Nirmoh Limited wants to avail short-term loan from the bank. However, bank grants short term loan by keeping the collateral in the form of accounts…

CA Intermediate · Financial Management and Strategic Management · RTP · January 2025
Nirmoh Limited wants to avail short-term loan from the bank. However, bank grants short term loan by keeping the collateral in the form of accounts receivable. A bank is analyzing the receivables of Nirmoh Limited to identify acceptable collateral for a short-term loan. The current policy of the company is 3/10 net 40. Bank will lend only to the extent of 90% of acceptable receivables at an interest rate of 12% only if both the conditions mentioned below are fulfilled. Bank will keep a reserve of 5% for cash discount & returns (a) Customers are not currently overdue for more than 5 days to the net period (b) Average aging (payment period) of the customer should not exceed 15 days past the net period. If any of the above conditions are not fulfilled, the bank will lend 65% of the receivables subject to a reserve of 15% and the interest rate will be charged at 15% on such accounts. The corporate tax rate applicable is 25%. On the scrutiny of all the receivables, following are the acceptable receivables considered for lending- Accounts Amount (₹) Outstanding in Days since invoiced Average Aging (payment period) in Days DR 01 50,000 37 40 DR 02 25,000 25 48 DR 03 1,20,000 47 49 DR 04 72,000 10 56 DR 05 45,000 30 30 DR 06 1,75,000 39 50 DR 07 19,000 55 25 DR 08 54,000 44 54 DR 09 1,05,000 15 25 DR 10 37,000 22 75 You are required to CALCULATE: (a) Total amount lend by the bank (b) Effective Interest cost (%) to the company

Suggested Answer and Working Notes:

(A) Condition (a) says that accounts shouldn't be overdue for more than 5 days to the net period. In other words, it means those accounts who are overdue by 45 days (40 days + 5 additional days), will not fulfill condition a) and thus will not be eligible for 90% lending. Therefore, from the above, we can see that Accounts DR 03 & DR 07 are overdue for more than 45 days and hence will not be eligible for 90% lending. Condition (b) says that average receivables ageing (payment period) should not exceed 15 days to the net period i.e. it should not exceed 55 days (40 days + 15 days = 55 days). Therefore, from the above, we can see that Accounts DR 04 & DR 10 has an ageing of more than 55 days. Hence, they would also not be eligible for 90% lending. Amount of Bank Lending: Accounts Bank Lending at 90% Bank Lending at 65% DR 01 50,000 - DR 02 25,000 - DR 03 - 1,20,000 DR 04 - 72,000 DR 05 45,000 - DR 06 1,75,000 - DR 07 - 19,000 DR 08 54,000 - DR 09 1,05,000 - DR 10 - 37,000 Total 4,54,000 2,48,000 (-) Reserve 22,700 {4,54,000 x 5%} 37,200 {2,48,000 x 15%} Net 4,31,300 2,10,800 Loan 3,88,170 1,37,020 Total short-term loan granted by the bank = 5,25,190 (B) Calculation of the Effective Interest Cost Interest at 12% (On 90% lending) = 3,88,170 x 0.12 = 46,580.4 Interest at 15% (On 65% lending) = 1,37,020 x 0.15 = 20,553 Total Interest = 67,133.4 Effective Interest Cost (%) = Interest (1-t) / Total Short-term Loan = 67,133.4 (1-0.25) / 5,25,190 Effective Interest Cost (%) = 9.59%

Topics: Part-A: Financial Management

Open in Interactive Practice Hub · Full Practice Hub · Chapter Weightage · More in this subject

Related Questions in this Topic