  availability  of   finance   to  all   students  and   improve   the  socio-­‐economic  mix  in  future  Graduate  Entry  Medicine  classes.    

Page 9: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

  9  

Background  Information  

Entry  routes  to  undergraduate  medical  education    Following  implementation  of  recommendations  from  the  Fottrell  Report  (2006)3,  there  are   now   two   entry   routes   into   undergraduate   medical   education   in   Ireland   –   Direct  Entry  Medicine   (DEM)   and  Graduate   Entry  Medicine   (GEM).   EU   and   non-­‐EU   students  are  admitted  to  both  of  these  programmes.      

Total  Medical  School  Places  for  EU  Students  in  each  year  

School   DEM   GEM   TOTAL  

NUI  Galway   120   NA   120  

UCC   110   35   145  

UCD   90   77   167  

UL   NA   90   90  

RCSI   39   30   69  

TCD   123   NA   123  

Places  per  year   482   67.5%   232   32.5%   714  

 

Direct  Entry  Medicine  (DEM)    There  are  six  medical  schools  in  the  Republic  of  Ireland,  each  offering  medical  education  for   school   leavers   through  Direct   Entry  Medicine   (DEM)   programmes.   Places   for   EU  students  are  allocated   through   the  Central  Applications  Office   (CAO)  based  on   leaving  certificate  points   in  combination  with  points   from  the  Health  Professional  Admissions  Test   (HPAT).   There   are   a   total   of   482   places   available   on   DEM   programmes   for   EU  students  in  each  year.      

Graduate  Entry  Medicine  (GEM)    Four  of  the  six  Irish  medical  schools  offer  Graduate  Entry  Medicine  (GEM)  programmes.  Points  achieved  in  the  Graduate  Australian  Medical  Schools  Admissions  Test  (GAMSAT)  are  used   to  allocate  places   through   the  Central  Applications  Office   (CAO).  There  are  a  total  of  232  EU  places  available  on  GEM  programmes  for  EU  students  in  each  year.    Tuition  fees  for  Graduate  Entry  Medicine  Programmes  are  between  €14,000  and  €16,000  for  each  year  of  the  four  year  programme,  in  addition  to  living  expenses.  GEM  students  do  not  qualify   for   the   SUSI   grant   and  must   fund   their   tuition  and  living   expenses.   GEM   students   face   significant   difficulties   in  meeting   their   loan  repayment  obligations  upon  graduation  with  many  facing  financial  distress.      

Page 10: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 10  

Non-­‐EU  Medical  Students    In   addition   to  EU  places,   Irish  medical   schools   all   offer  places  on  both  DEM  and  GEM  programmes   to  non-­‐EU   students  using   a   variety  of   avenues   to   recruit   internationally.  Non-­‐EU   international   students   make   a   significant   financial   contribution   towards   the  running   cost   of   Irish   medical   school   paying   higher   tuition   fees   than   their   EU  counterparts.    

Funding  of  Medical  Education  in  Ireland    The  cost  of  providing  medical  education  is  met  through  a  combination  of  student  tuition  fees,  state  funding  and  income  from  the  education  of  international  students.    

Tuition  Fees  paid  by  EU  medical  students2    

  Direct  Entry  Studenta  (5  year  programme)  

Graduate  Entry  Studentb  (4  year  programme)  

2010/11   Year  1   €2,750   -­‐   -­‐  2011/12   Year  2   €2,750   Year  1   €13,580  1012/13   Year  3   €2,750   Year  2   €14,580  2013/14   Year  4   €2,750   Year  3   €14,580  2014/15   Year  5   €2,750   Year  4   €14,330  

Total  cost   €13,750   Total   €57,070    

aHSE  grant  to  university  per  medical  student  2014/15.  bTuition  fees  vary  per  institution.  Figures  used  are  for  GEM  Programme  at  University  College  Cork.  

 

State  contribution  through  HEA  grant  per  EU  student2    

  Direct  Entry  Student*  (5  year  programme)  

Graduate  Entry  Student*  (4  year  programme)  

2010-­‐11   Year  1   €4,515   -­‐   -­‐  2011-­‐12   Year  2   €5,900   Year  1   €11,000  1012-­‐13   Year  3   €5,900   Year  2   €10,000  2013-­‐14   Year  4   €5,810   Year  3   €10,000  2014-­‐15   Year  5   €5,810   Year  4   €10,000  

Total  cost   €27,935   Total   €41,000    

*Based  on  medical  student  graduating  in  2015.        

Page 11: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

  11  

Comparative  cost  to  state  of  medical  education2    

  Engineering   Science   Nursing   Law  Annual  HEA  Grant  per  student   €4,515   €4,515   €4,356   €2,820  Length  of  Course   4   4   4   4  Degree  cost  to  state   €18,060   €18,060   €17,424   €11,280  

     

Page 12: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 12  

References    1.   Conor  Haugh,  Brian  Doyle,  Siun  O'Flynn.  Debt  Crisis  Ahead  for  Irish  Medical  

Students.  Irish  medical  journal.  2014;107(6):185-­‐6.  

2.   Fees  Office.  Undergraduate  Fees  Schedule  2014-­‐15.  University  College  Cork,  2014.  

3.   Fottrell  PP.  Medical  Education  in  Ireland:  A  New  Direction.  Report  of  the  Working  Group  on  Undergraduate  Medical  Education  and  Training  (the  "Fottrell  Report").  Department  of  Health,  2006.  

     

Page 13: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

  13  

Appendix  A  –  Graduate  Entry  Medicine  Loan  Product  Example    

   

Page 14: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

Appendix  B  -­‐  Workings  

€100,000  GEM  LOAN    100k LOAN Principal Loan Interest Total

Relief Top Rate

Value @ 41%

Relief at Standard Value @ 20% Total Tax Relief

Interest =

7.33%

Year 1 €7,041 €7,097 €14,138 €0 €0 €14,138 €2,828 €2,828 Year 2 €7,575 €6,563 €14,138 €5,200 €2,132 €8,938 €1,788 €3,920 Year 3 €8,150 €5,988 €14,138 €11,200 €4,592 €2,938 €588 €5,180 Year 4 €8,767 €5,371 €14,138 €14,138 €5,797 €0 €0 €5,797 Year 5 €9,432 €4,706 €14,138 €14,138 €5,797 €0 €0 €5,797 Year 6 €10,147 €3,991 €14,138 €14,138 €5,797 €0 €0 €5,797 Year 7 €10,916 €3,222 €14,138 €14,138 €5,797 €0 €0 €5,797 Year 8 €11,744 €2,394 €14,138 €14,138 €5,797 €0 €0 €5,797 Year 9 €12,634 €1,504 €14,138 €14,138 €5,797 €0 €0 €5,797 Year 10 €13,592 €546 €14,138 €14,138 €5,797 €0 €0 €5,797

€100,000 €41,380 €141,380

Saving to GEM graduate over 10 years = €52,503

Average annual relief = €5,250

Repayment with relief -%

Pre-Tax Income

SRCOP - Single

Income At top rate

Year 1 €11,310 20%

Year 1 €31,000 €32,800 €0

Year 2 €10,218 28%

Year 2 €38,000 €32,800 €5,200

Year 3 €8,958 37%

Year 3 €44,000 €32,800 €11,200

Year 4 €8,341 41%

Year 4 €50,000 €32,800 €17,200

Year 5 €8,341 41%

Year 5 €55,000 €32,800 €22,200

Year 6 €8,341 41%

Year 6 €60,000 €32,800 €27,200

Year 7 €8,341 41%

Year 7 €63,000 €32,800 €30,200

Year 8 €8,341 41%

Year 8 €66,000 €32,800 €33,200

Year 9 €8,341 41%

Year 9 €70,000 €32,800 €37,200

Year 10 €8,341 41%

Year 10 €75,000 €32,800 €42,200

Average annual = €8,888 37% Average monthly = €740.64 37%

Page 15: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

€75,000  GEM  LOAN  75k

LOAN Principal Loan Interest Total Relief Top

Rate Value @

41% Relief at

Standard Value @ 20% Total Tax Relief

Interest

7.33%

Year 1 €5,281 €5,322 €10,603 €0 €0 €10,603 €2,121 €2,121 Year 2 €5,681 €4,922 €10,603 €5,200 €2,132 €5,403 €1,081 €3,213 Year 3 €6,112 €4,491 €10,603 €10,603 €4,347 €0 €0 €4,347 Year 4 €6,576 €4,028 €10,603 €10,603 €4,347 €0 €0 €4,347 Year 5 €7,074 €3,529 €10,603 €10,603 €4,347 €0 €0 €4,347 Year 6 €7,610 €2,993 €10,603 €10,603 €4,347 €0 €0 €4,347 Year 7 €8,187 €2,416 €10,603 €10,603 €4,347 €0 €0 €4,347 Year 8 €8,808 €1,795 €10,603 €10,603 €4,347 €0 €0 €4,347 Year 9 €9,476 €1,128 €10,603 €10,603 €4,347 €0 €0 €4,347

Year 10 €10,194 €409 €10,603 €10,603 €4,347 €0 €0 €4,347

€75,000 €31,035 €106,035

Saving to GEM graduate over 10 years= €40,113

Average annual relief €4,011

Repayment with relief

-% reduction

Pre-Tax Income SRCOP - Single

Income At top rate

Year 1 €8,483 20%

Year 1 €31,000 €32,800 €0

Year 2 €7,391 30%

Year 2 €38,000 €32,800 €5,200

Year 3 €6,256 41%

Year 3 €44,000 €32,800 €11,200

Year 4 €6,256 41%

Year 4 €50,000 €32,800 €17,200

Year 5 €6,256 41%

Year 5 €55,000 €32,800 €22,200

Year 6 €6,256 41%

Year 6 €60,000 €32,800 €27,200

Year 7 €6,256 41%

Year 7 €63,000 €32,800 €30,200

Year 8 €6,256 41%

Year 8 €66,000 €32,800 €33,200

Year 9 €6,256 41%

Year 9 €70,000 €32,800 €37,200

Year 10 €6,256 41%

Year 10 €75,000 €32,800 €42,200

Average annual = €6,592 38% Average monthly = €549.35 38%  

     

Page 16: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

 16  

€50,000  GEM  LOAN  50k

LOAN Principal Loan Interest Total Relief Top

Rate Value @

41% Relief at

Standard Value @ 20% Total Tax Relief

Interest

7.33%

Year 1 €3,521 €3,548 €7,069 €0 €0 €7,069 €1,414 €1,414 Year 2 €3,788 €3,281 €7,069 €5,200 €2,132 €1,869 €374 €2,506 Year 3 €4,075 €2,994 €7,069 €7,069 €2,898 €0 €0 €2,898 Year 4 €4,384 €2,685 €7,069 €7,069 €2,898 €0 €0 €2,898 Year 5 €4,716 €2,353 €7,069 €7,069 €2,898 €0 €0 €2,898 Year 6 €5,074 €1,995 €7,069 €7,069 €2,898 €0 €0 €2,898 Year 7 €5,458 €1,611 €7,069 €7,069 €2,898 €0 €0 €2,898 Year 8 €5,872 €1,197 €7,069 €7,069 €2,898 €0 €0 €2,898 Year 9 €6,317 €752 €7,069 €7,069 €2,898 €0 €0 €2,898

Year 10 €6,796 €273 €7,069 €7,069 €2,898 €0 €0 €2,898

€50,000 €20,690 €70,690

Saving to GEM graduate over 10 years= €27,106

Average annual relief €2,711

Repayment with relief

-% reduction

Pre-Tax Income SRCOP - Single

Income At top rate

Year 1 €5,655 20%

Year 1 €31,000 €32,800 €0

Year 2 €4,563 28%

Year 2 €38,000 €32,800 €5,200

Year 3 €4,171 37%

Year 3 €44,000 €32,800 €11,200

Year 4 €4,171 41%

Year 4 €50,000 €32,800 €17,200

Year 5 €4,171 41%

Year 5 €55,000 €32,800 €22,200

Year 6 €4,171 41%

Year 6 €60,000 €32,800 €27,200

Year 7 €4,171 41%

Year 7 €63,000 €32,800 €30,200

Year 8 €4,171 41%

Year 8 €66,000 €32,800 €33,200

Year 9 €4,171 41%

Year 9 €70,000 €32,800 €37,200

Year 10 €4,171 41%

Year 10 €75,000 €32,800 €42,200

Average annual = €4,358 38% Average monthly = €363.20 38%

     

Page 17: Proposal for income tax relief for graduate entry medicine loan products submission for budget 2015

  17  

Cost  of  scheme    Annual number of GEM graduates: 232

Estimated % with GEM loan: 61% Estimated no of GEMs graduating with loan: 142 Average repayment schedule 10 years

ESTIMATES 2015 2016 2017 2018 2019 2020 Average tax relief per student per year €4,011 €4,011 €4,011 €4,011 €4,011 €4,011 No. of graduating classes 3 4 5 6 7 8 No. of graduates availing of scheme 425 566 708 849 991 1132 Estimated taxation foregone to exchequer €1,703,029 €2,270,705 €2,838,381 €3,406,057 €3,973,733 €4,541,409

ESTIMATES 2021 2022 2023 2024 2025 Average tax relief per student per year €4,011 €4,011 €4,011 €4,011 €4,011 No. of graduating classes 9 10 10 10 10 No. of graduates availing of scheme 1274 1415 1415 1415 1415 Estimated taxation foregone to exchequer €5,109,086 €5,676,762 €5,676,762 €5,676,762 €5,676,762

The above calculations are based on an average loan amount of €75,000 per graduate at 7.33% interest with repayments over 10 years.