module 5, session 2 map 60/40 cash flow micro agri product
TRANSCRIPT
![Page 1: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/1.jpg)
Module 5, Session 2
MAP 60/40 Cash Flow
MICRO AGRI PRODUCT
![Page 2: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/2.jpg)
Introduction• The results of MABS’ survey in 2006
revealed that there remains a high demand for lump sum mode of payment among farmers.
• To address this concern, a partial lump sum repayment scheme called 60/40 was introduced.
• Compared to full lump sum, the 60/40 mode of payment will mitigate the risks of total non-payment in case something happens to agricultural production.
![Page 3: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/3.jpg)
Session ObjectivesBy the end of the session, the participants will be able to:
• Understand the rationale behind the 60/40 mode of payment
• Pilot the 60/40 mode of payment• Use the MAP 60/40 Cash flow
![Page 4: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/4.jpg)
What is 60/40 Mode of Payment?
• 60% of the total loan amount (P+I) is amortized while 40% (P+I) is paid lump sum.
• Only clients with seasonal/term agricultural activities are qualified to avail.
Example:– Rice, Corn, Coconut, Mango, Sugarcane, Hog
fattening, Other livestock
![Page 5: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/5.jpg)
• Higher loan amount:– Where repayment comes from non-farm
sources + ProductionExample: Business loanable amount is P10,000 Agriculture loanable amount is P4,000Total loanable amount is P14,000
• Smaller loan amortizationExample: P14,000 loan, 6 months, monthly installmentAmortization for P8,400 (60%) – P1,400/mo. for 6 monthsAmortization for P14,000 (100%) – P2,333/mo. for 6 months
Benefits of 60/40 to Clients
![Page 6: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/6.jpg)
Amortized PortionNOT LESS THAN 60%
• Collected on regular basis (amortized Principal)
• Interest rate is spread over the entire term of the loan and collected regularly (amortized Interest).
• Amortized portion may be more than 60% but not less.
Example: 10,000 Loan (Principal + Interest)Amortized portion = P 7,000 (70% of total)Χ Amortized portion = P 5,000 (50% of total)
![Page 7: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/7.jpg)
Lump Sum PortionNOT MORE THAN 40%
• Principal and interest are collected at the end of the loan term
• The Lump sum portion should not be over 40%.
Example: P10,000 loan (Principal + Interest) Lump sum portion = P3,500 (35%)Χ Lump sum portion = P5,000 (50%)
![Page 8: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/8.jpg)
CLIENT QUALIFICATION
• Only clients with seasonal/term agricultural activities are offered this option.
– Rice, Corn, Coconut, Mango, Sugarcane, Hog fattening, Other livestock
![Page 9: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/9.jpg)
DIFFERENT CASH FLOW SCENARIOS
![Page 10: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/10.jpg)
DEBT CAPACITY ANALYSIS
GIVEN:LOAN TERM - 5 M os. (10 semi-
mo. installments)
LOAN INTEREST - 2.00% (Business Amortized)
REQUESTEDLOAN AMOUNT - P 10,000.00
![Page 11: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/11.jpg)
DEBT CAPACITY ANALYSISNET BUSINESS & HOUSEHOLD INCOME Bi-MonthlyDebt Capacity AnalysisEquivalent of Daily Net IncomeEquivalent of Weekly Net IncomeEquivalent of Bi-Monthly Net IncomeEquivalent of Monthly Net IncomeAmount Available for Debt Service(AADS) 2,000.00 Adjusted Repayment Capacity (ARCR @35%) 700.00 Loan Entitlement [ARC x No. of Installments) 7,000.00 *Max. Loanable Amount [Loan Entitlement / 1+(Int. x No. of Months)] 6,363.64
* Round-off to P6,000
![Page 12: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/12.jpg)
SCENARIO 1Loan payment comes from non-farm source
only
Non-Farm : Bi-Monthly Net income P 2,000.00(or amount available for debt service)
Adjusted Repayment Capacity @ 35% ARCR 700.00Loan Entitlement (ARC x 10 installments) 7,000.00Maximum Loanable Amount 6,364.00(Loan Entitlement / (1+(2%x5mos))
Agriculture : None
![Page 13: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/13.jpg)
Amortization ScheduleStraight amortization, no lump sum component.
Total Interest Principal Balance6,000.00
660.00 60.00 600.00 5,400.00 660.00 60.00 600.00 4,800.00 660.00 60.00 600.00 4,200.00 660.00 60.00 600.00 3,600.00 660.00 60.00 600.00 3,000.00 660.00 60.00 600.00 2,400.00 660.00 60.00 600.00 1,800.00 660.00 60.00 600.00 1,200.00 660.00 60.00 600.00 600.00 660.00 60.00 600.00 -
6,600.00 600.00 6,000.00
NON-FARM
Total Payment at the end of the loan term is P6,600Principal - P6,000.00Interest - 600.00
![Page 14: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/14.jpg)
SCENARIO 2Sources of payment from non-farm and agriculture.
Income from agriculture is P6,000.
Non-Farm : Bi-Monthly Net income P 2,000.00(or amount available for debt service)Adjusted Repayment Capacity @ 35% ARCR 700.00Loan Entitlement (ARC x 10 installments) 7,000.00Maximum Loanable Amount 6,364.00(Loan Entitlement / (1+(2%x5 mos.))
Agriculture : Net Income P 6,000.00Adjusted Repayment Capacity @ 35% ARCR 2,100.00Maximum Loanable Amount 1,909.09(ARC / (1+(2%x 5 mos.))
![Page 15: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/15.jpg)
Scenario 2:
Amortization SchedulePAYMENTGrand Total Total Interest Principal Balance Total Interest Principal Balance
6,000.00 2,000.00 660.00 660.00 60.00 600.00 5,400.00 - 2,000.00 660.00 660.00 60.00 600.00 4,800.00 - 2,000.00 660.00 660.00 60.00 600.00 4,200.00 - 2,000.00 660.00 660.00 60.00 600.00 3,600.00 - 2,000.00 660.00 660.00 60.00 600.00 3,000.00 - 2,000.00 660.00 660.00 60.00 600.00 2,400.00 - 2,000.00 660.00 660.00 60.00 600.00 1,800.00 - 2,000.00 660.00 660.00 60.00 600.00 1,200.00 - 2,000.00 660.00 660.00 60.00 600.00 600.00 - 2,000.00
2,860.00 660.00 60.00 600.00 - 2,200.00 200.00 2,000.00 - 8,800.00 6,600.00 600.00 6,000.00 2,200.00 200.00 2,000.00
NON-FARM (Amortized) AGRICULTURE (Lump Sum)
Lump sum Payment:
Last amortization P 660
+ Agri lump sum payment 2,200
Total payment, end of term 2,860
60/40 Ratio:
End of term payment P 2,860
/ Total loan payment 8,800
Lump sum rate to total 33%
![Page 16: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/16.jpg)
Non-Farm : Bi-Monthly Net income P 2,000.00(or amount available for debt service)Adjusted Repayment Capacity @ 35% ARCR 700.00Loan Entitlement (ARC x 10 installments) 7,000.00Maximum Loanable Amount 6,364.00(Loan Entitlement / (1+(2%x5 mos.))
Agriculture : Net Income P15,000.00Adjusted Repayment Capacity @ 35% ARCR 5,250.00Maximum Loanable Amount 4,772.73(ARC / (1+(2%x 5 mos.))
SCENARIO 3Sources of payment from non-farm and agriculture.
Income from agriculture is P15,000.
![Page 17: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/17.jpg)
PAYMENTGrand Totals Total Interest Principal Balance Total Interest Principal Balance
6,000.00 4,500.00 660.00 660.00 60.00 600.00 5,400.00 - 4,500.00 660.00 660.00 60.00 600.00 4,800.00 - 4,500.00 660.00 660.00 60.00 600.00 4,200.00 - 4,500.00 660.00 660.00 60.00 600.00 3,600.00 - 4,500.00 660.00 660.00 60.00 600.00 3,000.00 - 4,500.00 660.00 660.00 60.00 600.00 2,400.00 - 4,500.00 660.00 660.00 60.00 600.00 1,800.00 - 4,500.00 660.00 660.00 60.00 600.00 1,200.00 - 4,500.00 660.00 660.00 60.00 600.00 600.00 - 4,500.00
5,610.00 660.00 60.00 600.00 - 4,950.00 450.00 4,500.00 - 11,550.00 6,600.00 600.00 6,000.00 4,950.00 450.00 4,500.00
NON-FARM (Amortized) AGRICULTURE (Lump Sum)
Scenario 3:
Amortization Schedule
60/40 Ratio:
End of term payment P 5,610
/ Total loan payment 11,550
Lump sum rate to total 49%
Lump sum Payment:
Last amortization P 660
+ Agri lump sum payment 4,950
Total payment, end of term 5,610
![Page 18: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/18.jpg)
In order to maintain the 60/40 ratio between Amortized and Lump Sum payments, the Agri portion of the loan must be adjusted.
![Page 19: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/19.jpg)
Non-Farm : Bi-Monthly Net income P 2,000.00(or amount available for debt service)Adjusted Repayment Capacity @ 35% ARCR 700.00Loan Entitlement (ARC x 10 installments) 7,000.00Maximum Loanable Amount 6,364.00(Loan Entitlement / (1+(2%x5 mos.))
Agriculture: Net Income P15,000.00Adjusted Repayment Capacity @ 35% ARCR 5,250.00Maximum Loanable Amount 4,772.73(Loan Entitlement / (1+(2%x 5 mos.)) Adjusted Maximum Loanable Amount 2,800.00
Scenario 3-ASources of payment from non-farm & agriculture.
Loanable Amount from Agriculture is adjusted to meet the 60/40 policy
![Page 20: Module 5, Session 2 MAP 60/40 Cash Flow MICRO AGRI PRODUCT](https://reader030.vdocument.in/reader030/viewer/2022032516/56649c755503460f94928674/html5/thumbnails/20.jpg)
Scenario 3-a: Amortization Schedule
PAYMENTGrand Total Total Interest Principal Balance Total Interest Principal Balance
6,000.00 2,800.00 660.00 660.00 60.00 600.00 5,400.00 - 2,800.00 660.00 660.00 60.00 600.00 4,800.00 - 2,800.00 660.00 660.00 60.00 600.00 4,200.00 - 2,800.00 660.00 660.00 60.00 600.00 3,600.00 - 2,800.00 660.00 660.00 60.00 600.00 3,000.00 - 2,800.00 660.00 660.00 60.00 600.00 2,400.00 - 2,800.00 660.00 660.00 60.00 600.00 1,800.00 - 2,800.00 660.00 660.00 60.00 600.00 1,200.00 - 2,800.00 660.00 660.00 60.00 600.00 600.00 - 2,800.00
3,880.00 660.00 60.00 600.00 - 3,220.00 420.00 2,800.00 - 9,820.00 6,600.00 600.00 6,000.00 3,220.00 420.00 2,800.00
BUSINESS (Amortized) AGRICULTURE (Lumpsum)
Lump sum Payment:
Last amortization P 660
+ Agri lump sum payment 3,220
Total payment, end of term 3,880
60/40 Ratio:
End of term payment P 3,880
/ Total loan payment 9,820
Lump sum rate to total 40%