Fm11 ch 27 banking relationships
-
Upload
nhu-tuyet-tran -
Category
Documents
-
view
56 -
download
11
Transcript of Fm11 ch 27 banking relationships
![Page 1: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/1.jpg)
27 - 1
CHAPTER 27Banking Relationships
Receivables managementCredit policyDays sales outstanding
(DSO)Aging schedulesPayments pattern approach
Cost of bank loans
![Page 2: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/2.jpg)
27 - 2
Cash Discounts: Lowers price. Attracts new customers and reduces DSO.
Credit Period: How long to pay? Shorter period reduces DSO and average A/R, but it may discourage sales.
Elements of Credit Policy
(More…)
![Page 3: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/3.jpg)
27 - 3
Credit Standards: Tighter standards reduce bad debt losses, but may reduce sales. Fewer bad debts reduces DSO.
Collection Policy: Tougher policy will reduce DSO, but may damage customer relationships.
![Page 4: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/4.jpg)
27 - 4
January $100 April $300
February 200 May 200
March 300 June 100
Terms of sale: Net 30.
Receivables Monitoring
Assume the following sales estimates:
![Page 5: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/5.jpg)
27 - 5
30% pay on Day 10 (month of sale).
50% pay on Day 40 (month after sale).
20% pay on Day 70 (2 months after sale).
Annual sales = 18,000 units @ $100/unit.
365-day year.
Expected Collections
![Page 6: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/6.jpg)
27 - 6
DSO = 0.30(10) + 0.50(40) + 0.20(70)
= 37 days.
How does this compare with the firm’s credit period?
What is the firm’s expected DSO and average daily sales (ADS)?
ADS=
= $4,931.51 per day.
18,000($100)365
![Page 7: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/7.jpg)
27 - 7
What is the expected average accounts receivable level? How much
of this amount must be financed ifthe profit margin is 25%?
A/R = (DSO)(ADS) = 37($4,931.51)= $182,466.
0.75($182,466) = $136,849.
![Page 8: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/8.jpg)
27 - 8
A/R $182,466 Notes payable $136,849
Retained earnings 45,617
$182,466
If notes payable are used to finance the A/R investment, what does the
firm’s balance sheet look like?
![Page 9: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/9.jpg)
27 - 9
= 0.12($136,849)
= $16,422.
In addition, there is an opportunity cost of not having the use of the profit com-ponent of the receivables.
If bank loans cost 12 percent,what is the annual dollar cost of
carrying the receivables?
Cost of carrying receivables
![Page 10: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/10.jpg)
27 - 10
Receivables are a function of average daily sales and days sales outstanding.
State of the economy, competition within the industry, and the firm’s credit policy all influence a firm’s receivables level.
What are some factors whichinfluence a firm’s receivables level?
![Page 11: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/11.jpg)
27 - 11
The lower the profit margin, the higher the cost of carrying receivables, because a greater portion of each sales dollar must be financed.
The higher the cost of financing, the higher the dollar cost.
What are some factors which influence the dollar cost of carrying
receivables?
![Page 12: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/12.jpg)
27 - 12
What would the receivables level be at the end of each month?
Month Sales A/R Jan $100 $ 70Feb 200 160Mar 300 250April 300 270May 200 200June 100 110
A/R = 0.7(Sales in that month) + 0.2(Sales in previous month).
![Page 13: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/13.jpg)
27 - 13
What is the firm’s forecasted average daily sales (ADS) for the first 3
months? For the entire half-year? (assuming 91-day quarters)
Avg. Daily Sales = .
1st Qtr: $600/91 = $6.59.2nd Qtr: $600/91 = $6.59.
Total sales # of days
![Page 14: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/14.jpg)
27 - 14
1st Qtr: $250/$6.59 = 37.9 days.2nd Qtr: $110/$6.59 = 16.7 days.
What DSO is expected at the end of March? At the end of June?
DSO = . A/R ADS
![Page 15: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/15.jpg)
27 - 15
It appears that customers are paying significantly faster in the second quarter than in the first.
However, the receivables balances were created assuming a constant payment pattern, so the DSO is giving a false measure of payment performance.
Underlying cause is seasonal variation.
What does the DSO indicate about customers’ payments?
![Page 16: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/16.jpg)
27 - 16
Construct an aging schedule for the end of March and the end of June.
Age of Account March June (Days) A/R % A/R %
0 - 30 $210 84% $ 70 64% 31-60 40 16 40 36 61-90 0 0 0 0
$250 100% $110 100% Do aging schedules “tell the truth?”
![Page 17: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/17.jpg)
27 - 17
Contrib. A/R Mos. Sales to A/R to Sales
Jan $100 $ 0 0%Feb 200 40 20Mar 300 210 70End of Qtr. A/R $250 90%
Construct the uncollected balances schedules for the end of March and
June.
![Page 18: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/18.jpg)
27 - 18
Contrib. A/R Mos. Sales to A/R to Sales
Apr $300 $ 0 0%May 200 40 20June 100 70 70End of Qtr. A/R $110 90%
![Page 19: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/19.jpg)
27 - 19
The focal point of the uncollected balances schedule is the receivables -to-sales ratio.
There is no difference in this ratio between March and June, which tells us that there has been no change in payment pattern.
Do the uncollected balances schedules properly measure
customers’ payment patterns?
(More...)
![Page 20: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/20.jpg)
27 - 20
The uncollected balances schedule gives a true picture of customers’ payment patterns, even when sales fluctuate.
Any increase in the A/R to sales ratio from a month in one quarter to the corresponding month in the next quarter indicates a slowdown in payment.
The “bottom line” gives a summary of the changes in payment patterns.
![Page 21: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/21.jpg)
27 - 21
Assume it is now July and you are developing pro forma financial statements for the following year. Furthermore, sales and collections in the first half-year matched predicted levels. Using Year 2 sales forecasts, what are next year’s pro forma receivables levels for the end of March and June?
![Page 22: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/22.jpg)
27 - 22
March 31
Predicted PredictedPredicted A/R to Contrib.
Mos. Sales Sales Ratio to A/R
Jan $150 0% $ 0Feb 300 20 60Mar 500 70 350
Projected March 31 A/R balance $410
![Page 23: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/23.jpg)
27 - 23
June 30
Predicted PredictedPredicted A/R to Contrib.
Mos. Sales Sales Ratio to A/R
Apr $400 0% $ 0May 300 20 60June 200 70 140
Projected June 30 A/R balance $200
![Page 24: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/24.jpg)
27 - 24
Cash discountsCredit periodCredit standardsCollection policy
What four variables make up a firm’s credit policy?
![Page 25: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/25.jpg)
27 - 25
Disregard any previous assumptions.
Current credit policy:Credit terms = Net 30.Gross sales = $1,000,000.80% (of paying customers) pay on
Day 30.20% pay on Day 40.Bad debt losses = 2% of gross sales.
Operating cost ratio = 75%.Cost of carrying receivables = 12%.
![Page 26: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/26.jpg)
27 - 26
The firm is considering a change in credit policy.
New credit policy:Credit terms = 2/10, net 20.Gross sales = $1,100,000.60% (of paying customers) pay on
Day 10.30% pay on Day 20.10% pay on Day 30.Bad debt losses = 1% of gross sales.
![Page 27: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/27.jpg)
27 - 27
Current:DSOO = 0.8(30) + 0.2(40)
= 32 days.New:
DSON = 0.6(10) + 0.3(20) + 0.1(30)= 15 days.
What is the DSO under the current and the new credit policies?
![Page 28: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/28.jpg)
27 - 28
Current:BDLO = 0.02($1,000,000)
= $20,000.New:
BDLN = 0.01($1,100,000)= $11,000.
What are bad debt losses under the current and the new credit policies?
![Page 29: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/29.jpg)
27 - 29
DiscountO = $0.
DiscountN = 0.6(0.02)(0.99)($1,100,000) = $13,068.
What are the expected dollar costs of discounts under the current and the
new policies?
![Page 30: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/30.jpg)
27 - 30
Costs of carrying receivablesO =($1,000,000/365)(32)(0.75)(0.12)=$7,890.
Costs of carrying receivablesN
=($1,100,000/365)(15)(0.75)(0.12)=$4,068.
What are the dollar costs of carrying receivables under the current and the
new policies?
![Page 31: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/31.jpg)
27 - 31
What is the incremental after-tax profit associated with the change in credit
terms?
New Old Diff.
Gross sales $1,100,000 $1,000,000 $100,000Less: Disc. 13,068 0 13,068 Net sales $1,086,932 $1,000,000 $ 86,932Prod. costs 825,000 750,000 75,000Profit before credit costs and taxes $ 261,932 $ 250,000 $ 11,932
(More...)
![Page 32: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/32.jpg)
27 - 32
New Old Diff. Profit before credit costs and taxes $261,932 $250,000 $11,932Credit-related costs:Carrying costs 4,068 7,890 (3,822)Bad debts 11,000 20,000 (9,000)Profit before taxes $246,864 $222,110 $24,754Taxes (40%) 98,745 88,844 9,902 Net income $148,118 $133,266 $14,852
Should the company make the change?
![Page 33: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/33.jpg)
27 - 33
Assume the firm makes the policy change, but its competitors react by making similar changes. As a result,
gross sales remain at $1,000,000. How does this impact the firm’s after-tax
profitability?
![Page 34: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/34.jpg)
27 - 34
Gross sales $1,000,000Less: discounts 11,880
Net sales $ 988,120Production costs 750,000Profit before credit
costs and taxes $ 238,120Credit costs:
Carrying costs 3,699Bad debt losses 10,000
Profit before taxes $ 224,421Taxes 89,769
Net Income $ 134,653
![Page 35: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/35.jpg)
27 - 35
Before the new policy change, the firm’s net income totaled $133,266.
The change would result in a slight gain of $134,653 - $133,266 = $1,387.
![Page 36: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/36.jpg)
27 - 36
A bank is willing to lend the brothers $100,000 for 1 year at an 8 percent
nominal rate. What is the EAR under the following five loans?
1. Simple annual interest, 1 year.2. Simple interest, paid monthly.3. Discount interest.4. Discount interest with 10 percent
compensating balance.5. Installment loan, add-on, 12 months.
![Page 37: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/37.jpg)
27 - 37
Why must we use Effective Annual Rates (EARs) to evaluate the loans?
In our examples, the nominal (quoted) rate is 8% in all cases.
We want to compare loan cost rates and choose the alternative with the lowest cost.
Because the loans have different terms, we must make the comparison on the basis of EARs.
![Page 38: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/38.jpg)
27 - 38
Simple Annual Interest, 1-Year Loan
“Simple interest” means not discount or add-on.
Interest = 0.08($100,000) = $8,000.
On a simple interest loan of one year,rNom = EAR.
.r EARNom $8,
$100,. .
000000
0 08 8 0%
![Page 39: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/39.jpg)
27 - 39
Simple Interest, Paid Monthly
Monthly interest = (0.08/12)($100,000) = $666.67.
-100,000.00-666.67100,000
0 1 12
-667.67
N I/YR PV PMT FV12 100000 -666.67 -100000
0.66667
(More…)
...
![Page 40: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/40.jpg)
27 - 40
rNom = (Monthly rate)(12)= 0.66667%(12) = 8.00%.
or: 8 NOM%, 12 P/YR, EFF% = 8.30%.
Note: If interest were paid quarterly, then:
Daily, EAR = 8.33%.
EAR
1
0 084
1 8 24%.4.
.
EAR
1
0 0812
1 8 30%.12.
.
![Page 41: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/41.jpg)
27 - 41
8% Discount Interest, 1 Year
Interest deductible = 0.08($100,000) = $8,000.Usable funds = $100,000 - $8,000 = $92,000.
N I/YR PV PMT FV
1 92 0 -100
8.6957% = EAR
0 1i = ?
92,000 -100,000
![Page 42: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/42.jpg)
27 - 42
Discount Interest (Continued)
Amt. borrowed =
= = $108,696.
Amount needed1 - Nominal rate (decimal)
$100,0000.92
![Page 43: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/43.jpg)
27 - 43
Need $100,000. Offered loan with terms of 8% discount interest, 10%
compensating balance.
(More...)
Face amount of loan =
= = $121,951.
Amount needed 1 - Nominal rate - CB
$100,000 1 - 0.08 - 0.1
![Page 44: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/44.jpg)
27 - 44
Interest = 0.08 ($121,951) = $9,756.
.received Amount
paid InterestCost
EAR correct only if amount is borrowedfor 1 year.
(More...)
EAR $9,
$100,.
756000
9 756%.
![Page 45: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/45.jpg)
27 - 45
This procedure can handle variations.
N I/YR PV PMT FV1 100000 -109756
9.756% = EAR
0
0 1i = ?
121,951 Loan -121,951+ 12,195-109,756
-9,756 Prepaid interest-12,195 CB100,000 Usable funds
8% Discount Interest with 10% Compensating Balance (Continued)
![Page 46: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/46.jpg)
27 - 46
1-Year Installment Loan, 8% “Add-On”
Interest = 0.08($100,000) = $8,000.
Face amount = $100,000 + $8,000 = $108,000.
Monthly payment = $108,000/12 = $9,000.
= $100,000/2 = $50,000.
Approximate cost = $8,000/$50,000 = 16.0%.
Average loanoutstanding
(More...)
![Page 47: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/47.jpg)
27 - 47
Installment Loan
To find the EAR, recognize that the firm has received $100,000 and must make monthly payments of $9,000. This constitutes an ordinary annuity as shown below:
-9,000100,000
0 1 12i=?
-9,000 -9,000
Months2
...
![Page 48: Fm11 ch 27 banking relationships](https://reader036.fdocuments.in/reader036/viewer/2022081502/55c37a50bb61eb274d8b46a0/html5/thumbnails/48.jpg)
27 - 48
N I/YR PV PMT FV
12 100000 -9000
1.2043% = rate per month
0
rNom = APR = (1.2043%)(12) = 14.45%.EAR = (1.012043)12 - 1 = 15.45%.
14.45 NOM enters nominal rate12 P/YR enters 12 pmts/yr EFF% = 15.4489 = 15.45%.
1 P/YR to reset calculator.