3 Working Capital Management
3 Working Capital Management
LEARNING OUTCOMES
At the end of this discussion, the student must be able to:
CASH MANAGEMENT
Cash
It includes all currency and cash items on hand (such as cash for deposits
and cash in working funds) as well as peso or foreign currency deposits in banks
which are unrestricted and immediately available for use in the current operations
of a certain business. Cash is a “non-earning” asset in the sense that cash itself
or commercial checking account earns no interest or very little interest. It is
needed to pay for labor, raw materials, taxes, debts or dividends and to buy fixed
assets.
1. Cash budget. The firm estimates its need for cash as a part of its general
budgeting or forecasting process. First, it forecasts sales. Next, it
forecasts the fixed assets and inventories that will be required to meet the
forecasted sales level. Assets purchases and the actual payment for them
are then put on a time scale, along with the actual timing of the sales and
the timing of collection from sales.
Gibeon Manufacturing Company
Cash Budget
For the Budget Year Ending December 31, 202A
Cash Balance, January 1, 202A P140,000
Add: Estimated Receipts
Collections from Customers P5,175,000
Sale of Assets 30,000
Total P5,205,000
Total cash available P5,345,000
Less: Estimated disbursements
Payment for material purchases P1,160,000
Direct labor 900,000
Manufacturing Overhead 740,000
Manufacturing and Administrative Expenses 1,450,000
Payments for income tax 262,000
Dividends 150,000
Reduction in long-term debt 85,000
Acquisition of new assets 330,000
Total Disbursements P5,077,000
Cash balance, December 31, 202A P268,000
2. Cash break-even chart. This chart shows the relationship between the
company's cash needs and cash sources. It indicates the minimum
amount of cash that should be maintained to enable the company to meet
its obligations.
¿ Costs ¿
Cash Cash
BEP =
Contribution per unit
Following is the diagrammatic representation of cash break-even chart:
3. Optimal cash balance model. In most medium or large-sized
corporations, liquidity management has assumed a greater role over the
past decade. Since cash is needed for both transactions and
precautionary needs in all companies, it must be available in some form,
(cash, marketable securities, borrowing capacity) all of the time. The
liquidity managers must utilize some formal models or techniques to
maintain the optimal amount at each moment in time because too much
liquidity brings down the rate of return on total assets employed and too
little liquidity jeopardizes the very existence of the firm itself. In managing
the level of cash (currency plus demand deposits) for transaction
purposes versus near cash (marketable securities), the following costs
must be considered:
1. Fixed and variable brokerage fees, and
2. Opportunity costs such as interest foregone by holding cash instead
of near cash.
One of the models that can be used to help determine the optimal
cash balance is the “Baumol Model”. This model balances the
opportunity cost of holding cash against the transaction costs associated
with replenishing the cash account by selling off marketable securities or
by borrowing.
The optimal cash balance can be calculated by using the following
variables and equations:
1. The total costs of cash balances consists of a holding (or
opportunity) cost plus a transaction cost:
Total Cost = Holding Costs + Transaction Costs
= (Average Cash Balance) (Opportunity Costs) +
(Number of Transactions) (Cost per
Transaction)
C T
= ( K )+ ( F )
2 C
Where:
C = amount of cash raised by selling marketable securities or
by borrowing
C = average cash balance
2
C ¿=
√ ( )(
2 Total amount of net ¿ costs of trading securities
new cash required ¿ cost of borrowing
Opportunity cost of holding cash
)
C ¿=
√ 2 (T ) ( F )
K
Consider a business with total payments of P10 million for one year, cost
per transaction of P200, and the interest rate on marketable securities is 10%.
The optimal cash balance is calculated as follows:
C ¿=
√ 2 (10 Million )( 200 )
10 %
= P200,000
= P 79,057
The firm may also want to hold a safety stock of cash to reduce the
probability of a cash shortage to some specified level. The Baumol Model is
simple in many respects. Other models have been developed to deal both with
uncertainty in the cash flows and with trends. All of these models, including the
Baumol Model, can provide a useful starting point for establishing a target cash
balance, but all of them have limitations and must be applied with judgment.
or
Average Payables
Cost of Sales per year
Illustrative Case I: Cash Conversion Cycle
CBEA Inc. generated this year a total sales of P2,000,000 all of which are on
credit and with a gross profit rate of 40% of total sales. They have an average net
trade receivable of P875,000, an average inventory of P675,000 and an average
payable of P715,000. Compute for the cash conversion cycle.
= P675,000
P1,200,000/360 days
= P675,000
3333.33
= 202.50 days
This means that CBEA Inc. takes an average of 202.50 days to convert its
raw materials into finished goods and to sell it.
= P875,000
P2,000,000 / 360 days
= P875,000
5555.55
= 157.50 days
This means that CBEA Inc., takes an average of 157.50 days to collect its
outstanding receivables.
3. Payables Deferral Period = Average Payables
Cost of Sales / 360 days
= P715,000
P1,200,000 / 360 days
= P715,000
3333.33
= 214.50 days
This means that CBEA Inc. takes an average of 214.50 days before it can
pay its purchases that are used in production.
Required:
a) What reduction in check collection is necessary for Abubot Fashion
Designs to be neither better nor worse off for having adopted the
proposed system?
b) How would your solution to (a) be affected if Abubot Fashion Designs
could invest the freed balances only at an expected annual return of
5.5%?
c) What is the logical explanation for the differences in your answers to (a)
and (b) above?
Solution:
a) Initially, it is necessary to calculate Abubot Fashion Designs' average
remittance check amount and the daily opportunity cost of carrying
cash.The average check size is:
P7,000,000 = P1,750 per check
4,000
Next, the days saved in the collection process can be evaluated according
to the general format of
added costs = added benefits
or
P = (D) (S) (I)
0.6517 days = D
Abubot Fashion Designs therefore will experience a financial gain if it
implements the special processing system and by doing so will speed up its
collection by more than 0.6517 days.
D = 0.9480 days
c) The break-even cash-acceleration period of 0.9480 days is greater than
the 0.6517 days found in (a). This is due to the lower yield available on
near-cash assets of 5.5% annually, versus 8.0%. Since the alternative rate
of return on the freed-up balances is lower in the second situation, more
funds must be invested to cover up the cost of operating the special
processing system. The greater cash-acceleration period generates the
increased level or required funds.
Illustrative Case III: Valuing Float Reduction
Next year, Miguel Motors expects it gross revenues from sales to be P80
million. The firm's treasurer has projected that its marketable securities portfolio
will earn 6.50% over the coming budget year. What is the value of one day's float
reduction to the company? Miguel Motors uses a 365-day year in all of its
financial analysis procedures.
Solution:
Value of one day's float = P80 million x 6.5%
reduction 365
= P14,247
The company will earn P14, 247 per year if it is able to invest its one day
sales at 6.5%.
EXERCISE 2.1
Problem 1
Pink Company presented selected data as follows:
P4,680,00
Net Credit Sales 0
Cost of Sales 2,808,000
Net Credit Purchases 3,240,000
Average Receivables 455,000
Average Accounts
Payables 72,000
Assume 360-day year.
Average Inventory 226,200
Compute for the average number
of days in the company’s:
1. Inventory conversion period________
2. Receivable Collection Period________
3. Payable Deferral period________
4. Cash Conversion Cycle________
Problem 2
Marivic Corporation has an inventory conversion period of 75 days, an average
collection period of 38 days, and a payables deferral period of 30 days.
a. What is the length of the cash conversion cycle?
b. If Marivic’s annual sales are P3,421,875 and all sales are on credit, what
is the investment in accounts receivable?
Problem 3
ABC Trading Company’s actual furniture sales and purchases for May are shown
here along with forecasted sales and purchases for June through October:
Purchase
Sales s
P300,00 P150,00
May( Actual) 0 0
June ( forecast) 200,000 120,000
July ( forecast) 250,000 110,000
August ( forecast) 300,000 150,000
September
(forecast) 250,000 130,000
October( Forecast 500,000 200,000
)
All sales and purchases are made on credit. 20% of the credit sales are collected
within the month of sale, 50% of the credit sales are collected the month
following the sale and 30% are collected two months after the month of sale.
ABC pays for 30% of its purchases in the month following the purchase and 70%
in the second month following the purchase.
Monthly labor expense are estimated to be 10% of the current month’s sales.
Overhead expenses equals 10,000 per month. Interest payments of P20,000 are
due in August and October. Tax payments of P30,000 are due in June and
September. There is a scheduled capital outlay of P50,000 in October.
Problem 4
A company uses the “baumol” formula in determining its optimal level of cash.
Assume that the fixed cost of selling marketable securities is P20 per transaction
and the interest rate on marketable securities is 6% per year. The company
estimates that it will make cash payments of P100,000 over one year period.
What is the optimal cash balance?
Problem 5
Ben Corporation uses the Baumol Cash Management Model to determine its
optimal cash balance. For the coming year, the expected cash disbursements
total P432,000. The interest rate for marketable securities is 5% per annum. The
fixed cost of selling marketable securities is P8 per transaction.
Using the Baumol Cash Management Model, the company's optimal cash
balance is ______
Using the Baumol Cash Management Model, the average cash balance is
______________
Problem 6
Data Company’s average annual cash payments amounts to P15,600,000. Each
transaction costs P50 and the interest rate on marketable securities is 6%.
Compute for the optimal cash balance.
Problem 7
Lucky Company expects it gross revenues from sales to be P105 million. The
firm's treasurer has projected that its marketable securities portfolio will earn
8.50% over the coming budget year. What is the value of one day's float
reduction to the company? Lucky Company uses a 365-day year in all of its
financial analysis procedures.
Problem 8
A firm purchased raw materials on account and paid for them within 30 days.
The raw materials were used in manufacturing a finished good sold on account
100 days after the raw materials were purchased. The customer paid for the
finished good 60 days later. The firm's cash conversion cycle is ______ days.
Problem 9
Bully Corporation purchases raw materials on July 1. It converts the raw
materials into inventory by September 30. However, Bully pays for the materials
on July 20. On October 31, it sells the finished goods inventory. Then, the firm
collects cash from the sale 1 month later on November 30. If this sequence
accurately represents the average working capital cycle, what is the firm's cash
conversion cycle in days?
Problem 10
For the Cook County Company, the average age of accounts receivable is 60
days, the average age of accounts payable is 45 days, and the average age of
inventory is 72 days. Assuming a 360-day year, what is the length of the firm’s
cash conversion cycle?
RECEIVABLE MANAGEMENT
Conclusion:
Inasmuch as the profit on additional sales of P130,000, exceeds
the required return on the additional investment of P42,000, the firm would
be well-advised to relax its credit standards.
The Roman Shades Company has 12% opportunity cost of capital and currently
sells on terms n/20. It has current annual sales of P10 million, 80% of which are
on credit. Current average collection period is 60 days. It is now considering to
offer terms of 2/10, n/30 in order to reduce the collection period. It expects 60%
of its customers to take advantage of the discount and the collection period to be
reduced to 40 days.
Required: Should the company change its terms from n/20 to 2/10, n/30?
Solution:
Present Proposed
Opportunity Cost
(ROI x Average Receivables)
Present (12% x P1,333,333) P160,000
Proposed (12% x P888,000) P106,667
Sales Discount
(P8 million x 60% x 2%) 96,000
Total P160,000 P202,667
Conclusion:
The company would be better off by maintaining the present credit
terms and policy of not granting cash discount because of the lesser costs
involved as shown above.
EXERCISE 2.2
1. For the Flesher Company, the average age of accounts receivable is 48 days,
the average age of accounts payable is 32 days, and the average age of
inventory is 59 days. Assume a 360-day year. If McIntyre's annual sales are
P2,050,200, what is the firm's investment in accounts receivable?
2. A company plans to tighten its credit policy. The new policy will decrease the
average number of days for collection from 75 to 50 days and will reduce the
ratio of credit sales to total revenue from 70% to 60%. The company
estimates that projected sales will be 5% less if the proposed new credit
policy is implemented. If projected sales for the coming year are P50 million,
calculate the dollar amount of accounts receivable of this proposed change in
credit policy. Assume a 360-day year.
3. Real Company’s budgeted sales for the coming year are P50,000,000 of
which 75% are expected to be credit sales at terms of n/30. Real estimates
that a proposed relaxation of credit standards will increase credit sales by
20% and increase the average collection period from 30 days to 40 days.
Based on a 360-day year, the proposed relaxation of credit standards will
increase average accounts receivable balance by what amount?
4. A firm sells on terms of 2/10 net 60. It sells 1,000 units per day at a unit price
of P10. On 60% of sales, customers take the cash discount. On the remaining
40% of sales, customers pay, on average, in 70 days. What would be the
decrease on the balance of accounts receivable if the firm initiates a more
aggressive collection policy and is able to reduce the average payment period
to 60 days for those customers not taking the cash discount? (Assume sales
levels are unaffected by the change in policy.)
5. Hat Co. is considering a proposal to relax its credit standards. If the proposal
is accepted, total credit sales will increase by 10% which represents sales to
new customers. New customers will be given 60 days to settle their account.
With the present policy, sales per year amounts to P5 million, 15% of which is
credit sales. Variable cost ratio is 60%. Cost of capital is 10%. Assume 360-
day in a year. If the proposal is implemented, and if the payment behavior of
the existing customers will not change, what will be the Increase or decrease
in contribution margin ___________
INVENTORY MANAGEMENT
Inventory is the stockpile of the product the firm is offering for sale and the
components that make up the product. It is the responsibility of the financial
officer to maintain a sufficient amount of inventory to insure the smooth operation
of the firm's production and marketing functions and at the same time avoid tying
up funds in excessive and slow-moving inventory. The following are the
objectives of inventory management:
Inventory Planning
EOQ=
√ 2 ( Annual Demand ) (Ordering Costs )
CarryingCosts
Annual Demand (AD) refers to the total estimated demand for the given
product.
Total Inventory Costs is the sum of total ordering costs and total
carrying costs of an inventory. It is computed as:
Where:
Re-order Point represents the level of inventory where the order must be
placed for the quantity size as predetermined in the EOQ. It is computed
as:
Where:
Annual Demand
Lead Time Usage= x Lead Time
Est . no . of weeks ∈a year
Illustrative Case I:
Assume that a local gift shop is attempting to determine how many sets of wine
glass to order. The store feels it will sell approximately 800 sets in the next year
at a price of P18 per set. The wholesale price that the store pays per set is P12.
Costs of carrying one set of wine glasses are estimated at P1 per year while
ordering costs are estimated at P25.
a. Determine the economic order quantity for the sets of wine glasses.
Answer:
EOQ =
√ 2 ( Annual Demand ) ( Ordering Cost per order )
Carrying cost per unit
EOQ =
√ 2 ( 800 )( 25 )
1
b. Determine the annual inventory costs for the firm if it orders in this
quantity.
Answer:
= [ AD
EOQ
x OC +
][
EOQ
2
x CC
]
= [ 800 units
200 units ][
x P 25.00 +
200 units
2
x P1
]
= [ P100 ] + [ P 100 ]
= P200
Illustrative Case II:
Given the following inventory information and relationships for the Baguio
Corporation:
Solution:
3. EOQ =
√ 2 ( Annual Demand ) ( Ordering Cost per order )
Carrying cost per unit
= 3,162 units
but since orders must be placed in multiples of 100 units , the effective
EOQ becomes 3,200.
Annual Demand
4. Number of Orders =
EOQ
= 94.87 orders per year
[ Annual Demand
Est .no . of weeks∈a year ]
x Lead Time + Safety Stock
= [ 300,000 units
50 weeks ]
x 2 +1,000 units
= 13,000 units
M = B+D(R+L)
Where:
P = B + D ( L + R/2 )
Where:
1. A Items
Highest possible controls, including most complete, accurate records,
regular review by top supervisor, blanket orders with frequent deliveries
from vendor, close follow-up through the factory deliveries from vendor,
close follow-up through the factory to reduce lead time, careful and
accurate on determination of order quantities and order point with
frequent review to reduce, if possible.
2. B Items
Normal controls involving good records and regular attention; good
analysis for EOQ and order point but reviewed quarterly only or when
major changes occur.
3. C Items
Simplest possible controls such as periodic review of physical
inventory with no records or only the simplest notations that
replenishment stocks have been ordered; no EOQ or order point
calculations.
EXERCISE 2.3
Problem 1
Yellow Corp. trades plain shirts. Average annual demand for the five previous
years is 40,000 units. Yellow expects the same trend of demand for 2018. Every
order from its supplier would cost P57.60. Annual warehousing costs for each
unit amounts to P5.
Problem 2
Solve Inc. buys and sells quality pillows for an annual demand of 1,000,000. It
determined the inventory level of 3,600 to be incurring the least amount of
inventory-related costs and orders this amount for every order from its supplier.
To ascertain availability of inventory stock during periods of high demand, it also
holds a buffer stock of 400 units. Every order made is received within three days.
Annual carrying costs for every unit is P2.50.
Shane Traders, Inc. sells cellphone cases which it buys from a local
manufacturer. Emil Traders sells 24,000 cases evenly throughout the year. The
cost of carrying one unit in inventory for one year is P11.52 and the order cost
per order is P38.40.
Problem 4
A. Given the following inventory information and relationships for the Galaxy,
Inc.:
I. Annual unit usage is 500,000. (Assume a 50-week year)
II. The carrying cost is 60% of the purchase price.
III. The purchase price is P25 per unit.
IV. The ordering cost is P60 per order.
V. The desired safety stock is 5,000 units
VI. Lead time is 2 weeks.
Required: