chapter 17 - short-term credit for financiang current assets

MANAGEMENT CONSULTANCY - Solutions Manual

CHAPTER 17

SHORT-TERM CREDIT FOR FINANCING CURRENT ASSETS

I. Questions

1. It is advisable to borrow in order to take a cash discount when the cost of borrowing is less than the cost of foregoing the discount. If it cost us 36 percent to miss a discount, we would be much better off finding an alternate source of funds for 8 to 10 percent.

2. The prime rate is the rate that a bank charges its most creditworthy customers. The average customer can expect to pay one or two percent (or more) above prime.

3. The stated interest rate is the percentage rate unadjusted for time or method of repayment. The effective interest rate is the true rate and considers all these variables. A 5 percent stated rate for 90 days provides a 20 percent effective rate. The financial manager should recognize the effective rate as the true cost of borrowing. The effective rate is also referred to as the APR (Annual Percentage Rate).

4. Commercial paper can be either purchased or issued by a corporation. To the extent one corporation purchases another corporation’s commercial paper as a short-term investment, it is a current asset. Conversely, if a corporation issues its own commercial paper, it is a current liability.

5. Pledging accounts receivable means receivables are used as collateral for a loan; factoring account receivables means they are sold outright to a finance company.

6. Three types of lender control used in inventory financing are

a. Blanket inventory lien-general claim against inventory or collateral. No specific items are marked or designated.

b. Trust receipt-borrower holds the inventory in trust for the lender. Each item is marked and has a serial number. When the inventory is

17-1

Chapter 17 Short-term Credit for Financing Current Assets

sold, the trust receipt is canceled and the funds go into the lender’s account.

c. Warehousing the inventory is physically identified, segregated, and stored under the direction of an independent warehouse company that controls the movement of the goods. If done on the premises of the warehousing firm, it is termed public warehousing. An alternate arrangement is field warehousing whereby the same procedures are conducted on the borrower’s property.

II. Multiple Choice

1. A 16. B 31. D 46. D2. B 17. A 32. A 47. A3. D 18. C 33. A4. B 19. D 34. A5. D 20. D 35. C

6. C 21. D 36. D7. A 22. C 37. C8. D 23. D 38. D9. B 24. C 39. B10. D 25. D 40. C

11. A 26. D 41. D12. A 27. A 42. D13. B 28. B 43. C14. C 29. B 44. C15. B 30. D 45. D

Supporting computations:

4. P1,080,000 / 360 = P3,000 in purchases per day. Typically, there will be P3,000 (40) = P120,000 of accounts payable on the books at any given time. Of this, P3,000 (10) is “free” credit, while P3,000 (30) = P90,000 is “non-free” credit.

5.Approx. cost = x

17-2

Discount %100 - Discount %

360Days credit is outstanding

Discountperiod

2%100% - 2%

36040 - 10

298

36030

Short-term Credit for Financing Current Assets Chapter 17

= x = x

=24.5%

6.

=

=

= = 0.1111 = 11.11%

Credit terms are 2/10, net 40, but delaying payments 30 additional days is the equivalent of 2/10, net 70. Assuming no penalty, the approximate cost is as follows:

Approx. cost = x

= x = x

=12.24%

Therefore, the loan cost is 1.13 percentage points less than trade credit.

7. = =

= 11.1%

8. Approximate effective rate = P1,000 / P5,000 = 20.0%

9. = = 13.3%

17-3

Effective rate on the discount loan

InterestFace value Interest

(P2,400,000) (0.10)P2,400,000 (P2,400,000) (0.10)

P240,000P2,160,000

Effective rateP10,000 (0.10)

P10,000 P10,000 (0.10)P1,000P9,000

Discount %100 - Discount %

360Days credit is outstanding

Discountperiod

2%100% - 2%

36070 - 10

298

36060


10.

= P13,333,

since 0.15 (P13,333) = P2,000 is required for the compensating balance, and 0.10 (P13,333) = P1,333 is required for the immediate interest payment.

21. The effective rate is equal to net interest expense divided by proceeds received not proceeds borrowed.

= = 12.67%

24.

= 8.67%

26.

= = = .0959

III. Problems

PROBLEM 1 (CAMATCHILE SALES COMPANY)

The discounted interest cost of the commercial paper issue is calculated as follows:

Interest expense = .10 x P200 million x 180 / 360 = P10 million

17-4

P10,0001 0.15 0.10

Effective rate10%

1 0.15 0.10

Interest Proceeds

120,000 (0.06 x 100,000) 1,000,000 100,000

(P1,000,000 980,000 + 1,200) x 41,000,000 20,000 1,200

Interest Proceeds

.07 [1.00 (.93) .20]

.07

.73


The effective cost of credit can now be calculated as follows:

RATE = x

= 46%

PROBLEM 2 (JAN MFG. CO.)

a. Interest for two months = .14 x x P500,000= P11,667

= P500,000 (.2 x P500,000 + P11,667)= P383,333

RATE = x

= .030043 x 6 = .18026, or 18.026%

Note that Jan would actually have to borrow more than the needed P500,000 in order to cover the compensating balance requirement. However, as we demonstrated earlier, the effective cost of credit will not be affected by adjusting the loan amount for interest expense changes accordingly.

b. The estimation of the cost of forgoing trade discounts is generally quite straightforward; however, in this case the firm actually stretches its trade credit for purchases made during July beyond the due date by an additional 30 days. If it is able to do this without penalty, then the firm effectively forgoes a 3 percent discount for not paying within 15 days and does not pay for an additional 45 days (60 days less the discount period of 15 days). Thus, for the July trade credit, Jan’s cost is calculated as follows:

RATE = (.03 / .97) x (360 / 45) = 24.74%

17-5

P10 million + P125,000P200 million P125,000 P10 million

1180 / 360

Loan proceeds(for P500,000 loan)

P11,667P388,333

122


However, for the August trade credit the firm actually pays at the end of the credit period (the 30th day), so that the cost of trade credit becomes

RATE = (.03 / .97) x (360 / 15) = 74.22%

c.= .12 x x P500,000

= P10,000

Pledging fee = .005 x P750,000= P3,750

RATE = x

= .0275 x 6 = .165, or 16.5%

PROBLEM 3 (JELO MFG. COMPANY)

a.

RATE = x

= .18, or 18%b.

RATE = x

= .20, or 20%

c.

RATE = x

= .21212, or 21.212%

17-6

Interest for two months

212

P10,000 + P3,750P500,000

.18 x P200,000P200,000

122

11

.16 x P200,000P200,000 .20 x P200,000

11

.14 x P200,000P200,000 .14 x P200,000 .2 x P200,000

11


Alternative (a) offers the lower-cost service of financing, although it carries the highest stated rate of interest. The reason for this, of course, its that there is no compensating balance requirement nor is interest discounted for this alternative.

PROBLEM 4 (KIWI CORPORATION)

= x

= x = 2.04% x 8 = 16.32%

Effective rate of interest with a 20% compensating balance requirement:

= Interest rate / (1 C)= 14% / (1 .2)= 14% / (.8) = 17.5%

The effective cost of the loan, 17.5%, is more than the cost of passing up the discount, 16.32%. Kiwi Corporation should continue to pay in 55 days and pass up the discount.PROBLEM 5 (READY FLASHLIGHTS, INC.)

a. Effective rate of interest = x

= 1.83% x 6 = 10.98%

b. Cost of lost discount = x

= 2.04% x 6 = 12.24%

c. Yes, because the cost of borrowing is less than the cost of losing the discount.

d. = =

17-7

Cost of not taking a cash discount

Discount %100% Disc.%

360Final due date-Discount period

2%98%

360(55 10)

P5,500P300,000

2%98%

36060

360(70 10)

P300,000(1 C)

P300,000(1 .20)

P300,000.80


= P375,000 amount needed to be borrowed

e. Effective interest rate = x

= x 6 = 2.28% x 6

= 13.68%

No, do not borrow with a compensating balance of 20 percent since the effective rate is greater than the savings from taking the cash discount.

PROBLEM 6 (SUMMIT RECORD COMPANY)

a. Trust Bank

Effective interest rate

=

= P72,000 / P355,000 = 20.28%

Northeast Bank

Effective interest rate

=

= P216,000 / P1,170,000 = 18.46%

Choose Northeast Bank since it has the lowest effective interest rate.

b. The numerators stay the same as in part (a) but the denominator increases to reflect the use of more money because compensating balances are already maintained at both banks.

Trust Bank

17-8

P6,850P375,000 P75,000

36060

P6,850P300,000

2 x 4 x P9,000(P100,000 P20,000 P9,000) x (4 + 1)

2 x 12 x P9,000(P100,000 P10,000) x (12 + 1)


Effective interest rate = P72,000 / (P100,000 P9,000) x 5= P72,000 / P455,000 = 15.82%

Northeast Bank

Effective interest rate = P216,000 / (P100,000 x 13)= P216,000 / P1,300,000 = 16.62%

c. Yes. If compensating balances are maintained at both banks in the normal course of business, then Trust Bank should be chosen over Northeast Bank. The effective cost of its loan will be less.

PROBLEM 7 (ATBP., INC.)

a. 11.73%b. 12.09%c. 18%

PROBLEM 8 (FAMILIA, INC.)

a. Cost of commercial paper =

Cost of commercial paper in the first quarter

Cost of issuing commercial paper:

Interest (P4,000,000 x .0775 x ¼) P 77,500Placement fee (P4,000,000 x .00125) 5,000First quarter cost P 82,500

Funds available for use:Funds raised P4,000,000Less: Compensating balance P400,000Less: Interest and placement 82,500 482,500Net funds available in first quarter P3,517,500

17-9

Costs incurred by using commercial paperNet funds available from commercial paper


Cost of commercial paper in the first quarter P 82,500P3,517,500

= 2.345%

Cost of issuing commercial paper per quarter:Interest (P4,000,000 x .0775 x ¼) P 77,500

Funds available for use:Funds raised P4,000,000Less: Compensating balance P400,000

77,500 477,500Net funds available per quarter P3,522,500

Cost of commercial paper per quarter P 77,500P3,522,500

= 2.20%

Total annual effective cost of commercial paper

Effective cost = 1st quarter cost + 3(cost of 2nd, 3rd, 4th qtrs.)= .02345 + 3(.02200)= .02345 + .06600= .08945= 8.95%

Familia Inc. should choose commercial paper because the cost of bank financing (10.4 percent) exceeds the cost of commercial paper (8.95 percent) by greater than 1 percent.

b. The characteristics Familia Inc. should possess in order to deal regularly in the commercial paper market include:

1. Have a prestigious reputation, be financially strong, and have a high credit rating.

2. Have flexibility to arrange for large amounts of funds through regular banking channels.

17-10

=

=


3. Have a large and frequently recurring short-term or seasonal needs for funds.

4. Have the ability to deal in large denominations of funds for periods of one to nine months and be willing to accept the fact that commercial paper cannot be paid prior to maturity.

PROBLEM 9 (CANADA COMPANY)

a. The expected monthly cost of bank financing is the sum of the interest cost, processing cost, bad debt expense, and credit department cost. The calculations are as follows:

Interest .15 / 12 x P180,000 = P 2,250Processing .02 x P180,000 / .75 = 4,800Credit department = 2,500Bad debt expense .0175 x .7 x P900,000 = 11,025

Expected monthly cost of bank financing P20,575

b. The expected monthly cost of factoring is the sum of the interest cost and the factor cost. The calculations are as follows:

Interest .015 x P180,000 = P 2,700Factor .025 x .7 x P900,000 = 15,750

Expected monthly cost of factoring P18,450

c. The following are possible advantages of factoring:

1. Using a factor eliminates the need to carry a credit department.2. Factoring is a flexible source of financing because as sales

increase, the amount of readily available financing increases.3. Factors specialize in evaluating and diversifying credit risks.

d. The following are possible disadvantages of factoring:

1. The administrative costs may be excessive when invoices are numerous and relatively small in peso amount.

2. Factoring removes one of the most liquid of the firm’s assets and weakens the position of creditors. It may mar their credit rating and increase the cost of other borrowing arrangements.

17-11


3. Customers could react unfavorably to a firm’s factoring their accounts receivable.

e. Based upon the calculations in Parts a and b, the factoring arrangement should be continued. The disadvantages of factoring are relatively unimportant in this case, especially since Canada Company has been using the factor in the past. Before arriving at a final decision, the other services offered by the factor and bank would have to be evaluated, as well as the margin of error inherent in the estimation of the source data used in the calculations for Parts a and b. The additional borrowing capacity needed by Canada Company is irrelevant because the firm only needs P180,000 and the bank will loan P472,500 (P900,000 x .70 x .75) and the factor will lend P567,000 (P900,000 x .70 x .90).

PROBLEM 10 (BILLY MADISON CORPORATION)

a. The annual percentage cost of each company’s credit terms is calculated as follows:

Cost = x

The cost of each supplier must be weighted by the proportion of the total provided by the supplier.

Supplier

Annual Percentage Cost

(1)Weight

(2)

Weighted Average Cost

(1) x (2)Fort Co. .367 .30 .110Jester Co. .242 .25 .061Jam Co. - .35 -Smitt & Co. .172 .10 .017

Total 1.00 .188

Average effective annual interest rate is 18.8 percent.

17-12

Discount1.00 – Discount

360 daysCredit period – Discount period


b. No, the average effective annual interest rate does not indicate whether they should borrow funds to take advantage of the terms on a specific account. The borrowing decision should be based on the effective annual interest rate of each supplier’s credit terms. Money should be borrowed to pay within the discount period only when the cost of borrowing is less than the effective annual interest rate of the credit terms. For instance, Fort Co. has an effective annual interest rate of 36.7% and should be paid on day 10 only if the cost of borrowing is less than 36.7%.

c. 1. A line of credit is a loan agreement in which the borrower has, with certain specified limitations, control over the amount borrowed (up to some maximum) and when the funds are repaid.

2. Yes, a line of credit would be appropriate for Billy Madison if the company needs to borrow short-term money to take advantage of the cash discounts.

17-13

chapter 17 - short-term credit for financiang current assets

Documents

financing current assets

issuing commercial paper

compensating balance requirement

expected monthly cost

effective interest rate

trade credit

commercial paper

compensating balance