| Th metric | Th calculated | Th assessment |
|---|---|---|
| Kpi dso | 36.5 days | Badge healthy |
| Kpi best possible dso | 29.4 days | Theoretical In-Terms Ceiling |
| Kpi delinquent dso | 7.1 days | Excessive Collection Drag |
| Kpi cei | 98.08% | High Velocity Collections |
| Kpi ar turnover | 10.29x | Rapid Working Capital Cycle |
| Kpi trapped capital | $128,219.18 | Unlockable Liquid Cash |
| Kpi interest savings | $10,642.13/yr | Direct P&L Interest Reduction |
| Kpi net after tax savings | $8,407.28/yr | Net Free Cash Flow Impact |
| Kpi bad debt exposure | $2,100.00 | P&L Write-Off Reserve Requirement |
Financial Modeling & Regulatory Disclosure: This enterprise treasury model provides analytical decision support based on generally accepted accounting principles (GAAP/IFRS). Calculations of Days Sales Outstanding (DSO), Collection Effectiveness Index (CEI), and implied cost of capital assume static business cycles and should not be construed as binding tax or formal audit advice. Consult with a certified treasury professional or auditor for statutory financial reporting.