Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

STRATEGY-A

 
   Month Total funds Permanent Seasonal
requirement requirement
required s s
January 17,000 13,800 3,200
February 16,000 13,800 2,200
March 15,000 13,800 1,200
April 14,000 13,800 200
May 13,800 13,800 0
June 14,300 13,800 500
July 16,000 13,800 2,200
August 16,700 13,800 2,900
Septembe
r 18,000 13,800 4,200
October 17,000 13,800 3,200
November 16,000 13,800 2,200
December 15,000 13,800 1,200
TOTAL 23,200

average amount for


STL 1933.33
ST cost of funds 6.44
LT cost of funds 92
Total cost of WC 98.44

STRATEGY-B

    Month Total funds Permanent Seasonal


requirement
required requirements s
January 17,000 13,800 3,200
February 16,000 13,800 2,200
March 15,000 13,800 1,200
April 14,000 13,800 200
May 13,800 13,800 0
June 14,300 13,800 500
July 16,000 13,800 2,200
August 16,700 13,800 2,900
Septembe
r 18,000 13,800 4,200
October 17,000 13,800 3,200
November 16,000 13,800 2,200
December 15,000 13,800 1,200
TOTAL 23,200

LT cost of
funds 120

STRATEGY-C

    Month Total funds Permanent Seasonal


requirement requirement
required s s
January 17,000 15,900 1,100
February 16,000 15,900 100
March 15,000 15,900 0
April 14,000 15,900 0
May 13,800 15,900 0
June 14,300 15,900 0
July 16,000 15,900 100
August 16,700 15,900 800
Septembe
r 18,000 15,900 2,100
October 17,000 15,900 1,100
November 16,000 15,900 100
December 15,000 15,900 0
TOTAL 5,400

Monthly
requirement 450
ST cost of funds 1.5
LT cost of funds 106
Total cost of funds 107.5

STRATEGY B HAS BE SELECTED (LONG TERM FINANCE -120)

You might also like