| Inventory | USD |
|---|---|
| Gross inventory at costInventory export · 214 positions · 4 locations | 20,981,123.63 |
| AgedOver 365 days excluded · 271–365 days at 50% · 26 positions | (1,328,658.48) |
| Damaged and returned6 positions | (361,675.97) |
| On quality hold7 positions | (1,030,186.22) |
| Supplier-owned and consigned5 positions | (291,558.23) |
| In transit6 positions | (734,120.95) |
| Third-party site without a valid waiverPhoenix 3PL · bailee waiver expired 15 Feb · 14 positions | (1,663,747.26) |
| Eligible inventory at cost | 15,571,176.52 |
| Cost cap60% of eligible cost | 9,342,705.91 |
| NOLV cap90% of appraisal NOLV of 10,828,680.63 | 9,745,812.57 |
| Inventory availabilityLower of the two caps · cost cap binds | 9,342,705.91 |
| Receivables | |
| Gross receivables60 invoices | 14,845,642.21 |
| Over 90 days past due | (570,604.99) |
| Affiliate receivables | (407,302.48) |
| Eligible receivables | 13,867,734.74 |
| Receivables availability85% advance rate | 11,787,574.53 |
| Reserves | |
| Inventory reserve | (300,000.00) |
| Receivables reserve | (150,000.00) |
| Net borrowing base | 20,680,280.44 |
Each open line is the cost the certificate counted and the source data does not support, times the 60% cost advance rate. Aged, damaged and supplier-owned stock: the certificate excludes the same amounts. Unexplained residual: under one cent.
FAC-HIST-003 is a fictional sample facility; its files and certificates are synthetic. Figures are Pledged output, the same as in the demo; where the engine carries fractions of a cent, lines are rounded so each column foots. Not customer data, an appraisal or a valuation opinion.