uild a Model: Short-Term Financing Analysis Start with the partial model in the file Ch22 P11 Build a Model.xlsx on the textbooks Web site. Stewart Manufacturing buys on terms of 2/10, net 30, but it has not been paying on timeit is a slower payer and its suppliers are getting upset. Stewart does not take discounts, and it has been paying in 50 rather than the required 30 days. Assume that the accounts payable are recorded at full cost, not net of discounts. Stewarts suppliers are fed up and will not continue selling to Stewart unless Stewart begins making prompt payments (that is, paying in 30 days or less). The firm is going to have to reduce its level of accounts payable, either to an amount that is equal to 30 days purchases (if it does not take discounts) or to 10 days purchases (if it decides to take discounts). Management has decided to obtain the needed funds by borrowing on an additional 1-year note payable (call this a current liability) from its bank at a rate of 16%, discount interest, with a 15% compensating balance required. The cash currently held by Stewart is needed for transactions, so it cannot be used as part of the compensating balance. So, the issue now facing the company is this: How much trade credit should it use, and how large a loan should it obtain from its bank? Stewarts balance sheet follows:

Cash $250,000

Accounts receivable 2,250,000

Inventory 3,750,000

Current assets 6,250,000

Fixed assets 3,750,000

Total assets $10,000,000

Accounts payable 2,250,000

Notes payable 3,750,000

Accruals $ 6,250,000

Current liabilities 3,000,000

Long-term debt 750,000

Common equity 6,250,000

Total liabilities and equity $10,000,000

Answer the following questions:

a. How large would the accounts payable balance be if Stewart takes discounts? If it does not take discounts and pays in 30 days?

b. How large must the bank loan be if Stewart takes discounts? If Stewart doesnt take discounts?

c. What are the nominal and effective costs of nonfree trade credit? What is the effective cost of the bank loan? Based on these costs, what should Stewart do?

d. Assume that Stewart foregoes the discount and borrows the amount needed to become current on its payables. Construct a pro forma balance sheet based on this decision. (Hint: You will need to include an account called prepaid interest under current assets.)

e. Using interest rates in the range of 5% to 25% and compensating balances in the range of 0% to 30%, perform a sensitivity analysis that shows how the size of the bank loan would vary with changes in the interest rate and the compensating balance percentage.