CH 7 Working Capital
CH 7 Working Capital
CH 7 Working Capital
Discuss in detail about working capital management, its meanings and its significance
to any business/firm.
Understand the concept of operating cycle and the estimation of working capital needs.
Know why it is important to manage efficiently the current assets and current liabilities?
Overview
This chapter introduces you to the concept of working capital management i.e. management
of the capital needed by a firm for its day-to-day activity. Here you also study the
management of cash, marketable securities, accounts receivables management, account
payable, accruals and different means of short-term financing.
Two most important points to remember while studying working capital management are:
(a)
(b)
7.2
Financial Management
1.1 Introduction
Working Capital Management involves managing the balance between firms short-term assets
and its short-term liabilities. The goal of working capital management is to ensure that the firm
is able to continue its operations and that it has sufficient cash flow to satisfy both maturing
short-term debt and upcoming operational expenses. The interaction between current assets
and current liabilities is, therefore, the main theme of the theory of working capital
management.
There are many aspects of working capital management which makes it important function of
financial management.
Time: Working capital management requires much of the finance managers time.
Investment: Working capital represents a large portion of the total investment in assets.
Credibility: Working capital management has great significance for all firms but it is very
critical for small firms.
Growth: The need for working capital is directly related to the firms growth.
Gross Working
Capital
Time
Net Working
Capital
Permanent
Temporary
(a) Value : From the value point of view, Working Capital can be defined as Gross Working
Capital or Net Working Capital.
Gross working capital refers to the firms investment in current assets. Current assets are
those assets which can be converted into cash within an accounting year. Current Assets
include: Stocks of raw materials, Work-in-progress, Finished goods, Trade debtors,
Prepayments, Cash balances etc.
Net working capital refers to the difference between current assets and current liabilities.
Current liabilities are those claims of outsiders which are expected to mature for payment
within an accounting year. Current Liabilities include: Trade creditors, Accruals, Taxation
payable, Bills Payables, Outstanding expenses, Dividends payable, short term loans.
7.3
A positive working capital means that the company is able to payoff its short-term liabilities. A
negative working capital means that the company currently is unable to meet its short-term
liabilities.
(b) Time: From the point of view of time, the term working capital can be divided into two
categories viz., Permanent and temporary.
Permanent working capital refers to the hard core working capital. It is that minimum level of
investment in the current assets that is carried by the business at all times to carry out
minimum level of its activities.
Temporary working capital refers to that part of total working capital, which is required by a
business over and above permanent working capital. It is also called variable working capital.
Since the volume of temporary working capital keeps on fluctuating from time to time
according to the business activities it may be financed from short-term sources.
The following diagrams shows Permanent and Temporary or Fluctuating or variable working
capital:
Both kinds of working capital i.e. permanent and fluctuating (temporary) are necessary to
facilitate production and sales through the operating cycle.
7.4
Financial Management
If the firm has inadequate working capital, such firm runs the risk of insolvency. Paucity of
working capital may lead to a situation where the firm may not be able to meet its liabilities.
The various studies conducted by the Bureau of Public Enterprises have shown that one of the
reasons for the poor performance of public sector undertakings in our country has been the
large amount of funds locked up in working capital. This results in over capitalization. Over
capitalization implies that a company has too large funds for its requirements, resulting in a
low rate of return, a situation which implies a less than optimal use of resources. A firm,
therefore, has to be very careful in estimating its working capital requirements.
Maintaining adequate working capital is not just important in the short-term. Sufficient liquidity
must be maintained in order to ensure the survival of the business in the long-term as well.
When businesses make investment decisions they must not only consider the financial outlay
involved with acquiring the new machine or the new building, etc., but must also take account
of the additional current assets that are usually required with any expansion of activity. For
e.g.:
Increased production leads to holding of additional stocks of raw materials and work-inprogress.
An increased sale usually means that the level of debtors will increase.
A general increase in the firms scale of operations tends to imply a need for greater
levels of working capital.
A question then arises what is an optimum amount of working capital for a firm? We can say
that a firm should neither have too high an amount of working capital nor should the same be
too low. It is the job of the finance manager to estimate the requirements of working capital
carefully and determine the optimum level of investment in working capital.
1.2.2 Optimum Working Capital: If a companys current assets do not exceed its current
liabilities, then it may run into trouble with creditors that want their money quickly.
Current ratio (current assets/current liabilities) (along with acid test ratio to supplement it) has
traditionally been considered the best indicator of the working capital situation.
It is understood that a current ratio of 2 (two) for a manufacturing firm implies that the firm has
an optimum amount of working capital. This is supplemented by Acid Test Ratio (Quick
assets/Current liabilities) which should be at least 1 (one). Thus it is considered that there is a
comfortable liquidity position if liquid current assets are equal to current liabilities.
Bankers, financial institutions, financial analysts, investors and other people interested in
financial statements have, for years, considered the current ratio at two and the acid test ratio
at one as indicators of a good working capital situation. As a thumb rule, this may be quite
adequate.
However, it should be remembered that optimum working capital can be determined only with
reference to the particular circumstances of a specific situation. Thus, in a company where
7.5
the inventories are easily saleable and the sundry debtors are as good as liquid cash, the
current ratio may be lower than 2 and yet firm may be sound.
In nutshell, a firm should have adequate working capital to run its business operations. Both
excessive as well as inadequate working capital positions are dangerous.
Cash Identify the cash balance which allows for the business to meet day-to-day
expenses, but reduces cash holding costs.
Inventory Identify the level of inventory which allows for uninterrupted production but
reduces the investment in raw materials and hence increases cash flow; the techniques
like Just in Time (JIT) and Economic order quantity (EOQ) are used for this.
Debtors Identify the appropriate credit policy, i.e., credit terms which will attract
customers, such that any impact on cash flows and the cash conversion cycle will be
offset by increased revenue and hence Return on Capital (or vice versa). The tools like
Discounts and allowances are used for this.
Nature of Business - For e.g. in a business of restaurant, most of the sales are in Cash.
Therefore need for working capital is very less.
Market and Demand Conditions - For e.g. if an items demand far exceeds its production,
the working capital requirement would be less as investment in finished good inventory
would be very less.
Technology and Manufacturing Policies - For e.g. in some businesses the demand for
goods is seasonal, in that case a business may follow a policy for steady production
7.6
Financial Management
through out over the whole year or instead may choose policy of production only during
the demand season.
Price Level Changes For e.g. rising prices necessitate the use of more funds for
maintaining an existing level of activity. For the same level of current assets, higher cash
outlays are required. Therefore the effect of rising prices is that a higher amount of
working capital is required.
1.4.1 Current Assets to Fixed Assets Ratio: The finance manager is required to
determine the optimum level of current assets so that the shareholders value is maximized.
A firm needs fixed and current assets to support a particular level of output.
As the firms output and sales increases, the need for current assets also increases. Generally,
current assets do not increase in direct proportion to output, current assets may increase at a
decreasing rate with output. As the output increases, the firm starts using its current asset more
efficiently.
The level of the current assets can be measured by creating a relationship between current assets
and fixed assets. Dividing current assets by fixed assets gives current assets/fixed assets ratio.
Assuming a constant level of fixed assets, a higher current assets/fixed assets ratio indicates
a conservative current assets policy and a lower current assets/fixed assets ratio means an
aggressive current assets policy assuming all factors to be constant.
A conservative policy implies greater liquidity and lower risk whereas an aggressive policy
indicates higher risk and poor liquidity. Moderate current assets policy will fall in the middle of
conservative and aggressive policies. The current assets policy of most of the firms may fall
between these two extreme policies.
7.7
1.4.2 Liquidity versus Profitability: Risk return trade off A firm may follow a
conservative, aggressive or moderate policy as discussed earlier. However, these policies
involve risk-return trade off.
A conservative policy means lower return and risk. While an aggressive policy produces
higher return and risk.
The two important aims of the working capital management are profitability and solvency.
A liquid firm has less risk of insolvency that is, it will hardly experience a cash shortage or a
stock out situation. However, there is a cost associated with maintaining a sound liquidity
position. However, to have higher profitability the firm may have to sacrifice solvency and
maintain a relatively low level of current assets. This will improve firms profitability as fewer
funds will be tied up in idle current assets, but its solvency would be threatened and exposed
to greater risk of cash shortage and stock-outs.
The following illustration explains the risk-return trade off of various working capital
management policies, viz., conservative, aggressive and moderate.
Illustration 1 : A firm has the following data for the year ending 31st March, 2014:
`
Sales (1,00,000 @ ` 20/-)
Earning before Interest and Taxes
Fixed Assets
20,00,000
2,00,000
5,00,000
The three possible current assets holdings of the firm are ` 5,00,000/-, ` 4,00,000/- and
` 3,00,000. It is assumed that fixed assets level is constant and profits do not vary with
current assets levels. The effect of the three alternative current assets policies is as follows:
7.8
Financial Management
Conservative
Sales
Moderate
Aggressive
20,00,000
20,00,000
20,00,000
2,00,000
2,00,000
2,00,000
Current Assets
5,00,000
4,00,000
3,00,000
Fixed Assets
5,00,000
5,00,000
5,00,000
Total Assets
10,00,000
9,00,000
8,00,000
20%
22.22%
25%
1.00
0.80
0.60
The aforesaid calculations show that the conservative policy provides greater liquidity
(solvency) to the firm, but lower return on total assets. On the other hand, the aggressive
policy gives higher return, but low liquidity and thus is very risky. The moderate policy
generates return higher than Conservative policy but lower than aggressive policy. This is
less risky than aggressive policy but more risky than conservative policy.
In determining the optimum level of current assets, the firm should balance the profitability
solvency tangle by minimizing total costs Cost of liquidity and cost of illiquidity.
Current Assets Holding Period: To estimate working capital needs based on the
average holding period of current assets and relating them to costs based on the
companys experience in the previous year. This method is essentially based on the
Operating Cycle Concept.
(ii) Ratio of Sales: To estimate working capital needs as a ratio of sales on the assumption
that current assets change with changes in sales.
(iii) Ratio of Fixed Investments:
percentage of fixed investments.
A number of factors will, however, be impacting the choice of method of estimating Working
Capital. Factors such as seasonal fluctuations, accurate sales forecast, investment cost and
variability in sales price would generally be considered. The production cycle and credit and
7.9
collection policies of the firm will have an impact on Working Capital requirements. Therefore,
they should be given due weightage in projecting Working Capital requirements.
Accounts receivables are analyzed by the average number of days it takes to collect an
account.
Inventory is analyzed by the average number of days it takes to turn over the sale of a
product (from the point it comes in the store to the point it is converted to cash or an
account receivable).
Accounts payables are analyzed by the average number of days it takes to pay a supplier
invoice.
Debtors
Stock
Raw
Material
Labour
Overhead
WIP
Most businesses cannot finance the operating cycle (accounts receivable days + inventory
days) with accounts payable financing alone. Consequently, working capital financing is
needed. This shortfall is typically covered by the net profits generated internally or by
externally borrowed funds or by a combination of the two.
7.10
Financial Management
The faster a business expands the more cash it will need for working capital and investment.
The cheapest and best sources of cash exist as working capital right within business. Good
management of working capital will generate cash which will help improve profits and reduce
risks. Bear in mind that the cost of providing credit to customers and holding stocks can
represent a substantial proportion of a firms total profits.
Each component of working capital (namely inventory, receivables and payables) has two
dimensions TIME and MONEY, when it comes to managing working capital then
time is money. If you can get money to move faster around the cycle (e.g. collect monies due
from debtors more quickly) or reduce the amount of money tied up (e.g. reduce inventory
levels relative to sales), the business will generate more cash or it will need to borrow less
money to fund working capital. Similarly, if you can negotiate improved terms with suppliers
e.g. get longer credit or an increased credit limit; you are effectively creating free finance to
help fund future sales.
If you
Then .
The determination of operating capital cycle helps in the forecast, control and management of
working capital. The length of operating cycle is the indicator of performance of management.
The net operating cycle represents the time interval for which the firm has to negotiate for
Working Capital from its bankers. It enables to determine accurately the amount of working
capital needed for the continuous operation of business activities.
The duration of working capital cycle may vary depending on the nature of the business.
In the form of an equation, the operating cycle process can be expressed as follows:
Operating Cycle
Where,
R =
W=
F =
D=
C=
R+W+F+DC
7.11
(1)
(2)
(3)
(4)
(5)
1.6.1 Working Capital Based on Operating Cycle: One of the methods for forecasting
working capital requirement is based on the concept of operating cycle. The calculation of
operating cycle and the formula for estimating working capital on its basis has been
demonstrated with the help of following illustration:
Illustration 2 : From the following information of XYZ Ltd., you are required to calculate :
(a) Net operating cycle period.
(b) Number of operating cycles in a year.
`
(i)
(ii)
(iii)
Work-in-progress inventory
(iv)
(v)
(vi)
(vii)
45 days
(viii)
30 days
(ix)
6,00,000
50,000
5,00,000
30,000
8,00,000
40,000
360 days
7.12
Financial Management
Solution
Calculation of Net Operating Cycle period of XYZ Ltd.
Days
30
(` 50,000 / 1667*)
*(` 6,00,000 / 360 days)
W.I.P. holding period : (b)
22
18
45
115
30
85
4.2
(360 days / 85 days)
7.13
(in units)
cost per unit
(iii) Finished Goods: The funds to be invested in finished goods inventory can be estimated
with the help of following formula:
(in units)
excluding depreciation Average holding period of finished
(iv) Debtors: Funds to be invested in trade debtors may be estimated with the help of
following formula:
( in units)
excluding depreciation Average debtors collection
period (months/days)
12 months/360 days
(v) Minimum desired Cash and Bank balances to be maintained by the firm has to be added
in the current assets for the computation of working capital.
Estimation of Current Liabilities
Current liabilities generally affect computation of working capital. Hence, the amount of
working capital is lowered to the extent of current liabilities (other than bank credit) arising in
7.14
Financial Management
the normal course of business. The important current liabilities like trade creditors, wages and
overheads can be estimated as follows:
(i)
Trade Creditors:
12 months/360 days
suppliers (months/days)
(in units)
per unit Average time lag in payment
x
of wages (months/days)
12 months/360 days
Overheadcost
Estimated yearly
production(inunits)
Average time laginpayment
per unit
12months / 360days
of overheads(months / days)
Note: The amount of overheads may be separately calculated for different types of overheads.
In the case of selling overheads, the relevant item would be sales volume instead of
production volume.
7.15
Solution
Working Notes:
1.
Raw material inventory: The cost of materials for the whole year is 60% of the Sales
value.
60
= ` 1,80,000 . The monthly consumption of raw
100
material would be ` 15,000. Raw material requirements would be for two months; hence
raw materials in stock would be ` 30,000.
Hence it is 60,000 units x ` 5 x
2.
Work-in-process: (Students may give special attention to this point). It is stated that
each unit of production is expected to be in process for one month).
3.
(a)
15,000
(b)
1,250
(c)
Overheads
(For month as explained above) Total work-inprocess
_2,500
18,750
45,000
7,500
15,000
67,500
4.
Creditors: Suppliers allow a two months credit period. Hence, the average amount of
creditors would be ` 30,000 being two months purchase of raw materials.
5.
Direct Wages payable: The direct wages for the whole year is 60,000 units ` 5 x
10% = ` 30,000. The monthly direct wages would be ` 2,500 (` 30,000 12). Hence,
wages payable would be ` 2,500.
7.16
Financial Management
6.
Overheads Payable: The overheads for the whole year is 60,000 units ` 5 x 20% =
` 60,000. The monthly overheads will be ` 5,000 (` 60,000 12). Hence overheads
payable would be ` 5,000 p.m.
7.
3
= 67,500.
12
Current Assets
30,000
67,500
18,750
67,500
Cash
20,000
2,03,750
Current Liabilities
30,000
2,500
5,000
37,500
1,66,250
7.17
If we have sundry debtors worth ` 1 lakh and our cost of production is ` 75,000, the
actual amount of funds blocked in sundry debtors is ` 75,000 the cost of sundry debtors,
the rest (` 25,000) is profit.
Again some of the cost items also are non-cash costs; depreciation is a non-cash cost
item. Suppose out of ` 75,000, ` 5,000 is depreciation; then it is obvious that the actual
funds blocked in terms of sundry debtors totaling ` 1 lakh is only ` 70,000. In other
words, ` 70,000 is the amount of funds required to finance sundry debtors worth ` 1
lakh.
Similarly, in the case of finished goods which are valued at cost, non-cash costs may be
excluded to work out the amount of funds blocked.
Many experts, therefore, calculate the working capital requirements by working out the cash
costs of finished goods and sundry debtors. Under this approach, the debtors are calculated
not as a percentage of sales value but as a percentage of cash costs. Similarly, finished
goods are valued according to cash costs.
Illustration 4 : The following annual figures relate to XYZ Co.,
`
Sales (at two months credit)
Materials consumed (suppliers extend two months credit)
Wages paid (monthly in arrear)
Manufacturing expenses outstanding at the end of the year
(Cash expenses are paid one month in arrear)
Total administrative expenses, paid as above
Sales promotion expenses, paid quarterly in advance
36,00,000
9,00,000
7,20,000
80,000
2,40,000
1,20,000
The company sells its products on gross profit of 25% counting depreciation as part of the cost
of production. It keeps one months stock each of raw materials and finished goods, and a
cash balance of ` 1,00,000.
Assuming a 20% safety margin, work out the working capital requirements of the company on
cash cost basis. Ignore work-in-process.
Solution
Statement of Working Capital requirements (cash cost basis)
A. Current Asset
Materials
Finished Goods
Debtors
Cash
Prepaid expenses (Sales promotion)
(` 9,00,000 12)
(` 25,80,000 12)
(` 29,40,0006)
75,000
2,15,000
4,90,000
1,00,000
30,000
9,10,000
(` 1,20,0004)
7.18
Financial Management
B. Current Liabilities:
Creditors for materials
Wages outstanding
Manufacturing expenses
Administrative expenses
Net working capital (A-B)
Add: Safety margin @ 20%
Total working capital requirements
(` 9,00,0006)
(` 7,20,000 12)
(` 2,40,00012)
1,50,000
60,000
80,000
20,000
3,10,000
6,00,000
1,20,000
7,20,000
Working Notes:
(i)
(ii)
`
9,00,000
7,20,000
_9,60,000
25,80,000
`
25,80,000
2,40,000
_1,20,000
29,40,000
Illustration 5 : PQ Ltd., a company newly commencing business in 2013 has the undermentioned projected Profit and Loss Account:
`
Sales
Cost of goods sold
Gross Profit
Administrative Expenses
Selling Expenses
Profit before tax
Provision for taxation
Profit after tax
The cost of goods sold has been arrived at as under:
Materials used
Wages and manufacturing Expenses
Depreciation
`
2,10,000
1,53,000
57,000
14,000
13,000
84,000
62,500
_23,500
1,70,000
27,000
30,000
10,000
20,000
7.19
17,000
1,53,000
The figure given above relate only to finished goods and not to work-in-progress. Goods
equal to 15% of the years production (in terms of physical units) will be in process on the
average requiring full materials but only 40% of the other expenses. The company believes in
keeping materials equal to two months consumption in stock.
Average time-lag in payment of all expenses is I month. Suppliers of materials will extend 11/2 months credit. Sales will be 20% for cash and the rest at two months credit. 70% of the
Income tax will be paid in advance in quarterly instalments. The company wishes to keep `
8,000 in cash. 10% has to be added to the estimated figure for unforeseen contingencies.
Prepare an estimate of working capital.
Note: All workings should form part of the answer.
Solution
Statement showing the requirements of Working Capital
Particulars
A.
Rs.
Current Assets:
96,600 x 2/12
16,100
16,350
1,46,500 x 10/100
14,650
1,27,080 x 2/12
21,180
Cash in Hand
8,000
Prepaid Expenses:
Wages & Mfg. Expenses
66,250 x 1/12
5,521
Administrative expenses
14,000 x 1/12
1,167
13,000 x 1/12
1,083
Current Liabilities:
84,051
1,12,700 x 1.5/12
14,088
10,000 x 30/100
3,000
17,088
66,963
7.20
Financial Management
Working Notes:
(i)
Rs.
12,000
3,750
16,350
Rs.
96,600
66,250
1,62,850
(16,350)
1,46,500
(14,650)
1,31,850
14,000
13,000
1,58,850
1,27,080
Rs.
96,600
16,100
Purchases
1,12,700
7.21
Materials
Direct labour and variable expenses
Fixed manufacturing expenses
Depreciation
Fixed administration expenses
The selling price per unit is expected to be ` 96 and the selling expenses ` 5 per unit. 80%
of which is variable.
In the first two years of operations, production and sales are expected to be as follows:
Year
Production
(No. of units)
Sales
(No.of units)
6,000
5,000
2.
9,000
8,500
To assess the working capital requirements, the following additional information is available:
(a)
Stock of materials
(b)
Work-in-process
Nil
(c)
Debtors
(d)
Cash balance
` 10,000
(e)
(f)
(ii)
Solution
(i)
M.A. Limited
Projected Statement of Profit / Loss
(Ignoring Taxation)
Year 1
Year 2
Production (Units)
6,000
9,000
Sales (Units)
5,000
8,500
7.22
Financial Management
4,80,000
8,16,000
2,40,000
3,60,000
1,20,000
1,80,000
72,000
72,000
1,20,000
1,20,000
48,000
48,000
_6,00,000
7,80,000
1,00,000
6,00,000
8,80,000
1,00,000
1,32,000
5,00,000
7,48,000
20,000
12,000
34,000
12,000
5,32,000
7,94,000
(-) 52,000
(+) 22,000
1.
Year 1
Year 2
2,40,000
3,60,000
45,000
67,500
2,85,000
4,27,500
45,000
2,85,000
3,82,500
23,750
31,875
2.
7.23
Year 1
Year 2
2,72,000
3,46,000
22,667
28,833
Year 1
Year 2
45,000
67,500
1,00,000
1,32,000
40,000
68,000
_10,000
_10,000
1,95,000
2,77,500
23,750
31,875
22,667
28,833
46,417
60,708
1,48,583
2,16,792
Current Assets:
7.24
Financial Management
for year 2
6,000
4,80,000 6,60,000
80,000
80,000
10,000
1,11,000
4,00,000 6,29,000
20,000
34,000
12,000
12,000
4,32,000 6,75,000
Year 1
36,000
56,250
10,000
10,000
1,71,000
2,44,750
Yr 1
Yr 2
23,750
31,875
22,667
28,833
46,417
1,24,583
60,708
1,84,042
Year 2
2,40,000 3,60,000
45,000
67,500
(45,000)
2,85,000 3,82,500
1,20,000 1,80,000
1,20,000 1,20,000
32,000
46,000
2,72,000 3,46,000
7.25
Illustration 7
Theta Limited
Balance Sheets as on
`
31st March, 2013
3,49,600
1,60,000
3,05,400
2,35,200
7,600
3,00,000
4,83,600
4,20,000
3,08,600
1,84,600
9,200
14,400
24,07,200
4,43,400
42,22,800
14,400
7,13,600
4,28,200
25,62,200
1,15,200
30,000
17,400
1,93,000
40,000
1,08,400
25,000
18,400
1,67,400
1,60,000
9,60,000
2,00,000
6,70,000
13,40,000
6,97,200
42,22,800
6,00,000
9,50,000
4,93,000
25,62,200
Assets
Cash
Trade investments
Debtors
Stock
Prepaid expenses
Investment in A Ltd.
Land
Buildings, net of depreciation
Machinery, net of depreciation
Total Assets
Liabilities
Creditors
Bank overdraft
Accrued expenses
Income-tax payable
Current installment due on long-term loans
Theta Limited
Income Statement
for the year ended 31st March, 2013
(` )
Sales
Cost of goods sold and operating expenses including depreciation on
16,92,400
7.26
Financial Management
11,91,200
5,01,200
25,600
7,400
5,34,200
Income taxes
2,09,400
Net Profit
3,24,800
Additional information:
(i)
Machinery with a net book value of ` 36,600 was sold during the year.
(ii)
The shares of A Ltd. were acquired upon a payment of ` 1,20,000 in cash and the
issuance of 3,000 shares of Theta Limited. The share of Theta Limited was selling for
` 60 a share at that time.
`
Sources
3,24,800
72,000
3,96,800
7,400
3,89,400
44,000
7.27
Debentures issued
9,60,000
2,80,000
1,80,000
18,53,400
Purchase of buildings
17,20,000
Uses
Purchase of machinery
97,400
40,000
1,20,600
1,20,000
1,80,000
22,78,000
4,24,600
`
Opening Balance (given)
Purchases (plugs)
4,28,200
97,400
_______
`
Sale of machinery (given)
36,000
Depreciation (given)
45,600
5,25,600
4,43,400
5,25,600
Theta Limited
Statement of Changes in Financial Position (Cash Basis)
for the year ended 31st March, 2013
`
Sources
Cash from operations:
Net income after tax
3,24,800
Add: Depreciation
72,000
Decrease in debtors
3,200
1,600
7.28
Financial Management
Increase in creditors
Increase in income tax payable
6,800
25,600
7,400
Increase in stock
50,600
1,000
4,34,000
59,000
3,75,000
2,60,000
5,000
Sale of machinery
44,000
Debentures issued
9,60,000
Shares issued
2,80,000
1,80,000
40,000
21,44,000
17,20,000
97,400
1,20,600
1,20,000
1,80,000
40,000
22,78,000
1,34,000
Notes:
1.
Funds from operations are shown net of taxes. Alternatively, payment of tax may be
separately treated as use of funds. In that case, tax would be added to net profit.
2.
If tax shown in Profit and Loss Account is assumed to be a provision, then the amount of
cash paid for tax has to be calculated. In the present problem if this procedure is
followed, then cash paid for tax is: ` 1,67,400 + ` 2,09,400 ` 1,93,000 = ` 1,83,800.
7.29
Illustration 8: Aneja Limited, a newly formed company, has applied to the commercial bank
for the first time for financing its working capital requirements. The following information is
available about the projections for the current year:
Estimated level of activity: 1,04,000 completed units of production plus 4,000 units of work-inprogress. Based on the above activity, estimated cost per unit is:
` 80 per unit
` 30 per unit
` 60 per unit
` 170 per unit
` 200 per unit
Raw material
Direct wages
Overheads (exclusive of depreciation)
Total cost
Selling price
Raw materials in stock: Average 4 weeks consumption, work-in-progress (assume 50% completion
stage in respect of conversion cost) (materials issued at the start of the processing).
Finished goods in stock
8,000 units
Average 4 weeks
Average 8 weeks
Average 1
1
weeks
2
`
A.
Current Assets:
Raw material stock
6,64,615
5,00,000
13,60,000
29,53,846
7.30
Financial Management
25,000
55,03,461
Current Liabilities:
Creditors for raw materials
7,15,740
91,731
8,07,471
________
46,95,990
1.
`
Raw material requirements (1,04,000 units ` 80)+ 3,20,000
86,40,000
31,80,000
63,60,000
2.
1,81,80,000
(5,00,000)
1,76,80,000
(13,60,000)
1,63,20,000
`
Raw material requirements (4,000 units ` 80)
Direct wages (50% 4,000 units ` 30)
Overheads (50% 4,000 units ` 60)
3.
3,20,000
60,000
1,20,000
5,00,000
`
For Finished goods
For Work in progress
83,20,000
3,20,000
86,40,000
4.
` 86,40,000
4 weeks
52 weeks
7.31
i.e. ` 6,64,615
5.
6.
8
= ` 25,10,769
52
7.
Average 4 weeks
` 93,04,615
` 93,04,615
4 weeks
52 weeks
i.e ` 7,15,740
1
weeks
2
` 31,80,000
Average 1
` 31,80,000
1
1 weeks
52 weeks
2
i.e. ` 91,731
It is obvious that in double shift working, an increase in stocks will be required as the
production rises. However, it is quite possible that the increase may not be proportionate
to the rise in production since the minimum level of stocks may not be very much higher.
Thus, it is quite likely that the level of stocks may not be required to be doubled as the
production goes up two-fold.
The amount of materials in process will not change due to double shift working since work
7.32
Financial Management
started in the first shift will be completed in the second; hence, capital tied up in materials in
process will be the same as with single shift working. As such the cost of work-in-process will
not change unless the second shifts workers are paid at a higher rate.
However, in examinations the students may increase the amount of stocks of raw materials
proportionately unless instructions are to the contrary.
Illustration 9: Samreen Enterprises has been operating its manufacturing facilities till
31.3.2013 on a single shift working with the following cost structure:
Per Unit
`
Cost of Materials
Wages (out of which 40% fixed)
Overheads (out of which 80% fixed)
Profit
Selling Price
Sales during 2012-13 ` 4,32,000. As at 31.3.2013 the company held:
6.00
5.00
5.00
2.00
18.00
`
Stock of raw materials (at cost)
Work-in-progress (valued at prime cost)
Finished goods (valued at total cost)
Sundry debtors
36,000
22,000
72,000
1,08,000
In view of increased market demand, it is proposed to double production by working an extra shift. It
is expected that a 10% discount will be available from suppliers of raw materials in view of increased
volume of business. Selling price will remain the same. The credit period allowed to customers will
remain unaltered. Credit availed of from suppliers will continue to remain at the present level i.e., 2
months. Lag in payment of wages and expenses will continue to remain half a month.
You are required to assess the additional working capital requirements, if the policy to
increase output is implemented.
Solution
Statement of cost at single shift and double shift working
24,000 units
48,000 Units
Per Unit
Total
Per unit
Total
Raw materials
1,44,000
5.40
2,59,200
Wages - Variable
72,000
3.00
1,44,000
Fixed
48,000
1.00
48,000
7.33
Overheads - Variable
24,000
1.00
48,000
Fixed
96,000
2.00
96,000
16
3,84,000
12.40
5,95,200
48,000
5.60
2,68,800
18
4,32,000
18.00
8,64,000
Total cost
Profit
Sales
` 4,32,000
=
= 24,000 units
Unit selling price
` 18
Value of stock
` 36,000
=
= 6,000 units
Cost per unit
6
Current Assets
Inventories Raw Materials
Work-in-Progress
Finished Goods
Sundry Debtors
Total Current Assets: (A)
Current Liabilities
Creditors for Materials
Creditors for Wages
Creditors for Expenses
Total Current Liabilities: (B)
Working Capital: (A) (B)
Single Shift
Unit Rate
Amount
Double Shift
Unit Rate
Amount
6000
2000
4500
6000
6
11
16
16
36,000
22,000
72,000
96,000
2,26,000
12000
2000
9000
12000
5.40
9.40
12.40
12.40
64,800
18,800
1,11,600
1,48,800
3,44,000
4000
1000
1000
6
5
5
24,000
5,000
5,000
34,000
1,92,000
8000
2000
2000
5.40
4.00
3.00
43,200
8,000
_6,000
57,200
2,86,800
7.34
Financial Management
Notes:
(i)
The quantity of material in process will not change due to double shift working since work
started in the first shift will be completed in the second shift.
(ii) The valuation of work-in-progress based on prime cost as per the policy of the company
is as under.
Materials
Wages Variable
Fixed
Single shift
Double shift
`
6.00
3.00
_2.00
11.00
`
5.40
3.00
1.00
9.40
7.35
Financial risk management (It includes forex and interest rate management).
Mobilise as much cash as possible for corporate ventures (in case of need); and
Effective dealing in forex, money and commodity markets to reduce risks arising because
of fluctuating exchange rates, interest rates and prices which can affect the profitability of
the organization.
Cash Management: It involves efficient cash collection process and managing payment
of cash both inside the organisation and to third parties.
There may be complete centralization within a group treasury or the treasury may simply
advise subsidiaries and divisions on policy matter viz., collection/payment periods,
discounts, etc.
Treasury will also manage surplus funds in an investment portfolio. Investment policy will
consider future needs for liquid funds and acceptable levels of risk as determined by
company policy.
2.
Currency Management: The treasury department manages the foreign currency risk
exposure of the company. In a large multinational company (MNC) the first step will
usually be to set off intra-group indebtedness. The use of matching receipts and
payments in the same currency will save transaction costs. Treasury might advise on the
currency to be used when invoicing overseas sales.
7.36
Financial Management
The treasury will manage any net exchange exposures in accordance with company
policy. If risks are to be minimized then forward contracts can be used either to buy or
sell currency forward.
3.
4.
Banking: It is important that a company maintains a good relationship with its bankers.
Treasury department carry out negotiations with bankers and act as the initial point of
contact with them. Short-term finance can come in the form of bank loans or through the
sale of commercial paper in the money market.
5.
Corporate Finance: Treasury department is involved with both acquisition and divestment
activities within the group. In addition it will often have responsibility for investor relations.
The latter activity has assumed increased importance in markets where share-price
performance is regarded as crucial and may affect the companys ability to undertake
acquisition activity or, if the price falls drastically, render it vulnerable to a hostile bid.
(ii)
(iii) Cash balances held by the firm at a point of time by financing deficit or investing surplus
cash.
The main objectives of cash management for a business are:
The surplus cash (if any) should be invested in order to maximize returns for the
business.
A cash management scheme therefore, is a delicate balance between the twin objectives of
liquidity and costs.
2.3.1 The Need for Cash: The following are three basic considerations in determining the
amount of cash or liquidity as have been outlined by Lord Keynes:
Transaction need: Cash facilitates the meeting of the day-to-day expenses and other
debt payments. Normally, inflows of cash from operations should be sufficient for this
purpose. But sometimes this inflow may be temporarily blocked. In such cases, it is only
the reserve cash balance that can enable the firm to make its payments in time.
7.37
Precautionary needs: Cash may be held to act as for providing safety against
unexpected events. Safety as is explained by the saying that a man has only three
friends an old wife, an old dog and money at bank.
2.3.2 Cash Planning: Cash Planning is a technique to plan and control the use of cash.
This protects the financial conditions of the firm by developing a projected cash statement
from a forecast of expected cash inflows and outflows for a given period. This may be done
periodically either on daily, weekly or monthly basis. The period and frequency of cash
planning generally depends upon the size of the firm and philosophy of management. As
firms grows and business operations become complex, cash planning becomes inevitable for
continuing success.
The very first step in this direction is to estimate the requirement of cash. For this purpose
cash flow statements and cash budget are required to be prepared. The technique of
preparing cash flow and funds flow statements have already been discussed in this book. The
preparation of cash budget has however, been demonstrated here.
2.3.3 Cash Budget: Cash Budget is the most significant device to plan for and control cash
receipts and payments. This represents cash requirements of business during the budget
period.
The various purposes of cash budgets are:
Coordinate the timings of cash needs. It identifies the period(s) when thre might either be
a shortage of cash or an abnormally large cash requirement;
It enables firm which has sufficient cash to take advantage like cash discounts on its
accounts payable; and
On the basis of cash budget, the firm can decide to invest surplus cash in marketable
securities and earn profits.
Main Components of Cash Budget
Preparation of cash budget involves the following steps:-
(a) Selection of the period of time to be covered by the budget. It is also defining the planning
horizon.
(b) Selection of factors that have a bearing on cash flows. The factors that generate cash
flows are generally divided into following two categories:-
7.38
Financial Management
i.
ii.
The following figure highlights the cash surplus and cash shortage position over the period of
cash budget for preplanning to take corrective and necessary steps.
Receipts and Payments Method: In this method all the expected receipts and
payments for budget period are considered. All the cash inflow and outflow of all
functional budgets including capital expenditure budgets are considered. Accruals and
adjustments in accounts will not affect the cash flow budget. Anticipated cash inflow is
added to the opening balance of cash and all cash payments are deducted from this to
arrive at the closing balance of cash. This method is commonly used in business
organizations.
2.
Adjusted Income Method: In this method the annual cash flows are calculated by
adjusting the sales revenues and cost figures for delays in receipts and payments
(change in debtors and creditors) and eliminating non-cash items such as depreciation.
3.
Adjusted Balance Sheet Method: In this method, the budgeted balance sheet is
predicted by expressing each type of asset and short-term liabilities as percentage of the
expected sales. The profit is also calculated as a percentage of sales, so that the
7.39
increase in owners equity can be forecasted. Known adjustments, may be made to longterm liabilities and the balance sheet will then show if additional finance is needed.
It is important to note that the capital budget will also be considered in the preparation of cash
flow budget because the annual budget may disclose a need for new capital investments and
also, the costs and revenues of any new projects coming on stream will need to be
incorporated in the short-term budgets.
The Cash Budget can be prepared for short period or for long period.
2.4.1 Cash budget for short period: Preparation of cash budget month by month would
require the following estimates:
(a) As regards receipts:
1.
2.
3.
Any other source of receipts of cash (say, dividend from a subsidiary company)
2.
3.
Debenture interest;
Receipts:
1. Opening balance
2. Collection from debtors
3. Cash sales
Month
2
Month
3
Month
12
7.40
Financial Management
Payments:
1. Payments to creditors
2. Wages
3. Overheads
(a)
(b)
(c)
4. Interest
5. Dividend
6. Corporate tax
7. Capital expenditure
8. Other items
Total
Closing balance
[Surplus (+)/Shortfall (-)]
Students are required to do good practice in preparing the cash budgets. The following
illustration will show how short term cash budgets can be prepared.
Illustration 1 : Prepare monthly cash budget for six months beginning from April 2014 on the
basis of the following information:-
(i)
(ii)
January
1,00,000
June
February
1,20,000
July
March
1,40,000
August
80,000
60,000
April
80,000
September
May
60,000
October
80,000
1,00,000
1,00,000
7.41
April
9,000 July
May
8,000
June
10,000
10,000
August
9,000
September
9,000
(iii) Of the sales, 80% is on credit and 20% for cash. 75% of the credit sales are collected
within one month and the balance in two months. There are no bad debt losses.
(iv) Purchases amount to 80% of sales and are made and paid for in the month preceding the
sales.
(v) The firm has 10% debentures of ` 1,20,000. Interest on these has to be paid quarterly in
January, April and so on.
(vi) The firm is to make an advance payment of tax of ` 5,000 in July, 2014.
(vii) The firm had a cash balance of ` 20,000 on April 1, 2014, which is the minimum desired
level of cash balance. Any cash surplus/deficit above/below this level is made up by
temporary investments/liquidation of temporary investments or temporary borrowings at
the end of each month (interest on these to be ignored).
Solution
Workings:
February
1,20,000
March
1,40,000
April
80,000
May
60,000
June
80,000
July
1,00,000
August
80,000
September
60,000
96,000
1,12,000
64,000
48,000
64,000
80,000
64,000
48,000
72,000
84,000
24,000
48,000
28,000
36,000
16,000
48,000
12,000
60,000
16,000
48,000
20,000
1,08,000
76,000
52,000
60,000
76,000
68,000
(Amount in ` )
Receipts:
April
May
June
July
August
September
Opening balance
20,000
20,000
20,000
20,000
20,000
20,000
Cash sales
16,000
12,000
16,000
20,000
16,000
12,000
7.42
Financial Management
1,08,000
76,000
52,000
60,000
76,000
68,000
1,44,000
1,08,000
88,000
1,00,000
1,12,000
1,00,000
48,000
64,000
80,000
64,000
48,000
80,000
9,000
8,000
10,000
10,000
9,000
9,000
Interest on debentures
3,000
---
----
3,000
---
----
---
----
5,000
----
----
Payments:
Purchases
Tax payment
---
60,000
72,000
90,000
82,000
57,000
89,000
20,000
20,000
20,000
20,000
20,000
20,000
80,000
92,000
1,10,000
1,02,000
77,000
1,09,000
64,000
16,000
(22,000)
(2,000)
35,000
(9,000)
(64,000)
(16,000)
----
Minimum
desired
cash
balance
Investment/financing
Temporary Investments
Liquidation of temporary
investments or temporary
borrowings
----
(35,000)
----
22,000
2,000
----
-----
9,000
Total
effect
of
investment/financing (D)
(64,000)
(16,000)
22,000
2,000
(35,000)
9,000
20,000
20,000
20,000
20,000
20,000
20,000
Illustration 2 : From the following information relating to a departmental store, you are
required to prepare for the three months ending 31st March, 2014:-
` in 000s
Cash in hand and at bank
545
300
Debtors
2,570
Stock
1,300
Trade creditors
2,110
Other creditors
200
7.43
Dividends payable
485
Tax due
320
Plant
800
` in 000s
January
February
March
Sales
2,100
1,800
1,700
Cost of sales
1,635
1,405
1,330
465
395
370
315
270
255
150
125
115
Gross Profit
Administrative,
Expenses
Selling
and
Distribution
` in 000s
31st
Jan.
28th Feb.
31st March
700
---
200
Debtors
2,600
2,500
2,350
Stock
1,200
1,100
1,000
Trade creditors
2,000
1,950
1,900
Other creditors
200
200
200
Dividends payable
485
--
--
Tax due
320
320
320
800
1,600
1,550
Depreciation amount to ` 60,000 is included in the budgeted expenditure for each month.
Solution
Workings:
(1)
` in 000
Jan. 2014
Feb.2014
March, 2014
Cost of Sales
1,635
1,405
1,330
1,200
1,100
1,000
2,835
2,505
2,330
1,300
1,200
1,100
Purchases
1,535
1,305
1,230
2,110
2,000
1,950
3,645
3,305
3,180
Payments to creditors:
7.44
(2)
Financial Management
2,000
1,950
1,900
Payment
1,645
1,355
1,280
2,570
2,600
2,500
Add: Sales
2,100
1,800
1,700
4,670
4,400
4,200
2,600
2,500
2,350
Receipt
2,070
1,900
1,850
CASH BUDGET
(a) 3 months ending 31st March, 2014
(`, in 000s)
January, 2014
Feb. 2014
March, 2014
545
315
65
2,070
1,900
1,850
Sale of Investments
---
700
----
Sale of Plant
---
---
50
2,615
2,915
1,965
Creditors
1,645
1,355
1,280
Expenses
255
210
195
Capital Expenditure
---
800
---
Payment of dividend
---
485
---
400
---
200
2,300
2,850
1,675
315
65
290
From Debtors
Total (A)
Deduct: Payments
Purchase of investments
Total payments (B)
Closing cash balance (A - B)
(b) Statement of Sources and uses of Funds for the Three Month Period Ending 31st
March, 2014
Sources:
Funds from operation:
Net profit
` 000
390
` 000
Add: Depreciation
Sale of plant
7.45
180
570
50
620
665
1,285
Purchase of plant
Payment by dividends
Total
Statement of Changes in Working Capital
800
485
1,285
January,14
March, 14
Increase
Decrease
` 000
` 000
` 000
` 000
545
290
255
300
200
100
Debtors
2,570
2,350
220
Stock
1,300
1,000
300
4,715
3,840
Trade Creditors
2,110
1,900
210
---
Other Creditors
200
200
---
---
Tax Due
320
320
---
---
2,630
2,420
2,085
1,420
Current Assets
Current Liabilities
Working Capital
Decrease
2,085
665
665
2,085
875
875
The selling price of a book is ` 15, and sales are made on credit through a book club and
invoiced on the last day of the month.
Variable costs of production per book are materials (` 5), labour (` 4), and overhead (` 2)
The sales manager has forecasted the following volumes:
Nov
No. of Books 1,000
Dec
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
1,000
1,000
1,250
1,500
2,000
1,900
2,200
2,200
2,300
7.46
Financial Management
40%
Sale receipts
Month
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
1,000
1,000
1,000
1,250
1,500
2,000
1,900
2,200
15,000
15,000
15,000
18,750
22,500
30,000
28,500
33,000
1 month 40%
6,000
6,000
6,000
7,500
9,000
12,000
11,400
2 month 60%
9,000
9,000
9,000
11,250
13,500
18,000
15,000
May
Jun
S15
Debtors pay:
2.
Month
Dec
Jan
Feb
Mar
Apr
Materials (Q5)
Paid
after)
3.
(2
1,000
1,250
1,500
2,000
1,900
2,200
2,200
2,300
5,000
6,250
7,500
10,000
9,500
11,000
11,000
11,500
5,000
6,250
7,500
10,000
9,500
11,000
Nov
Dec
Jan
Feb
Mar
Apr
May
Jun
1,000
1,250
1,500
2,000
1,900
2,200
2,200
2,300
2,000
2,500
3,000
4,000
3,800
5,500
5,500
5,750
3,800
5,500
5,500
months
Variable overheads
Month
Qty produced (Q)
4.
7.47
2,000
2,500
3,000
4,000
Wages payments
Month
Qty produced (Q)
Wages (Q 4)
Dec
Jan
Feb
Mar
Apr
May
Jun
1,250
1,500
2,000
1,900
2,200
2,200
2,300
5,000
6,000
8,000
8,550
9,900
9,900
10,350
Wages (Q 4.50)
75% this month
3,750
4,500
6,000
6,412
7,425
7,425
7,762
1,250
1,500
2,000
2,137
2,475
2,475
5,750
7,500
8,412
9,562
9,900
10,237
Receipts:
Credit sales
Premises disposal
Payments:
Materials
Var. overheads
Wages
Fixed assets
Jan
Feb
Mar
Apr
May
Jun
15,000
15,000
15,000
15,000
16,500
16,500
20,250
20,250
25,500
25,000
50,500
29,400
29,400
5,000
2,500
5,750
-
6,250
3,000
7,500
-
7,500
4,000
8,412
-
10,000
3,800
9,562
-
9,500
5,500
9,900
10,000
11,000
5,500
10,237
-
7.48
Financial Management
Corporation tax
13,250
16,750
10,000
29,912
23,362
34,900
26,737
1,750
1,500
3,250
(1,750)
3,250
1,500
(13,412)
1,500
(11,912)
(3,112)
(11,912)
(15,024)
15,600
(15,024)
576
2,663
576
3,239
2.4.2 Cash Budget for long period: Long-range cash forecast often resemble the
projected sources and application of funds statement. The following procedure may be
adopted to prepare long-range cash forecasts:
(i)
(ii)
Add:
Year 2
Year 1
Year 2
To Opening stock
80,00,000
1,00,00,000 By Sales
8,00,00,000 10,00,00,000
To Raw materials
3,00,00,000
1,00,00,000
1,50,00,000
To Stores
1,00,00,000
10,00,000
10,00,000
1,60,00,000
To Other Expenses
1,00,00,000
1,00,00,000
1,00,00,000
1,00,00,000
To Net Profit
1,30,00,000
1,80,00,000
9,10,00,000 11,60,00,000
7.49
9,10,00,000 11,60,00,000
Year 2
Actual
(` in
lakhs)
Year 3
Projected
(` in
lakhs)
To Materials consumed
350
420 By Sales
To Stores
120
To Mfg. Expenses
160
192
To Other expenses
100
150
To Depreciation
100
100
To Net profit
180
204
1,010
1,210
Year 2
Actual
(` in
lakhs)
Year 3
Projected
(` in
lakhs)
1,000
1,200
10
10
1,010
1,210
Cash Flow:
(` in lakhs)
Profit
204
Add: Depreciation
100
304
(i)
50
254
7.50
Financial Management
35
or ` 420 (lakhs)
100
Assume that 50 per cent of total sales are cash sales. Assets are to be acquired in the months
of February and April. Therefore, provisions should be made for the payment of ` 8,000 and
` 25,000 for the same. An application has been made to the bank for the grant of a loan of `
30,000 and it is hoped that the loan amount will be received in the month of May.
It is anticipated that a dividend of ` 35,000 will be paid in June. Debtors are allowed one
months credit. Creditors for materials purchased and overheads grant one months credit.
Sales commission at 3 per cent on sales is paid to the salesman each month.
Month
January
February
March
April
May
June
Sales
(` )
72,000
97,000
86,000
88,600
1,02,500
1,08,700
Materials
Purchases
(` )
25,000
31,000
25,500
30,600
37,000
38,800
Solution
Cash Budget
Receipts
Cash sales
Collections from debtors
Bank loan
Total
Payments
Materials
Salaries and wages
Production overheads
Office & selling overheads
Jan
Feb
Mar
Apr
May
June
Total
36,000
36,000
48,500
36,000
84,500
43,000
48,500
91,500
44,300
43,000
87,300
51,250
44,300
30,000
1,25,550
54,350
51,250
1,05,600
2,77,400
2,23,050
30,000
5,30,450
10,000
-
25,000
12,100
6,000
5,500
31,000
10,600
6,300
6,700
25,500
25,000
6,000
7,500
30,600
22,000
6,500
8,900
37,000
23,000
8,000
11,000
1,49,100
1,02,700
32,800
39,600
2,160
12,160
23,840
72,500
96,340
2,910
8,000
59,510
24,990
96,340
1,21,330
2,580
57,180
34,320
1,21,330
1,55,650
2,658
25,000
91,658
(4,358)
1,55,650
1,51,292
3,075
71,075
54,475
1,51,292
2,05,767
3,261
35,000
1,17,261
(11,661)
2,05,767
1,94,106
7.51
16,644
33,000
35,000
4,08,844
1,21,606
1,94,106
3,15,712
Illustration 6 : Consider the balance sheet of Maya Limited at December 31 (in thousands).
The company has received a large order and anticipates the need to go to its bank to increase
its borrowings. As a result, it has to forecast its cash requirements for January, February and
March. Typically, the company collects 20 per cent of its sales in the month of sale, 70 per
cent in the subsequent month, and 10 per cent in the second month after the sale. All sales
are credit sales.
`
Cash
Accounts receivable
Inventories
Current assets
Net fixed assets
50 Accounts payable
530 Bank loan
545 Accruals
1,125
Current liabilities
1,836 Long-term debt
Common stock
_____ Retained earnings
2,961 Total liabilities and equity
Total assets
360
400
212
972
450
100
1,439
2,961
Purchases of raw materials are made in the month prior to the sale and amount to 60 per cent of
sales in the subsequent month. Payments for these purchases occur in the month after the
purchase. Labour costs, including overtime, are expected to be ` 1,50,000 in January, ` 2,00,000
in February, and ` 1,60,000 in March. Selling, administrative, taxes, and other cash expenses are
expected to be ` 1,00,000 per month for January through March. Actual sales in November and
December and projected sales for January through April are as follows (in thousands):
`
November
December
500
600
`
January
February
600 March
1,000 April
`
650
750
7.52
Financial Management
(in thousands)
Cash Budget
(a)
Sales
Collections, current months sales
Collections, previous months sales
Collections, previous 2 months sales
Total cash receipts
Purchases
Payment for purchases
Labour costs
Other expenses
Total cash disbursements
Receipts less disbursements
Nov.
Dec.
Jan.
Feb.
Mar.
Apr.
`
500
`
600
`
600
120
420
50
590
600
360
150
100
610
(20)
`
1,000
200
420
60
680
390
600
200
100
900
(220
`
650
130
700
60
890
450
390
160
100
650
240
`
750
360
(b)
Jan.
Feb.
Mar.
Additional borrowings
20
220
(240)
Cumulative borrowings
420
640
400
The amount of financing peaks in February owing to the need to pay for purchases made
the previous month and higher labour costs. In March, substantial collections are made
on the prior months billings, causing large net cash inflow sufficient to pay off the
additional borrowings.
(c)
Cash
Accounts receivable
Inventories
Current assets
Net fixed assets
Total assets
`
50
620
635
1,305
1,836
Accounts payable
Bank loan
Accruals
Current liabilities
Long-term debt
Common stock
_____ Retained earnings
3,141 Total liabilities and equity
`
450
400
212
1,062
450
100
1,529
3,141
7.53
Inventories = ` 545 + Total purchases January through March Total sales January
through March 0.6
Accounts payable =
Purchases in March
Retained earnings = ` 1,439 + Sales Payment for purchases Labour costs and
Other expenses, all for January through March
(ii) Lock Box System: Another means to accelerate the flow of funds is a lock box system.
While concentration banking, remittances are received by a collection centre and
deposited in the bank after processing. The purpose of lock box system is to eliminate
the time between the receipts of remittances by the company and deposited in the bank.
A lock box arrangement usually is on regional basis which a company chooses according
to its billing patterns.
7.54
Financial Management
Under this arrangement, the company rents the local post-office box and authorizes its
bank at each of the locations to pick up remittances in the boxes. Customers are billed
with instructions to mail their remittances to the lock boxes. The bank picks up the mail
several times a day and deposits the cheques in the companys account. The cheques
may be micro-filmed for record purposes and cleared for collection. The company
receives a deposit slip and lists all payments together with any other material in the
envelope. This procedure frees the company from handling and depositing the cheques.
The main advantage of lock box system is that cheques are deposited with the banks
sooner and become collected funds sooner than if they were processed by the company
prior to deposit. In other words lag between the time cheques are received by the
company and the time they are actually deposited in the bank is eliminated.
The main drawback of lock box system is the cost of its operation. The bank provides a
number of services in addition to usual clearing of cheques and requires compensation
for them. Since the cost is almost directly proportional to the number of cheques
deposited. Lock box arrangements are usually not profitable if the average remittance is
small. The appropriate rule for deciding whether or not to use a lock box system or for
that matter, concentration banking, is simply to compare the added cost of the most
efficient system with the marginal income that can be generated from the released funds.
If costs are less than income, the system is profitable, if the system is not profitable, it is
not worth undertaking.
Different Kinds of Float with reference to Management of Cash: The term float is used to
refer to the periods that affect cash as it moves through the different stages of the collection
process. Four kinds of float with reference to management of cash are:
Billing float: An invoice is the formal document that a seller prepares and sends to the
purchaser as the payment request for goods sold or services provided. The time
between the sale and the mailing of the invoice is the billing float.
Mail float: This is the time when a cheque is being processed by post office, messenger
service or other means of delivery.
Cheque processing float: This is the time required for the seller to sort, record and
deposit the cheque after it has been received by the company.
Banking processing float: This is the time from the deposit of the cheque to the crediting
of funds in the sellers account.
7.55
period to its advantage by issuing more cheques but having in the bank account only so much
cash balance as will be sufficient to honour those cheques which are actually expected to be
presented on a particular date.
Also company may make payment to its outstation suppliers by a cheque and send it through
mail. The delay in transit and collection of the cheque, will be used to increase the float.
Illustration 7 : Prachi Ltd is a manufacturing company producing and selling a range of
cleaning products to wholesale customers. It has three suppliers and two customers. Prachi
Ltd relies on its cleared funds forecast to manage its cash.
You are an accounting technician for the company and have been asked to prepare a cleared
funds forecast for the period Monday 7 January to Friday 11 January 2014 inclusive. You have
been provided with the following information:
(1) Receipts from customers
Customer name
Credit
terms
Payment
method
7 Jan 2014
sales
W Ltd
1 calendar month
BACS
` 150,000
` 130,000
X Ltd
None
Cheque
` 180,000
` 160,000
Credit
Payment
7 Jan 2014
7 Dec 2013
7 Nov 2013
name
terms
method
purchases
purchases
purchases
` 65,000
` 55,000
` 45,000
A Ltd
B Ltd
2 calendar months
Cheque
` 85,000
` 80,000
` 75,000
C Ltd
None
Cheque
` 95,000
` 90,000
` 85,000
(a) Prachi Ltd has set up a standing order for ` 45,000 a month to pay for supplies from
A Ltd. This will leave Prachis bank account on 7 January. Every few months, an
adjustment is made to reflect the actual cost of supplies purchased (you do NOT
need to make this adjustment).
(b) Prachi Ltd will send out, by post, cheques to B Ltd and C Ltd on 7 January. The
amounts will leave its bank account on the second day following this (excluding the
day of posting).
7.56
Financial Management
December 2013
January 2014
` 12,000
` 56,000
` 13,000
` 59,000
Weekly wages
Monthly salaries
(a) Factory workers are paid cash wages (weekly). They will be paid one weeks wages, on
11 January, for the last weeks work done in December (i.e. they work a week in hand).
(b) All the office workers are paid salaries (monthly) by BACS. Salaries for December
will be paid on 7 January.
(4) Other miscellaneous payments
(a) Every Monday morning, the petty cashier withdraws ` 200 from the company bank
account for the petty cash. The money leaves Prachis bank account straight away.
(b) The room cleaner is paid ` 30 from petty cash every Wednesday morning.
(c) Office stationery will be ordered by telephone on Tuesday 8 January to the value of
` 300. This is paid for by company debit card. Such payments are generally seen to
leave the company account on the next working day.
(d) Five new softwares will be ordered over the Internet on 10 January at a total cost of
` 6,500. A cheque will be sent out on the same day. The amount will leave Prachi
Ltds bank account on the second day following this (excluding the day of posting).
(5) Other information
The balance on Prachis bank account will be ` 200,000 on 7 January 2014. This
represents both the book balance and the cleared funds.
Required:
Prepare a cleared funds forecast for the period Monday 7 January to Friday 7 January 2014
inclusive using the information provided. Show clearly the uncleared funds float each day.
Solution:
Cleared Funds Forecast
7 Jan 14
(Monday)
`
Receipts
W Ltd
X Ltd
(a)
Payments
A Ltd
B Ltd
8 Jan 14
9 Jan 14
(Tuesday) (Wednesday)
`
`
10 Jan 14 11 Jan 14
(Thursday)
(Friday)
`
`
1,30,000
0
1,30,000
0
0
0
0
0
0
0
1,80,000
1,80,000
0
0
0
45,000
0
0
0
0
75,000
0
0
0
0
C Ltd
Wages
Salaries
Petty Cash
Stationery
(b)
0
0
56,000
200
0
1,01,200
7.57
0
0
0
0
0
0
95,000
0
0
0
300
1,70,300
0
0
0
0
0
0
0
12,000
0
0
0
12,000
0
228,800
2,28,800
(170,300)
228,800
58,500
80,000
58,500
2,38,500
(12,000)
238,500
2,26,500
180,000
(170,300)
9,700
2,38,500
180,000
0
180,000
2,38,500
0
(6,500)
(6,500)
2,32,000
0
(6,500)
(6,500)
2,20,000
(c) + (d)
Stochastic models.
Inventory type models have been constructed to aid the finance manager to determine
optimum cash balance of his firm. William J. Baumols economic order quantity model applies
equally to cash management problems under conditions of certainty or where the cash flows
are predictable.
7.58
Financial Management
However, in a situation where the EOQ Model is not applicable, stochastic model of cash
management helps in determining the optimum level of cash balance. It happens when the
demand for cash is stochastic and not known in advance.
Where,
C=
2U P
S
C =
U =
P =
S =
Transaction Cost
(ii)
The cash is used uniformly over a period of time and it is also known with certainty.
7.59
2 ` 12,60,000 ` 20
= ` 25,100
0.08
The limitation of the Baumols model is that it does not allow the cash flows to fluctuate. Firms
in practice do not use their cash balance uniformly nor are they able to predict daily cash
inflows and outflows. The Miller-Orr (MO) model overcomes this shortcoming and allows for
daily cash flow variation.
When the cash balance reaches the upper limit, the transfer of cash equal to h z is
invested in marketable securities account.
When it touches the lower limit, a transfer from marketable securities account to cash
account is made.
7.60
Financial Management
During the period when cash balance stays between (h, z) and (z, 0) i.e. high and low
limits no transactions between cash and marketable securities account is made.
The high and low limits of cash balance are set up on the basis of fixed cost associated with
the securities transactions, the opportunity cost of holding cash and the degree of likely
fluctuations in cash balances. These limits satisfy the demands for cash at the lowest
possible total costs. The following diagram illustrates the Miller-Orr model.
Z
Cash Balance (Rs.)
Return point
0
Time
The MO Model is more realistic since it allows variations in cash balance within lower and
upper limits. The finance manager can set the limits according to the firms liquidity
requirements i.e., maintaining minimum and maximum cash balance.
7.61
7.62
Financial Management
Certain networked cash management system may also provide a very limited access to third
parties like parties having very regular dealings of receipts and payments with the company
etc. A finance company accepting deposits from public through sub-brokers may give a
limited access to sub-brokers to verify the collections made through him for determination of
his commission among other things.
Electronic-scientific cash management results in:
7.63
The Reserve Bank of India has been taking a number of initiatives, which will facilitate the
active involvement of commercial banks in the sophisticated cash management system. One
of the pre-requisites to ensure faster and reliable mobility of funds in a country is to have an
efficient payment system. Considering the importance of speed in payment system to the
economy, the RBI has taken numerous measures since mid-Eighties to strengthen the
payments mechanism in the country.
Introduction of computerized settlement of clearing transactions, use of Magnetic Ink
Character Recognition (MICR) technology, provision of inter-city clearing facilities and high
value clearing facilities, Electronic Clearing Service Scheme (ECSS), Electronic Funds
Transfer (EFT) scheme, Delivery vs. Payment (DVP) for Government securities transactions,
setting up of Indian Financial Network (INFINET) are some of the significant developments.
Introduction of Centralised Funds Management System (CFMS), Securities Services System
(SSS), Real Time Gross Settlement System (RTGS) and Structured Financial Messaging
System (SFMS) are the other top priority items on the agenda to transform the existing system
into a state-of-the art payment infrastructure in India.
The current vision envisaged for the payment systems reforms is one, which contemplates
linking up of at least all important bank branches with the domestic payment systems network
thereby facilitating cross border connectivity. With the help of the systems already put in
place in India and which are coming into being, both banks and corporates can exercise
effective control over the cash management.
Advantages
The lower cost of operating branch network along with reduced staff costs leads to cost
efficiency.
Virtual banking allows the possibility of improved and a range of services being made
available to the customer rapidly, accurately and at his convenience.
The popularity which virtual banking services have won among customers is due to the speed,
convenience and round the clock access they offer.
Safety: Return and risks go hand in hand. As the objective in this investment is ensuring
7.64
Financial Management
Maturity: Matching of maturity and forecasted cash needs is essential. Prices of long term
securities fluctuate more with changes in interest rates and are therefore, more risky.
Marketability: It refers to the convenience, speed and cost at which a security can be
converted into cash. If the security can be sold quickly without loss of time and price it is
highly liquid or marketable.
The choice of marketable securities is mainly limited to Government treasury bills, Deposits
with banks and Inter-corporate deposits. Units of Unit Trust of India and commercial papers of
corporates are other attractive means of parking surplus funds for companies along with
deposits with sister concerns or associate companies.
Besides this Money Market Mutual Funds (MMMFs) have also emerged as one of the avenues
of short-term investment. They focus on short-term marketable securities such as Treasury
bills, commercial papers certificate of deposits or call money market. There is a lock in period
of 30 days after which the investment may be converted into cash. They offer attractive
yields, and are popular with institutional investors and some big companies.
Illustration 9 : The following information is available in respect of Saitrading company:
(i)
On an average, debtors are collected after 45 days; inventories have an average holding
period of 75 days and creditors payment period on an average is 30 days.
(ii)
(b)
(c)
Solution
(a) Cash cycle = 45 days + 75 days 30 days = 90 days (3 months)
7.65
2 6,300 10
=
0.26
1,26,000
= 700 units (approx).
0.26
Illustration 2 : Marvel Limited uses a large quantity of salt in its production process. Annual
consumption is 60,000 tonnes over a 50-week working year. It costs ` 100 to initiate and
process an order and delivery follow two weeks later. Storage costs for the salt are estimated
at 10 paise per tonne per annum. The current practice is to order twice a year when the stock
falls to 10,000 tonnes. Recommend an appropriate ordering policy for Marvel Limited, and
contrast it with the cost of the current policy.
Solution
EOQ =
2 100 60,000
= 10,954 tonnes per order
0.10
7.66
Financial Management
(a)
What is the optimal order quantity with respect to so many lot sizes?
(b)
What would be the optimal order quantity if the carrying cost were ` 0.05 a filter per
month?
(c)
What would be the optimal order quantity if ordering costs were ` 10?
Solution
(a)
EOQ * =
2(20)(40)
100
=4
Carrying costs = ` 0.10 1,000 = ` 100. The optimal order size would be 4,000 filters,
which represents five orders a month.
(b)
EOQ * =
2(20)(40)
= 5.66
50
Since the lot size is 1,000 filters, the company would order 6,000 filters each time. The
lower the carrying cost, the more important ordering costs become relatively, and the
larger the optimal order size.
(c)
EOQ * =
2(20)(10)
100
=2
The lower the order cost, the more important carrying costs become relatively and the
smaller the optimal order size.
7.67
4.1 Introduction
The basic objective of management of sundry debtors is to optimise the return on investment
on these assets known as receivables.
Large amounts are tied up in sundry debtors, there are chances of bad debts and there will be cost
of collection of debts. On the contrary, if the investment in sundry debtors is low, the sales may be
restricted, since the competitors may offer more liberal terms. Therefore, management of sundry
debtors is an important issue and requires proper policies and their implementation.
Credit Policy: The credit policy is to be determined. It involves a trade off between the
profits on additional sales that arise due to credit being extended on the one hand and
the cost of carrying those debtors and bad debt losses on the other. This seeks to
decide credit period, cash discount and other relevant matters. The credit period is
generally stated in terms of net days. For example if the firms credit terms are net 50.
It is expected that customers will repay credit obligations not later than 50 days.
Credit Analysis: This requires the finance manager to determine as to how risky it is to
advance credit to a particular party.
3.
Control of Receivable: This requires finance manager to follow up debtors and decide
about a suitable credit collection policy. It involves both laying down of credit policies
and execution of such policies.
(ii) Administrative costs which include record keeping, investigation of credit worthiness
etc.
7.68
Financial Management
7.69
..
..
Bad Debts
...
..
Less: Tax
...
..
...
..
A. Expected Profit:
Credit Sales
Total Cost other than Bad Debts and
Cash Discount
Net Benefits (A B)
Advise: The Policy. should be adopted since the net benefits under this policy are higher
as compared to other policies.
Working Notes:
(i)
Total Fixed Cost = [Average Cost per unit Variable Cost per unit] x No. of units sold on credit
under Present Policy
(ii)
7.70
Financial Management
`
A. Incremental Expected Profit:
Credit Sales
Incremental Credit Sales
Less: Incremental Costs of Credit Sales
(i) Variable Costs
(ii) Fixed Costs
Incremental Bad Debt Losses
Incremental Cash Discount
Incremental Expected Profit
Less: Tax
Incremental Expected Profit after Tax
B. Required
Return
on
Incremental
Investments:
(a) Cost of Credit Sales
(b) Collection Period (in days)
(c) Investment in Receivable (a x b/365 or 360)
(d) Incremental Investment in Receivables
(e) Required Rate of Return (in %)
(f) Required Return on Incremental Investments
(d x e)
Incremental Net Benefits (A B)
. .
. .
..
..
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
..
..
..
..
..
..
..
..
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
.
..
..
..
..
..
..
.
.
.
.
.
.
. .
..
Advise: The Policy .should be adopted since net benefits under this policy are higher
as compared to other policies.
Working Notes:
(i)
Total Fixed Cost = [Average Cost per unit Variable Cost per unit] x No. of units sold on credit
under Present Policy
(ii)
7.71
Illustration 1 : A trader whose current sales are in the region of ` 6 lakhs per annum and an
average collection period of 30 days wants to pursue a more liberal policy to improve sales. A
study made by a management consultant reveals the following information:-
Credit Policy
Increase in collection
period
10 days
20 days
30 days
45 days
Increase in sales
`
`
`
`
Present default
anticipated
30,000
1.5%
48,000
2%
75,000
3%
90,000
4%
The selling price per unit is ` 3. Average cost per unit is ` 2.25 and variable costs per unit are
` 2.
The current bad debt loss is 1%. Required return on additional investment is 20%. Assume a
360 days year.
Which of the above policies would you recommend for adoption?
Solution
A.
Particulars
Present
Policy
30 days
6,00,000
6,30,000
6,48,000
6,75,000
6,90,000
4,00,000
4,20,000
4,32,000
4,50,000
4,60,000
A. Expected Profit:
(a) Credit Sales
(b) Total Cost other than Bad Debts
(i) Variable Costs
[Sales x ` 2/` 3]
(ii) Fixed Costs
50,000
50,000
50,000
50,000
50,000
4,50,000
4,70,000
4,82,000
5,00,000
5,10,000
6,000
9,450
12,960
20,250
27,600
1,44,000
1,50,550
1,53,040
1,54,750
1,52,400
7,500
10,444
13,389
16,667
21,250
1,36,500
1,40,106
1,39,651
1,38,083
1,31,150
Recommendation: The Proposed Policy A (40 days) should be adopted since the net benefits
under this policy are higher as compared to other policies.
7.72
Financial Management
Working Notes:
(i)
Calculation of Fixed Cost = [Average Cost per unit Variable Cost per unit] x No. of Units sold
B.
Collection period
360
Rate of Return
100
Present Policy
= 4,50,000 x
30 20
= 7,500
360 100
Policy A
= 4,70,000 x
40 20
= 10,444
360 100
Policy B
= 4,82,000 x
50 20
= 13,389
360 100
Policy C
= 5,00,000 x
60 20
= 16,667
360 100
Policy D
= 5,10,000 x
75 20
= 21,250
360 100
Another method of solving the problem is Incremental Approach. Here we assume that
sales are all credit sales.
Particulars
30,000
48,000
75,000
90,000
4,00,000
20,000
32,000
50,000
60,000
50,000
6,000
3,450
6,960
14,250
21,600
6,550
9,040
10,750
8,400
7.73
30
40
50
37,500
52,222
66,944
83,333 1,06,250
14,722
29,444
45,833
68,750
20
20
20
20
2,944
5,889
9,167
13,750
3,606
3,151
1,583
5,350
60
75
Recommendation: The Proposed Policy A should be adopted since the net benefits
under this policy are higher than those under other policies.
C.
Another method of solving the problem is by computing the Expected Rate of Return.
Incremental Expected Profit
For Policy A
` 6,550
x 100 = 44.49%
` 14,722
For Policy B
` 9,040
x 100 = 30.70%
` 29,444
For Policy C
` 10,750
x 100 = 23.45%
` 45,833
For Policy D
` 8,400
x 100 = 12.22%
` 68,750
x 100
Recommendation: The Proposed Policy A should be adopted since the Expected Rate of
Return (44.49%) is more than the Required Rate of Return (20%) and is highest among the
given policies compared.
Illustration 2 : XYZ Corporation is considering relaxing its present credit policy and is in the
process of evaluating two proposed policies. Currently, the firm has annual credit sales of
` 50 lakhs and accounts receivable turnover ratio of 4 times a year. The current level of loss
due to bad debts is ` 1,50,000. The firm is required to give a return of 25% on the investment
in new accounts receivables. The companys variable costs are 70% of the selling price.
Given the following information, which is the better option?
7.74
Financial Management
(Amount in ` )
Policy
Option I
60,00,000
3 times
3,00,000
Present
Policy
50,00,000
4 times
1,50,000
Policy
Option I
67,50,000
2.4 times
4,50,000
Solution
Statement showing the Evaluation of Debtors Policies
Particulars
Present
Policy
Proposed Proposed
Policy I
Policy II
`
A Expected Profit:
(a) Credit Sales
(b) Total Cost other than Bad Debts:
(i) Variable Costs
(c) Bad Debts
(d) Expected Profit [(a) (b) (c)]
B Opportunity Cost of Investments
Receivables
C Net Benefits (A B)
50,00,000 60,00,000
67,50,000
35,00,000 42,00,000
1,50,000 3,00,000
13,50,000 15,00,000
in 2,18,750 3,50,000
47,25,000
4,50,000
15,75,000
4,92,188
11,31,250 11,50,000
10,82,812
Recommendation: The Proposed Policy I should be adopted since the net benefits under this
policy are higher as compared to other policies.
Working Note: Calculation of Opportunity Cost of Average Investments
= ` 2,18,750
= ` 3,50,000
= ` 4,92,188
Present Policy
Illustration 3 : As a part of the strategy to increase sales and profits, the sales manager of a
company proposes to sell goods to a group of new customers with 10% risk of non-payment.
This group would require one and a half months credit and is likely to increase sales by
` 1,00,000 p.a. Production and Selling expenses amount to 80% of sales and the income-tax
rate is 50%. The companys minimum required rate of return (after tax) is 25%.
7.75
Also find the degree of risk of non-payment that the company should be willing to assume if
the required rate of return (after tax) were (i) 30%, (ii) 40% and (iii) 60%.
Solution
Statement showing the Evaluation of Proposal
Particulars
A. Expected Profit:
Net Sales
Less: Production and Selling Expenses @ 80%
Profit before providing for Bad Debts
Less: Bad Debts @10%
Profit before Tax
Less: Tax @ 50%
Profit after Tax
B. Opportunity Cost of Investment in Receivables
C. Net Benefits (A B)
`
1,00,000
80,000
20,000
10,000
10,000
5,000
5,000
2,500
2,500
1.5 25
x
=` 2,500
12 100
Sales
Less: Production and Sales Expenses
Profit before providing for Bad Debts
Less: Bad Debts (assume X)
Profit before tax
Less: Tax @ 50%
Profit after Tax
Required Return (given)
7.76
Financial Management
*Average Debtors
Collection period
12
1.5
= ` 10,000
12
Case I
10,000 0.5x
= 3,000
0.5x
= 7,000
10,000 0.5x
= 4,000
0.5x
= 6,000
= 6,000/0.5 = ` 12,000
= ` 12,000/`1,00,000 x 100 = 12%
= 7,000/0.5 = ` 14,000
10,000 0.5x
= 6,000
0.5x
= 4,000
X
Bad Debts as % of sales
= 4,000/0.5 = ` 8,000
= ` 8,000/`1,00,000 x 100 = 8%
Thus, it is found that the Acceptable Degree of risk of non-payment is 14%, 12% and 8% if
required rate of return (after tax) is 30%, 40% and 60% respectively.
Illustration 4 : Slow Payers are regular customers of Goods Dealers Ltd., Calcutta and have
approached the sellers for extension of a credit facility for enabling them to purchase goods
from Goods Dealers Ltd. On an analysis of past performance and on the basis of information
supplied, the following pattern of payment schedule emerges in regard to Slow Payers:
Non-recovery
1% of the bill.
Slow Payers want to enter into a firm commitment for purchase of goods of ` 15 lakhs in
2013, deliveries to be made in equal quantities on the first day of each quarter in the calendar
year. The price per unit of commodity is ` 150 on which a profit of ` 5 per unit is expected to
7.77
be made. It is anticipated by Goods Dealers Ltd., that taking up of this contract would mean
an extra recurring expenditure of ` 5,000 per annum. If the opportunity cost of funds in the
hands of Goods Dealers is 24% per annum, would you as the finance manager of the seller
recommend the grant of credit to Slow Payers? Workings should form part of your answer.
Assume year of 360 days.
Solution
Statement showing the Evaluation of Debtors Policies
Particulars
Proposed Policy `
A. Expected Profit:
15,00,000
14,50,000
5,000
14,55,000
15,000
30,000
68,787
(38,787)
C. Net Benefits (A B)
Recommendation: The Proposed Policy should not be adopted since the net benefits under
this policy are negative
Working Note: Calculation of Opportunity Cost of Average Investments
Collection period
365
Rate of Return
100
15%
34%
2,18,250 4,94,700
30/365 60/365
30%
4,36,500
90/365
24%
24%
24%
24%
4,305
19,517
25,831
19,134
20%
Total
2,91,000 14,40,450
100/365
68,787
7.78
Financial Management
Pledging: This refers to the use of a firms receivable to secure a short term loan. A
firms receivables can be termed as its most liquid assets and this serve as prime
collateral for a secured loan. The lender scrutinizes the quality of the accounts
receivables, selects acceptable accounts, creates a lien on the collateral and fixes the
percentage of financing receivables which ranges around 50 to 90%. The major
advantage of pledging accounts receivables is the ease and flexibility it provides to the
borrower. Moreover, financing is done regularly. This, however, suffers on account of
high cost of financing.
(ii) Factoring: Factoring is a new concept in financing of accounts receivables. This refers
to out right sale of accounts receivables to a factor or a financial agency. A factor is a
firm that acquires the receivables of other firms. The factoring lays down the conditions
of the sale in a factoring agreement. The factoring agency bears the right of collection
and services the accounts for a fee.
Factor
The factor pays an agreed-upon
percentage of the accounts
receivable to the firm.
Customers send
payment to the factor
Customer
Firm
Goods
Normally, factoring is the arrangement on a non-recourse basis where in the event of default
the loss is borne by this factor. However, in a factoring arrangement with recourse, in such
situation, the accounts receivables will be turned back to the firm by the factor for resolution.
There are a number of financial distributors providing factoring services in India. Some
commercial banks and other financial agencies provide this service. The biggest advantages
of factoring are the immediate conversion of receivables into cash and predicted pattern of
7.79
cash flows. Financing receivables with the help of factoring can help a company having
liquidity without creating a net liability on its financial condition. Besides, factoring is a flexible
financial tool providing timely funds, efficient record keepings and effective management of the
collection process. This is not considered to be as a loan. There is no debt repayment, no
compromise to balance sheet, no long term agreements or delays associated with other
methods of raising capital. Factoring allows the firm to use cash for the growth needs of
business.
Illustration 5: A Factoring firm has credit sales of ` 360 lakhs and its average collection
period is 30 days. The financial controller estimates, bad debt losses are around 2% of credit
sales. The firm spends ` 1,40,000 annually on debtors administration. This cost comprises of
telephonic and fax bills along with salaries of staff members. These are the avoidable costs.
A Factoring firm has offered to buy the firms receivables. The factor will charge 1%
commission and will pay an advance against receivables on an interest @15% p.a. after
withholding 10% as reserve. What should the firm do?
30
= 30 lakhs
360
=
=
=
` 30,000
` 3,00,000
` 3,30,000
` 30,00,000
` 3,30,000
` 26,70,000
` 33,375
` 26,36,625
360
=
30
360
=
Interest charges = ` 33,375
30
` 3,60,000
` 4,00,500
` 7,60,500
7.80
Financial Management
`
1,40,000
7,20,000
8,60,000
`
8,60,000
7,60,500
99,500
Conclusion: Since the savings to the firm exceeds the cost to the firm on account of
factoring, therefore, the proposal is acceptable.
(i)
Direct debit: I.e., authorization for the transfer of funds from the purchasers
7.81
bank account.
(ii) Integrated Voice Response: This system uses human operators and a
computer based system to allow customers to make payment over phone,
generally by credit card. This system has proved to be beneficial in the
orgnisations processing a large number of payments regularly.
(iii) Collection by a third party: The payment can be collected by an authorized
external firm. The payments can be made by cash, cheque, credit card or
Electronic fund transfer. Banks may also be acting as collecting agents of their
customers and directly depositing the collections in customers bank accounts.
(iv) Lock Box Processing: Under this system an outsourced partner captures
cheques and invoice data and transmits the file to the client firm for processing
in that firms systems.
(v) Payments via Internet.
(c) Customer Orientation: Where individual customers or a group of customers have
some strategic importance to the firm a case study approach may be followed to
develop good customer relations. A critical study of this group may lead to
formation of a strategy for prompt settlement of debt.
2.
3.
7.82
Financial Management
Issue of Invoice.
Credit analysis: While determining the credit terms, the firm has to evaluate
individual customers in respect of their credit worthiness and the possibility of bad
debts. For this purpose, the firm has to ascertain credit rating of prospective
customers.
Credit rating: An important task for the finance manager is to rate the various
debtors who seek credit facility. This involves decisions regarding individual parties
so as to ascertain how much credit can be extended and for how long. In foreign
countries specialized agencies are engaged in the task of providing rating
information regarding individual parties. Dun and Broadstreet is one such source.
Managemen
nt of Workingg Capital
7.83
Thhe finance maanager has too look into the credit-worthhiness of a pparty and sanction
credit limit onlyy after he is convinced
c
that the party is sound. Thiss would involvve an
annalysis of thee financial staatus of the party,
p
its repuutation and pprevious record of
meeeting commitments.
Thhe credit maanager here has to employ a number of sourcess to obtain credit
c
infformation. Thhe following are
a the importtant sources:
Trrade referencces; Bank references;
r
Credit
C
bureaau reports; P
Past experieence;
Puublished finanncial statements; and Saleesmans intervview and repoorts.
Onnce the crediit-worthiness of a client iss ascertained, the next quuestion is to set
s a
lim
mit of the credit. In all suuch enquiries, the credit manager
m
musst be discreett and
shhould always have the interest of high sales
s
in view.
(ii)
`1,00,000
`4,00,000
Grant
Credit
Evaluation
Do not Grant
The weighted
w
net benefit
b
is ` [1,00,000 0.9 i.e. 90,0000 0.1 4,000,000 i.e. 40,,000]
= 50,0000. So crediit should be granted.
g
(iii) Controll of receivab
bles: Another aspect of managemennt of debtors is the contrrol of
receivabbles. Merely setting of staandards and framing
f
a creedit policy is nnot sufficient; it is,
equally important to control receivvables.
(iv) Collection policy: Efficient andd timely collecction of debtoors ensures tthat the bad debt
losses are
a reduced to
t the minimuum and the avverage collection period iss shorter. If a firm
spends more resourrces on colleection of debbts, it is likelyy to have sm
maller bad deebts.
Thus, a firm must work
w
out the optimum am
mount that it should
s
spendd on collectioon of
7.84
Financial Management
debtors. This involves a trade off between the level of expenditure on the one hand and
decrease in bad debt losses and investment in debtors on the other.
The collection cell of a firm has to work in a manner that it does not create too much
resentment amongst the customers. On the other hand, it has to keep the amount of the
outstanding in check. Hence, it has to work in a very smoothen manner and diplomatically.
It is important that clear-cut procedures regarding credit collection are set up. Such
procedures must answer questions like the following:
(a) How long should a debtor balance be allowed to exist before collection process is
started?
(b) What should be the procedure of follow up with defaulting customer? How
reminders are to be sent and how should each successive reminder be drafted?
(c) Should there be collection machinery whereby personal calls by companys
representatives are made?
(d) What should be the procedure for dealing with doubtful accounts? Is legal action to
be instituted? How should account be handled?
7.85
Ageing Schedule
Age
Classes
(Days)
7.86
Financial Management
Illustration 6 : Mosaic Limited has current sales of ` 15 lakhs per year. Cost of sales is 75
per cent of sales and bad debts are one per cent of sales. Cost of sales comprises 80 per
cent variable costs and 20 per cent fixed costs, while the companys required rate of return is
12 per cent. Mosaic Limited currently allows customers 30 days credit, but is considering
increasing this to 60 days credit in order to increase sales.
It has been estimated that this change in policy will increase sales by 15 per cent, while bad
debts will increase from one per cent to four per cent. It is not expected that the policy change
will result in an increase in fixed costs and creditors and stock will be unchanged.
Should Mosaic Limited introduce the proposed policy?
Solution
`
Proposed investment in debtors = 17,25,00060/365 =
`
2,83,562
1,23,288
1,60,274
90,000
69,000
15,000
(54,000)
(19,233)
16,767
Advise: The financing policy is financially acceptable, although the savings are not great.
Illustration 7: Misha Limited presently gives terms of net 30 days. It has ` 6 crores in sales,
and its average collection period is 45 days. To stimulate demand, the company may give
terms of net 60 days. If it does instigate these terms, sales are expected to increase by 15
per cent. After the change, the average collection period is expected to be 75 days, with no
difference in payment habits between old and new customers. Variable costs are ` 0.80 for
every ` 1.00 of sales, and the companys required rate of return on investment in receivables
is 20 per cent. Should the company extend its credit period? (Assume a 360 days year).
Solution
Receivable turnover =
360
= 4.8
75
7.87
` 90,00,000
= ` 18,75,000
4.8
` 6,00,00,000
= ` 1,25,00,000
4.8
` 6,00,00,000
= ` 75,00,000
8
(a) Trade credit: The company buys about ` 50,000 of materials per month on terms of 3/30,
net 90. Discounts are taken.
(b) Bank loan: The firms bank will lend ` 1,00,000 at 13 per cent. A 10 per cent compensating
balance will be required, which otherwise would not be maintained by the company.
(c)
A factor will buy the companys receivables (` 1,00,000 per month), which have a collection
period of 60 days. The factor will advance up to 75 per cent of the face value of the
receivables at 12 per cent on an annual basis. The factor will also charge a 2 per cent fee on
all receivables purchased. It has been estimated that the factors services will save the
company a credit department expense and bad-debt expenses of ` 1,500 per month.
On the basis of annual percentage cost, which alternative should the company select?
Solution
(a) Cost of trade credit: If discounts are not taken, upto ` 97,000 can be raised after the
second month. The real cost of not taking advantage of the discount would be
7.88
Financial Management
3 365
= 18.81%
97 60
(b) Cost of bank loan: Assuming the compensating balance would not otherwise be
maintained, the real cost of not taking advantage of the discount would be
13
= 14.44%
90
(c) Cost of factoring: The factor fee for the year would be
2% ` 12,00,000 = ` 24,000
The savings effected, however, would be ` 18,000, giving a net factoring cost of ` 6,000.
Borrowing ` 75,000 on the receivables would thus cost
(12% ) ( ` 75,000 )
+ ` 6,000
` 75,000
` 9,000 + ` 6,000
= 20.00%
` 75,000
2 365
= 149.0%
98 5
(c) Assuming that the firm has made the decision not to take the cash discount, it makes no
sense to pay before the due date. In this case, payment 30 days after purchases are
received rather than 15 would reduce the annual interest cost to 37.2 per cent.
7.89
5.1 Introduction
There is an old age saying in business that if you can buy well then you can sell well. Management
of your creditors and suppliers is just as important as the management of your debtors.
Trade creditor is a spontaneous source of finance in the sense that it arises from ordinary
business transaction. But it is also important to look after your creditors - slow payment by you
may create ill-feeling and your supplies could be disrupted and also create a bad image for
your company.
Creditors are a vital part of effective cash management and should be managed carefully to
enhance the cash position.
Normally it is considered that the trade credit does not carry any cost. However, it carries
the following costs:
(i)
Price: There is often a discount on the price that the firm undergoes when it uses
trade credit, since it can take advantage of the discount only if it pays immediately.
This discount can translate into a high implicit cost.
(ii)
On the other hand the costs of not availing credit facilities are as under:
(i)
Impact of Inflation: If inflation persists then the borrowers are favoured over the
lenders with the levels of interest rates not seeming totally to redress the balance.
(ii) Interest: Trade credit is a type of interest free loan, therefore failure to avail this
facility has an interest cost. This cost is further increased if interest rates are higher.
(iii) Inconvenience: Sometimes it may also cause inconvenience to the supplier if the
supplier is geared to the deferred payment.
7.90
Financial Management
365 days
d
100 d
t
However the above formula does not take into account the compounding effect and therefore,
the cost of credit shall be even higher. The cost of lost cash discount can be estimated by the
formula:
100
100 d
365
t
Where,
d=
t =
The reduction in the payment period in days, necessary to obtain the early
discount or Days Credit Outstanding Discount Period.
Illustration: Suppose ABC Ltd. has been offered credit terms from its major supplier of 2/10,
net 45. Hence the company has the choice of paying ` 10 per ` 100 or to invest ` 98 for an
additional 35 days and eventually pay the supplier ` 100 per ` 100. The decision as to
whether the discount should be accepted depends on the opportunity cost of investing ` 98
for 35 days. What should the company do?
Solution
If the company does not avail the cash discount and pays the amount after 45 days, the
implied cost of interest per annum would be approximately:
365
100 35
1 = 23.5%
100 2
Now let us assume that ABC Ltd. can invest the additional cash and can obtain an annual
return of 25% and if the amount of invoice is ` 10,000. The alternatives are as follows:
Payment to supplier
7.91
Refuse
discount
Accept
discount
10,000
9,800
(235)
Net Cost
9,765
9,800
Advise : Thus it is better for the company to refuse the discount, as return on cash retained is
more than the saving on account of discount.
7.92
Financial Management
6.1 Introduction
After determining the amount of working capital required, the next step to be taken by the
finance manager is to arrange the funds.
As discussed earlier, it is advisable that the finance manager bifurcates the working capital
requirements between the permanent working capital and temporary working capital.
The permanent working capital is always needed irrespective of sales fluctuations, hence
should be financed by the long-term sources such as debt and equity. On the contrary the
temporary working capital may be financed by the short-term sources of finance.
Broadly speaking, the working capital finance may be classified between the two categories:
(i)
(ii)
Spontaneous Sources: Spontaneous sources of finance are those which naturally arise in
the course of business operations. Trade credit, credit from employees, credit from suppliers
of services, etc. are some of the examples which may be quoted in this respect.
Negotiated Sources: On the other hand the negotiated sources, as the name implies, are
those which have to be specifically negotiated with lenders say, commercial banks, financial
institutions, general public etc.
The finance manager has to be very careful while selecting a particular source, or a
combination thereof for financing of working capital. Generally, the following parameters will
guide his decisions in this respect:
(i)
(ii)
(iii)
(iv)
(v)
(vi)
Cost factor
Impact on credit rating
Feasibility
Reliability
Restrictions
Hedging approach or matching approach i.e., Financing of assets with the same maturity
as of assets.
7.93
short-term requirements. The dependence on this source is higher due to lesser cost of finance as
compared with other sources. Trade credit is guaranteed when a company acquires supplies,
merchandise or materials and does not pay immediately. If a buyer is able to get the credit without
completing much formality, it is termed as open account trade credit.
(b) Bills Payable: On the other hand in the case of Bills Payable the purchaser will have to
give a written promise to pay the amount of the bill/invoice either on demand or at a fixed
future date to the seller or the bearer of the note.
Due to its simplicity, easy availability and lesser explicit cost, the dependence on this source is
much more in all small or big organizations. Especially, for small enterprises this form of
credit is more helpful to small and medium enterprises. The amount of such financing
depends on the volume of purchases and the payment timing.
(c) Accrued Expenses: Another spontaneous source of short-term financing is the accrued
expenses or the outstanding expenses liabilities. The accrued expenses refer to the services
availed by the firm, but the payment for which has yet to be made. It is a built in and an
automatic source of finance as most of the services like wages, salaries, taxes, duties etc., are
paid at the end of the period. The accrued expenses represent an interest free source of
finance. There is no explicit or implicit cost associated with the accrued expenses and the firm
can ensure liquidity by accruing these expenses.
(a) CP is sold on an unsecured basis and does not contain any restrictive conditions.
(b) Maturing CP can be repaid by selling new CP and thus can provide a continuous source
of funds.
(c) Maturity of CP can be tailored to suit the requirement of the issuing firm.
(d) CP can be issued as a source of fund even when money market is tight.
(e) Generally, the cost of CP to the issuing firm is lower than the cost of commercial bank loans.
7.94
Financial Management
Only highly credit rating firms can use it. New and moderately rated firm generally are
not in a position to issue CP.
(ii) CP can neither be redeemed before maturity nor can be extended beyond maturity.
6.2.4 Funds Generated from Operations: Funds generated from operations, during an
accounting period, increase working capital by an equivalent amount. The two main
components of funds generated from operations are profit and depreciation. Working capital
will increase by the extent of funds generated from operations. Students may refer to funds
flow statement given earlier in this chapter.
6.2.5 Public Deposits: Deposits from the public are one of the important sources of
finance particularly for well established big companies with huge capital base for short and
medium-term.
6.2.6 Bills Discounting: Bill discounting is recognized as an important short term Financial
Instrument and it is widely used method of short term financing. In a process of bill
discounting, the supplier of goods draws a bill of exchange with direction to the buyer to pay a
certain amount of money after a certain period, and gets its acceptance from the buyer or
drawee of the bill.
6.2.7 Bill Rediscounting Scheme: The Bill rediscounting Scheme was introduced by
Reserve Bank of India with effect from 1st November, 1970 in order to extend the use of the
bill of exchange as an instrument for providing credit and the creation of a bill market in India
with a facility for the rediscounting of eligible bills by banks. Under the bills rediscounting
scheme, all licensed scheduled banks are eligible to offer bills of exchange to the Reserve
Bank for rediscount.
6.2.8 Factoring: Students may refer to the unit on Receivable Management wherein the
concept of factoring has been discussed. Factoring is a method of financing whereby a firm
sells its trade debts at a discount to a financial institution. In other words, factoring is a
continuous arrangement between a financial institution, (namely the factor) and a firm (namely
the client) which sells goods and services to trade customers on credit. As per this
arrangement, the factor purchases the clients trade debts including accounts receivables
either with or without recourse to the client, and thus, exercises control over the credit
extended to the customers and administers the sales ledger of his client. To put it in a
laymans language, a factor is an agent who collects the dues of his client for a certain fee.
The differences between Factoring and Bills discounting are as follows:
(i)
(ii) In factoring the parties are known as client, factor and debtor whereas in bills discounting
they are known as Drawer, Drawee and Payee.
7.95
(iii) Factoring is a sort of management of book debts whereas bills discounting is a sort of
borrowing from commercial banks.
(iv) For factoring there is no specific Act; whereas in the case of bills discounting, the
Negotiable Instrument Act is applicable.
With the above liberalizations, all the instructions relating to MPBF issued by RBI from
time to time stand withdrawn. Further, various instructions/guidelines issued to banks
with objective of ensuring lending discipline in appraisal, sanction, monitoring and
utilization of bank finance cease to be mandatory. However, banks have the option of
incorporating such of the instructions/guidelines as are considered necessary in their
lending policies/procedures.
Cash Credit: This facility will be given by the banker to the customers by giving certain
amount of credit facility on continuous basis. The borrower will not be allowed to exceed
the limits sanctioned by the bank.
7.96
Financial Management
Bills Discounting: The Company which sells goods on credit will normally draw a bill on
the buyer who will accept it and sends it to the seller of goods. The seller, in turn
discounts the bill with his banker. The banker will generally earmark the discounting bill
limit.
Bills Acceptance: To obtain finance under this type of arrangement a company draws a
bill of exchange on bank. The bank accepts the bill thereby promising to pay out the
amount of the bill at some specified future date.
Bank Guarantees: Bank guarantee is one of the facilities that the commercial banks
extend on behalf of their clients in favour of third parties who will be the beneficiaries of
the guarantees.
SUMMARY
Working Capital Management involves managing the balance between firms short-term
assets and its short-term liabilities.
From the value point of view, Working Capital can be defined as Gross Working Capital
or Net Working Capital.
From the point of view of time, the term working capital can be divided into two
categories viz., Permanent and temporary.
A large amount of working capital would mean that the company has idle funds. Since
funds have a cost, the company has to pay huge amount as interest on such funds. If
the firm has inadequate working capital, such firm runs the risk of insolvency.
Some of the items/factors which need to be considered while planning for working capital
requirement are nature of business, market and demand conditions, operating efficiency,
credit policy etc.
Finance manager has to pay particular attention to the levels of current assets and their
financing. To decide the levels and financing of current assets, the risk return trade off
must be taken into account.
In determining the optimum level of current assets, the firm should balance the
profitability Solvency tangle by minimizing total costs.
Working Capital cycle indicates the length of time between a companys paying for
materials, entering into stock and receiving the cash from sales of finished goods. It can
be determined by adding the number of days required for each stage in the cycle.
7.97
Treasury management is defined as the corporate handling of all financial matters, the
generation of external and internal funds for business, the management of currencies and
cash flows and the complex, strategies, policies and procedures of corporate finance
i.
ii.
iii.
The surplus cash (if any) should be invested in order to maximize returns for the
business.
Cash Budget is the most significant device to plan for and control cash receipts and
payments.
This represents cash requirements of business during the budget period. The various
purposes of cash budgets are:i.
Coordinate the timings of cash needs. It identifies the period(s) when there might
either be shortage of cash or an abnormally large cash requirement;
ii.
iii.
It enables firm which has sufficient cash to take advantage like cash discounts on its
accounts payable;
iv.
Large amounts are tied up in sundry debtors, there are chances of bad debts and there will
be cost of collection of debts. On the contrary, if the investment in sundry debtors is low, the
sales may be restricted, since the competitors may offer more liberal terms. Therefore,
management of sundry debtors is an important issue and requires proper policies and their
implementation.
There are basically three aspects of management of sundry debtors: Credit policy, Credit
Analysis and Control of receivable
Trade creditor is a spontaneous source of finance in the sense that it arises from ordinary
business transaction. But it is also important to look after your creditors - slow payment by
you may create ill-feeling and your supplies could be disrupted and also create a bad image
for your company.
Creditors are a vital part of effective cash management and should be managed carefully to
enhance the cash position.
As discussed earlier, it is advisable that the finance manager bifurcates the working capital
requirements between the permanent working capital and temporary working capital.
The permanent working capital is always needed irrespective of sales fluctuations, hence
should be financed by the long-term sources such as debt and equity. On the contrary
the temporary working capital may be financed by the short-term sources of finance.