7_working capital mgmt

Upload: ambika-antil

Post on 06-Apr-2018

214 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/3/2019 7_Working Capital Mgmt

    1/49

    Working Capital Management

    1

  • 8/3/2019 7_Working Capital Mgmt

    2/49

    Overview of Working Capital Management

    2

    After Plant & Machinery has been installed and the manufacturing

    facility is put in place, the firm would require investment made in

    Short-term assets.

    Firms may be required to sell finished products/services on credit

    leading to Receivables (orDebtors), or maintain stocks of raw

    material/finished goods leading to Inventories.

    Investments in such short-term assets is called Working Capital.

    Working Capital Management: An Overview

  • 8/3/2019 7_Working Capital Mgmt

    3/49

    Overview of Working Capital Management

    3

    Two Concepts of Working Capital: Gross Working Capital is the aggregate investment in

    Current Assets. Focuses attention on (a) Trade-off between excessive and inadequate

    Current Assets; (b) Financing of Current Assets.

    Net Working Capital is the difference between the CurrentAssets and Current Liabilities of a firm.

    Indicates the liquidity position of a firm and the suggests the extent to

    which working capital requirements may be financed by long-term

    sources.

    Current Assets should be sufficiently in excess of the current liabilitiesand form a buffer for maturing obligations within a operating cycle.

    Negative NWC means CL > CA, may prove harmful to the firm.

    Working Capital Management: An Overview

  • 8/3/2019 7_Working Capital Mgmt

    4/49

    Overview of Working Capital Management

    4

    Current Assets: Those assets that are either in the form of cashor are expected to be converted into cash in the short term

    (usually defined as less than one year).

    Inventories (R/M, WIP, FG),

    Debtors,

    Short Term Investments,

    Cash.

    Current Liabilities: Those liabilities that are expected to be paid

    within a year.

    Creditors,

    Accrued expenses,

    current portion of long-term liabilities.

    Working Capital Management

  • 8/3/2019 7_Working Capital Mgmt

    5/49

    Overview of Working Capital Management

    5

    Sales do not convert into Cash instantaneously as there is anOPERATING CYCLE Duration of time required to convert sales,

    after conversion of Raw Material into Finished Goods, into Cash.

    Cash

    Raw

    Material

    Work-in-

    Progress

    Finished

    Goods

    Debtors

    Purchase

    Convert

    Convert

    Sale of

    Goods

    Realise

    OPERATING CYCLE

    Why Working Capital is required?

  • 8/3/2019 7_Working Capital Mgmt

    6/49

    Overview of Working Capital Management

    6

    As Operating Cycle is a continuous process, hence Current Assetsare required continuously but the quantum of Current Assets

    required may not remain constant throughout and may vary over

    time.

    Some part of the Working Capital is required continuously, which

    is called FIXED Working Capital represents the MINIMUM levelof Current Assets.

    Depending upon changes in production & sales, the need for

    Working Capital over and above the Fixed Working Capital may

    fluctuate.

    Additional working capital required to support the changingproduction & sales level is called VARIABLE or TEMPORARY

    Woking Capital.

    Fixed & Variable Working Capital

  • 8/3/2019 7_Working Capital Mgmt

    7/49

    Overview of Working Capital Management

    7

    Fixed & Variable Working Capital (Contd.)

    Time

    Amo

    untofWorkingC

    apital

    Variable

    Current Assets

    Fixed Current

    Assets

    Variable

    Current Assets

    Fixed Current

    Assets

    AmountofWorkingCapital

    Time

  • 8/3/2019 7_Working Capital Mgmt

    8/49

    Overview of Working Capital Management

    8

    Approaches to Working Capital Financing

    Based on the mix of Short Term(Spontaneous Sources/Current

    Liabilities) and Long term sources of financing working Capital,

    and the Fixed & Variable Current Assets, there are three

    approaches to Working Capital Financing.

    Matching Approach

    Conservative Approach

    Aggressive Approach

  • 8/3/2019 7_Working Capital Mgmt

    9/49

    Overview of Working Capital Management

    9

    Matching Approach

    Expected life of an asset should

    match the tenure of the

    financing source.

    Fixed assets should be

    financed by long term sources

    while the current assets should

    be financed by short term

    sources.

    Applying to Working Capital

    Management, Fixed Current

    Assets should be financed by

    long-term sources while theVariable Current Assets should

    be financed by short-term

    sources.

    VariableCurrent Assets

    Fixed Current

    Assets

    AmountofWorkingCapital

    Time

    Long Term

    Sources

    Short Term

    Sources

  • 8/3/2019 7_Working Capital Mgmt

    10/49

    Overview of Working Capital Management

    10

    Under this approach, morereliance is on long-term

    sources

    Long term sources are

    used to finance Fixed

    Assets + Fixed Current

    Assets + Part of the

    Variable Current Assets.

    Lower level of risk of

    shortage of funds.

    Conservative Approach

    Long Term

    Sources

    VariableCurrent Assets

    Fixed Assets

    AmountofWorkingCapital

    Time

    Short Term

    Sources

  • 8/3/2019 7_Working Capital Mgmt

    11/49

    Overview of Working Capital Management

    11

    Aggressive Approach

    Under this approach, morereliance is on Short-term

    sources of funds to finance

    assets.

    Part of Fixed Current Assets +

    Temporary Current Assets are

    financed by short-term

    sources.

    Variable

    Current Assets

    Fixed Assets

    AmountofWorkingCapit

    al

    Time

    Short Term

    Sources

  • 8/3/2019 7_Working Capital Mgmt

    12/49

    Ov

    erv

    iew of Working Capital Management

    12

    Short term vs. Long term

    Short-term funds are less costly and more flexible but atthe same time more Risky.

    Hence, a Risk-Return trade-off has to be achieved while

    deciding the financing mix.

  • 8/3/2019 7_Working Capital Mgmt

    13/49

    Overview of Working Capital Management 13

    Determinants of Working Capital

    Large nu

    mber of factors influ

    ence the working capital requ

    irements.Each factor has different importance which varies over time as

    well.

    1. Nature & Size of Business: As compared with Total assets,

    Trading companies require large investment in working capital

    (than investment in Fixed Assets), while Utility companies suchas Power Generation Company, require low levels of working

    capital and huge investments in Fixed Assets.

    Size (Scale of operations) - Large company would require more

    working capital.

    2. Manufacturing Cycle: Longer the Manufacturing cycle, largerwill be requirement of working capital.

    3. Sales Growth: As sales grow, more working capital would be

    required, though a definite relationship is difficult to determine.

  • 8/3/2019 7_Working Capital Mgmt

    14/49

    Overview of Working Capital Management 14

    4. Demand Conditions: For seasonal products, as demand varies, so does the

    working capital varies.

    During Boom periods, as demand picks up, not only the

    variable, but the fixed working capital requirements also goes

    up.5. Production Policy: Constant Production Policy would lead to

    accumulation of inventory in off-season.

    Cost of maintaining inventory

    Risks- damage; no- off take.

    To minimize - firm may choose to vary its production schedules.6. Price Level Changes: Increase in prices, calls for higher

    investment in working capital. Though, the impact of increase in

    general prices may be different on different companies.

    Determinants of Working Capital

  • 8/3/2019 7_Working Capital Mgmt

    15/49

    Overview of Working Capital Management 15

    7.O

    perating Efficiency: A firm should make optimumutilisation of its resources at minimum costs. Efficient

    utilisations of various factors of production, helps in reducing

    the overall quantum of working capital.

    8. Credit Policy: Liberal Credit Policy means high debtors,

    high collection period, and high bad debts - hence moreworking capital would be required. Therefore, company

    should follow a rational credit policy evaluate the credit

    worthiness of customers and review them.

    9. Availability of Credit from Suppliers: If a firm gets liberal

    credit from its suppliers, the requirements of working capitalwould be less. Suppliers credit finances the firms inventory

    and reduces the Also, if bank credit is easily available and on

    favourable conditions, company would require less working

    capital.

    Determinants of Working Capital

  • 8/3/2019 7_Working Capital Mgmt

    16/49

    Inventory Management

    16

  • 8/3/2019 7_Working Capital Mgmt

    17/49

    Inventory Management 17

    Inventory Management

    Forms ofInventory Raw materials basic input materials

    Work-in-Progress Semi-manufactured goods

    Finished Goods Completely manufactured goods,

    ready for sale.

    Need for holding Inventories:

    Transactions motive: To facilitate smooth production &

    sales operations

    Precautionary motive: To guard against the risk of

    unpredictable changes in demand and supply forces Speculative motive:To take advantage of price

    fluctuations.

  • 8/3/2019 7_Working Capital Mgmt

    18/49

    Inventory Management 18

    A firm is faced two conflicting needs:

    To maintain large inventory to ensure efficient and smooth

    productions and sales which shall tie-up funds in low yielding

    assets & excessive carrying costs

    To maintain low inventory to reduce costs and maximize

    profitability which shall impair smooth production & marketing

    functions

    Both excessive and inadequate inventory levels are undesirable.

    Thus, a trade-off between these two conflicting needs have to

    be reached.

    Objectives ofInventory Management

  • 8/3/2019 7_Working Capital Mgmt

    19/49

    Inventory Management 19

    To trade-off the conflicting needs of a firm and to determine theoptimum level of inventory, techniques of Inventory Management

    are used.

    Economic Order Quantity (EOQ): What should be the size of

    the Order placed each time by the firm?

    Re-Order Point: When should the firm place the Order for the

    inventory?

    Inventory Management Techniques

  • 8/3/2019 7_Working Capital Mgmt

    20/49

    Inventory Management 20

    Economic Order Quantity

    Ordering Costs(Requisitioning; Order placing;

    Transportation ; Receiving and

    Inspecting Costs)

    Ordering Costs increases

    with the number of Orders

    To reduce Ordering Cost,

    place lesser no. of orders, but

    each order should be of large

    quantities.

    Carrying Costs(Storage ; Insurance ; Obsolescence

    ; and Interest on Capital locked-up

    in Inventory)

    Carrying costs increase with the

    inventory size.

    To reduce Carrying Costs,

    keep minimum inventory by

    ordering smaller quantities in

    each Order.

    These two conflicting objectives are to be resolved

    through Economic Order Quantity.

  • 8/3/2019 7_Working Capital Mgmt

    21/49

    Inventory Management 21

    Total Costs(TC) = OrderingCosts + CarryingCost

    where,

    U=Annual Usage

    Q= Quantity OrderedF= Ordering Cost Per Order

    P= Price Per Unit

    c= Carrying Cost (%)

    =

    =

    No. of

    Orders

    Average

    Inventory+v

    Ordering Cost

    Per Order vCarrying

    Costs

    +U FQ

    v

    Q c P2

    v v

    Economic Order Quantity

    Quantity

    Total Costs

    Ordering Costs

    Carrying Costs

  • 8/3/2019 7_Working Capital Mgmt

    22/49

    Inventory Management 22

    Economic Order Quantity

    Differentiating w.r.t Q and equating it to zero (for minimization), we get

    Given:

    Annual Usage (U) = 25,000 Units

    Purchase Price (P) = Rs 2,750 per Unit Ordering Cost per order (F) = Rs 550 per Order

    Carrying Cost (%) (c) = 25% of Purchase price

    EOQ = 2UF/Pc = (2*25000*550)/(2750*25%) = 200 Units

    2UFEOQ(Q )

    cP

    !

    2 Annual Usage Ordering CostEOQ(Q )

    Carrying Cost(%) Price per Unit

    v v

    !v

  • 8/3/2019 7_Working Capital Mgmt

    23/49

    Inventory Management 23

    Assumptions of EOQ: The yearly forecast usage of an item of inventory is

    known.

    The usage of the item is even and uniform throughout

    the period.

    Inventory orders can be replenished immediately i.e.

    there is no delay in placing and receiving the order.

    Ordering and Carrying are the only 2 distinguishable

    costs involved.

    Cost per Order remains constant irrespective of heOrder size.

    Carrying cost is a fixed %age of the Average Inventory

    value.

    Economic Order Quantity (Contd.)

  • 8/3/2019 7_Working Capital Mgmt

    24/49

    Inventory Management 24

    To encourage customers to place larger orders,suppliers often offer Quantity Discounts.

    Therefore, a Cost-Benefit Analysis has to be made

    EOQ Quantity Discounts

    Positive Impact Negative Impact

    Discount will reduce the

    per unit purchase price

    By increasing the order

    size, the no. of orders

    shall reduce which shall

    reduce the ordering costs.

    As order size increases,

    the average inventorysize will also increase,leading to an increase thecarrying costs.

  • 8/3/2019 7_Working Capital Mgmt

    25/49

    Inventory Management 25

    1.Benefits: Reduction in Purchase Price:= Annual Usage v Discount

    (UD)

    Reduction in Ordering Costs:

    = Decrease in No. ofOrders v Ordering Cost perOrder

    Increase in Carrying Costs:

    = Increase in Average Inventory v Carrying Cost

    EOQ Quantity Discounts (Contd.)

    *

    1

    U UF

    Q Q

    v

    *

    1Q (P D)c Q Pc

    2 2

  • 8/3/2019 7_Working Capital Mgmt

    26/49

    Inventory Management 26

    Given: Basic Data as in previous question Discount (D) = Rs 10 per Unit

    Order Size to Avail Quantity Discount (Q1)=1,200Units

    Impact of Quantity Discounts:

    UD = (25,000*10) =2,50,000/-

    {U/Q* - U/Q1} F = {25000/200 - 25000/1200}550 =57,292/-

    {Q1(P-D)c/2 Q*Pc/2 }=

    {1200(2750-10)25%/2 (200*2750*25%/2 }=3,42,250/-

    Total Benefit = 2,50,000 + 57,292 - 3,42,250 =(34,958)

    As the change in profit is NEGATIVE, hence should NOT go for

    the higher order size and avail the quantity discount.

    EOQ Quantity Discounts (Contd.)

  • 8/3/2019 7_Working Capital Mgmt

    27/49

    Receivables Management

    27

  • 8/3/2019 7_Working Capital Mgmt

    28/49

    Receivables Management 28

    When goods are sold on credit, finished goods areconverted into Receivables(or Debtors)

    Granting of credit and creation of Book debts calls for

    blocking of the firms funds.

    Duration between the date of sale and the date of

    payment has to be financed out of the working capital.

    Quantum of a firms investment in debtors depends

    upon: Volume of Credit Sales & Collection Period.

    Receivables Management

    Average

    Investment in

    Debtors

    Daily Credit

    Sales

    Average

    Collection

    Periodv=

  • 8/3/2019 7_Working Capital Mgmt

    29/49

    Receivables Management 29

    Competition: High competition, liberal Credit. Companys bargaining power: Monopoly product,

    Brand & financial strengths - lower credit.

    Buyers Requirements: e.g. industrial products.

    Buyers status: Large Buyers demand better creditterms.

    Relationship with dealers- to build long-term

    relationship

    Marketing tool: esp. when the product is new Industry Practice: past practice; small firms follow

    large firms.

    Why Firms Sell on Credit?

  • 8/3/2019 7_Working Capital Mgmt

    30/49

    Receivables Management 30

    While establishing the Credit Policy, the followingvariables are considered:

    1. Credit Standards refers to the criteria which a firm

    follows in selecting customers for extending credit.

    2. Credit Terms are the conditions under which a firm

    sells goods on credit.

    Credit Period

    Cash Discount

    3. Collections Efforts are the steps taken by a firm to

    ensure timely realisation of receivables.

    Credit Policy Variables

  • 8/3/2019 7_Working Capital Mgmt

    31/49

    Receivables Management 31

    Tight Credit Standards: Mostly cash sales andcredit sales to the most reliable and financially strong

    customers.

    Such policy would result in Lower sales; Low bad-

    debts; Low Collection Costs & Profits are forgone onlost sales

    Liberal Credit Standards:

    Higher sales, higher bad-debts, higher collection

    costs.Thus, a trade-off between incremental profits and

    incremental costs has to be considered.

    Credit Standards

  • 8/3/2019 7_Working Capital Mgmt

    32/49

    Receivables Management 32

    A firm may typically categorize its customers into:

    Good Accounts Financially strong , prompt

    payment.

    Bad Accounts Financially weak, high risk

    customers

    Marginal Accounts Customers with moderate

    financial health and risk.

    Credit Standards (Contd.)

  • 8/3/2019 7_Working Capital Mgmt

    33/49

    Receivables Management 33

    XYZ Ltd. is contemplating change in the credit standards. Ithas categorised the customers into three categories- A, B, andC .(A being the least risky customers). The company iscurrently selling to A & B category customers but now wants

    to sell to category C as well.The potential sales, Average Collection Period & Bad-Debtratio relating to C category are Rs 160 Lacs, 90 days &10% respectively. Variable cost ratio is 75% and Post-tax rate

    of return is 15%. Tax rate is 35%. Collection costs would be8% for this category.

    Should the firm liberlise the credit standards?

    Credit Standards (Contd.)

  • 8/3/2019 7_Working Capital Mgmt

    34/49

    Receivables Management 34

    Credit Standards (Contd.)

    Particulars Rs Lacs1. Incremental Sales 160.00

    2. Incremental Contribution

    ( Sales*c)=160*25%

    40.00

    3. Incremental Bad-debts & Collection Costs

    ( Sales*b+d)=160*(10%+8%)

    28.80

    4. Incremental OPAT (2-3)*(1-t) 7.28

    5. Incremental Investment in Debtors

    ( Sales/360)*ACP= (160/360) * 90

    40.00

    6. Marginal Rate of Return( OPAT/( Debtors) = 4/5

    18.26%

    7. Incremental PAT

    ( OPATless (r* Debtors)

    1.28

  • 8/3/2019 7_Working Capital Mgmt

    35/49

    Receivables Management 35

    Credit Terms

    Credit Terms are the stipulations under which the firmsells on credit to customers. It includes:

    (a) Credit Period; &

    (b) Cash Discount.

    Credit Period: Duration for which the credit is given.

    net 40 customer is required to pay the net

    amount due within 40 days.

  • 8/3/2019 7_Working Capital Mgmt

    36/49

    Receivables Management 36

    Hotline Ltd. wants to increase its credit period from net, 30to net 60. This move is expected to push the sales fromRs.395 Lacs to Rs.550 Lacs & ACP from 45 days to 65 days.The companys contribution margin is 20% and collection

    costs of 3% of Sales, bad-debt loss of 4% of Sales. If the firmspost-tax rate of return is 18% and tax rate as 35%, should thefirm change its credit terms?

    Credit Terms (Contd.)

  • 8/3/2019 7_Working Capital Mgmt

    37/49

    Receivables Management 37

    Credit Period (Contd.)

    Particulars Rs Lacs

    1. Incremental Sales ( Sales) 155.00

    2. Incremental Contribution

    ( Sales*c)=155*20%

    31.00

    3. Incremental Bad-debts & Collection Costs

    ( Sales*b+d)=155*(4%+3%)

    10.85

    4. Incremental OPAT (2-3)*(1-t) 13.10

    5. Incremental Investment in Debtors

    (SalesN/360)*ACPN less (SalesO/360)*ACPO

    =(550/360) * 65less

    (395/360) * 45

    49.93

    6. Marginal Rate of Return

    ( OPAT/( Debtors) = 4/5

    26.23%

    7. Incremental PAT ( OPATless (r* Debtors) 4.11

  • 8/3/2019 7_Working Capital Mgmt

    38/49

    Receivables Management 38

    Credit Terms Cash Discounts

    As an incentive for customers to pay early. Firms offer adiscount 3/15, net 40 3% discount , if paid within 15

    days or pay the full amount in 40 days.

  • 8/3/2019 7_Working Capital Mgmt

    39/49

    Receivables Management 39

    Phoenix Shoes Ltd. presently sells Rs 242 Lacs worth of goodson net 30, but wants to change to 2/10, net 30. This willreduce ACP from 40 days to 25 days. No change in Sales is

    expected due to this move. It is expected that 75% of thecustomers will take advantage of this changed credit terms.

    If the firms post-tax rate of return is 16% and tax rate as35%, should the firm change the cash discount?

    Cash Discounts(Contd.)

  • 8/3/2019 7_Working Capital Mgmt

    40/49

    Receivables Management 40

    Cash Discounts (Contd.)

    Particulars Rs Lacs

    1. Cash Discount

    (Sales* % Taking Discount*Discount%)

    (242*75%*2%)

    3.63

    2. Post Tax Cost of Discount(Discount*1-t)

    2.36

    3. Incremental Investment in Debtors

    (SalesN/360)*ACPN less (SalesO/360)*ACPO

    = (242/360)*(25-40)

    (10.08)

    4. Net Change in PAT (SAVINGS Less COSTS)(r* Debtors)less Post Tax Cash Discount

    = (16%*10.08)-2.36

    (0.75)Savings

    Loss

  • 8/3/2019 7_Working Capital Mgmt

    41/49

    Receivables Management 41

    Collection Efforts

    A firms collection programme aimed at timely collection

    of receivables.

    What the firm should do in case a customer has not paid

    up & his credit period is over.

    Monitoring the state of receivables;

    Despatch of letters to customers whose due date is; polite vs.

    strongly worded reminders

    Telegraphic / Telephonic advice to the customers around the

    due date

    Personal visitsThreat of legal action to overdue accounts

    Legal action against overdue accounts

    Check the customers financial status- if weak, legal action

    would only hasten his insolvency.

  • 8/3/2019 7_Working Capital Mgmt

    42/49

    Receivables Management 42

    Factoring

    Factoring involves transfer of the collection of

    receivables and the related book-keeping (Sales

    Administration functions by a firm (Client) to a financial

    intermediary(Factor).

    Sometimes the Factor also provides a line of credit

    against the receivables of the firm.

    Thus, Factoring is the sale of the book-debts by the firm

    to a financial intermediary on the understanding that the

    factor will pay for the debts as and when they are

    realized/collected or on a guaranteed payment date.

  • 8/3/2019 7_Working Capital Mgmt

    43/49

    43

    Process of Factoring

    Client

    (Seller)

    Factor

    Customer

    (Buyer)

    1

    2b

    2a54

    63

  • 8/3/2019 7_Working Capital Mgmt

    44/49

    44

    Process of Factoring

    1. The client makes a Credit Sale to its customer.2a.Client sends the customers account to the Factor.

    2b.Client simultaneously informs the customer about hiscontract with the factor.

    3. Factor makes part-payment of the credit sales to the client

    after adjusting for commission and interest on the advance.4. Factor maintains the Sales Ledger & follows-up for payment

    with the customer.

    5. Customer remits the amount due to the Factor.

    6. Factor makes the final payment to the client , when theamount is collected or on the guaranteed payment date.

  • 8/3/2019 7_Working Capital Mgmt

    45/49

    45

    Services provided by Factor

    Factor typically provides the following services:

    a. Maintenance of Sales Ledger

    b. Collection of Receivables

    c. Financing of the Client

    For services (a) & (b), the factor charges Factor

    Commission, which is a % age of the value of receivables

    purchased, usually collected up-front.

    For service (c), the factor charges Factor Interest for the

    duration between the date of advance payment & the date of

    collection or the guaranteed payment date.

    Factor does not provide 100% finance. It maintains a

    margin(Factor Reserve) to provide for contingencies.

  • 8/3/2019 7_Working Capital Mgmt

    46/49

    46

    Forms of Factoring

    Depending upon the features built into the factoring contract

    between the Factor and the client, various types offactoring are as follows:

    (a) Recourse Factoring: Factor has recourse to the client in

    case of bad-debts.

    (b) Non-Recourse Factoring: Factor assumes the credit risk.(c) Advance Factoring: Factor pays 75-80% in advance,

    balance upon collection or on the guaranteed payment

    date.

    (d) Maturity Factoring: Payment on guaranteed paymentdate or on collection.

    (e) Full Factoring: Non-Recourse, Advance Factoring.

  • 8/3/2019 7_Working Capital Mgmt

    47/49

    47

    Cost Benefit Analysis

    Given:Credit Sales 6,000,000 p.a.

    Average Collection Period 90 days

    Bad debt Loss 1.50%

    Collection Costs 120,000 p.a.

    Factor Commission 2.25%Factor Interest 18% p.a.

    Factor Reserve 15%

  • 8/3/2019 7_Working Capital Mgmt

    48/49

    48

    Cost Benefit Analysis

    1. Average Investment in Debtors 1,500,000(Daily Credit Sales * ACP)

    2. Factor Commission 33,750

    (Av. Receivables*Factor Commission)

    3. Factor Reserve 225,000

    (Av. Receivables*Factor Reserve)

    4. Maximum Advance (1-2-3) 1,241,250

    5. Factor Interest 55,856

    (Max Advance * Factor Interest for Days used)

    6. Net Amount Payable (4-5) 1,185,394

  • 8/3/2019 7_Working Capital Mgmt

    49/49

    49

    Cost Benefit Analysis

    A. Annualized Factoring Costs:

    - Factor Commission 135,000

    - Factor Interest 223,425

    TOTAL FACTORING COSTS 358,425

    B. Costs Avoided Due to Factoring:

    - Collection Costs 120,000

    - Bad Debts 90,000

    TOTAL SAVINGS 210,000

    C. Net Cost (A-B) 148,425D. Funds Made available by Factoring 1,185,394

    E. Effective Cost of Factoring (C/D) 12.52%

    Effective Costs