PwC 1
Valuation of the Student Loans Scheme
By Ian Collins and Robbie Batley
Student Loans Scheme By Ian Collins and Robbie Batley PwC 1 - - PowerPoint PPT Presentation
Valuation of the Student Loans Scheme By Ian Collins and Robbie Batley PwC 1 Agenda 1. The valuation 2. Projecting repayments 3. Student loan model 4. Modelling techniques 5. Challenges 6. Results 7. Cohort analyses 8. Impact of GFC on
PwC 1
By Ian Collins and Robbie Batley
PwC
2
PwC
3
PwC
– If living in New Zealand: – If living overseas:
4
Outstanding balance Repayment obligation < $1,000 Outstanding balance $1,000 - $15,000 $1,000 $15,000 - $30,000 $2,000 $30,000 - $45,000 $3,000 $45,000 - $60,000 $4,000 $60,000+ $5,000
Obligation = 12% × max(0, Income - $19,084)
PwC
5
PwC
6
Studying Overseas Back in NZ but not working yet Working in NZ
PwC 7 Opening balance State transition model Income models Payment models Income Obligation Payments Obligation Payments Payment models Balance before interest and w/o’s Closing balance Interest (if overseas) Write offs
Balances Sub-models Calculations
Key
NPV of cash flows = value of student loan debt If NZ state…
PwC 8 N0: 78% Yes: 22% Rule 1: Income < $25,000 Terminal node 1: N0: 90% Yes: 10% N0: 88% Yes: 12% Rule 2: Total paid last year < $1 N0: 67% Yes: 33% Rule 3: Income < $50,000 N0: 62% Yes: 38% Rule 6: Years since last employed < 0.5 N0: 76% Yes: 24% Rule 7: Tax type = IR3 (self employed) N0: 92% Yes: 8% Rule 4: State last year = study or overseas N0: 65% Yes: 35% Rule 5: Income < $5,000 Terminal node 2: N0: 82% Yes: 18% Terminal node 99: N0: 67% Yes: 33% Terminal node 100: N0: 85% Yes: 15%
Key
Rule node Output node
Example: Probability of making a voluntary repayment
PwC
9
0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 50% 1 - 3 certificates 4 certificates 5 - 7 certificates Bachelors Postgraduate
Probability of making a repayment Qualification (QACC code)
Actual Data GLM Projections 40% 50% 60% 70% 80% 90% 100% 1 2 3 4 5 6 7 8 9 10 11
Probability of making a repayment next year Number of consecutive repayments
Actual Data GLM Projections
PwC
10
PwC
11
$0m $200m $400m $600m $800m $1,000m $1,200m $1,400m 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031
Year ending 30 June Actual 30 June 2015
PwC
post-graduates have better repayment prospects
borrower spends earning below $20k, the worse their repayment prospects become
12
0% 20% 40% 60% 80% 100% $0 $1b $2b $3b $4b $5b $6b $7b $8b
Level 1-3 certs Level 4 certs Level 5-7 certs Bachelors Post-graduate
Qualification type
Value of debt Total debt Ratio (value/total) 0% 20% 40% 60% 80% 100% $0 $0.5b $1.0b $1.5b $2.0b $2.5b $3.0b $3.5b
None 1 year 2 years 3 years 4 years 5+ years
Years earning below $20k (NZ borrowers not studying)
Value of debt Total debt Ratio (value/total)
PwC
13
GFC
PwC
than $20k the year after study dropped
Bachelors or higher
harder to break out of a low income (below $20k) and earn a higher income
stuck on low incomes
14
G F C G F C
PwC
15