Financial Management
Financial Management
Financial Management
Introduction
In the words of Prather and Wert, “Business Finance deals primarily with
raising, administering and disbursing funds by privately owned business units
operating in non-financial fields of industry”.
Finance Function
1
shares, debentures, long-term loans, etc. may be preferred. If funds are
required for working capital purposes then short-term sources like bank
credit, trade credit, factoring, etc. may be used.
3. Increasing profitability
When funds are used effectively it may lead to increase in profitability. The
finance function must ensure availability of sufficient funds at all times.
The Chief Finance Executive worked directly under the President or the
Managing Director of the company. Besides routine work, he keeps the Board of
Directors informed about all the phases of business activity, including economic,
social and political developments affecting the business behavior. He also furnishes
information about the financial status of the company by reviewing it from time to
time. The chief finance executive may have different officers under him to carry out
his functions. Broadly, his functions are divided into two: (i) Treasury Functions and
(ii) Control Functions.
BOARD OF DIRECTORS
PRESIDENT
Treasurer Controller
2
Meaning & Definition of Financial Management
Basic Objectives
The basic objectives of financial management have been
a) Profit Maximization and
b) Wealth Maximization
Profit Maximization
Profit earning is the main aim of every economic activity. A business being an
economic institution must earn profit to cover its costs and provide funds for growth.
No business can survive without earning profit. Profit maximization refers to
increasing the profit of a business organization to the maximum extent possible. In
other words, it denotes the maximum profit to be earned by an organization in a
given time period.
a) When profit earning is the main aim of the business then, profit maximization
should be its main objective.
b) Profitability is a barometer for measuring efficiency and economic prosperity
of a business enterprise.
c) Profits are the main sources of finance for the growth and development of a
business.
d) A business will be able to survive under unfavorable situations like recession,
depression, sever competition, etc. only if it has some past earnings.
e) Profitability is essential for fulfilling social needs also.
f) Profit maximization attracts the investors to invest their savings in securities
of the firm.
g) Profit indicates the efficient use of funds of the business concern.
h) The goodwill of the firm is based on profitability
3
The following arguments are advanced against Profit Maximization: -
a) The term profit is vague and it cannot be precisely defined. It means different
things for different people.
b) Profit maximization objective ignores the time value of money and does not
consider the magnitude and timing of earnings. It treats all earnings as equal
though they occur in different periods.
c) It does not take into consideration the risk of the prospective earning stream.
d) Profit maximization encourages corrupt practices to increase the profit.
e) The effect of dividend policy on the market price of shares is also not
considered in the objective of profit maximization.
f) Profit maximization attracts cutthroat competition.
g) Huge amount of profit may invite government intervention.
Wealth Maximization
2. Pay Dividends
Payment of regular dividends increases the firm’s reputation and
consequently the value of the firm’s shares.
4
Disadvantages of Wealth Maximization
In conclusion, it can be said that the firm should follow the objective of wealth
maximization to a extent it is viable in the context of its social responsibility and
constraints imposed by the government.
Other Objectives
Besides, the above basic objectives the following are the other objectives of
financial management.
2) Acquisition of Funds
After making the finance forecasting and planning, the next step will be to
acquire funds. The finance executive must find out the various sources
available for acquiring funds. These sources may be long-term or short-term.
The various long-term sources are issue of shares, debentures, long-term
loans from financial institutions, etc. The various short-term sources are bank
credit i.e., short-term loans, cash credit, overdraft facilities, discounting of
bills of exchange, trade credit, factoring, lease finance, etc.
3) Investment of Funds
Investment decision refers to planning the deployment of available capital for
the purpose of maximization the long-term profitability of the firm. It is the
firm’s decision to invest its current funds most efficiently in long-term
activities in anticipation of flow of future benefits over a series of year. Capital
budgeting decisions are the most crucial and critical business decisions
because the success or failure of a concern based on these decisions.
5
4) Dividend decision
Dividend is the portion of earning, which is distribution among the
shareholders. Dividend policy on the other hand determines the division of
earning between payments to shareholders and retains earnings. Formulation
of a proper dividend policy is one of major financial decision taken by the
finance executive.
2) Financing Decision
This is an important decision for the finance manager. It is concerned with
determination of the quantum of finance, the amount that can be raised from
each source and the cost and other consequences involved.
3) Investment Decision
This comprises decisions relating to investment in both fixed assets and
current assets. The finance manger has to evaluate different capital
investment proposals and select the best keeping in view the overall objective
of the enterprise.
4) Dividend Decision
The establishment of dividend policy is another important function of finance
manager. The dividend decision involves the determination of the percentage
6
of profits earned by the enterprise, which is to be paid to shareholders and
percentage of profits that should be retained as retained earnings.
5) Valuation Decisions
A number of merger and consolidation take place in the present competitive
industrial world. A finance manager must assist the management in making
valuations.
Apart from the above main functions, following subsidiary functions are also
performed by the finance manager: -
Financial Planning
a) The quantum of finance is the amount needed for implementing the business
plan.
b) The patterns of financing i.e., the form and proportion of various corporate
securities to be issued to raise the required amount, and
c) The policies to be pursued for the flotation of various corporate securities.
The need for financial planning arises to ensure the following objectives: -
a) To determine the quantum of finance to be raised.
b) To determine patterns of financing i.e., the form and proportion of various
securities.
c) To determine policies to be pursued for the floatation of various corporate
securities.
d) To maintain liquidity throughout the year.
7
e) To ascertain the availability of surplus funds for expenses or external
investments.
f) To ensure availability of sufficient cash for meeting expenditure, emergencies
and fluctuations in the level of working capital.
g) To eliminate waste resulting from complexity of operation.
h) To prepare plans to renew or replace the existing assets.
i) To prepare policies and procedure to co-ordinate various financial operations
of the enterprise.
3) Formulating Procedures
The procedures are formed to ensure consistency of actions. The procedures
follow the formulation of policies.
The financial plan should be prepared keeping in view the following principles.
1) Simplicity
A financial plan should be simple and easily understood by everybody. A
complicated financial structure creates complications and confusions.
3) Flexibility
The financial plan should not be rigid. It should be flexible i.e., capable of
being adjusted according to the needs and circumstances. Flexibility is helpful
in making changes in plan with minimum possible delay.
4) Long-term View
The financial plan should be formulated keeping in view the long-term needs
of the organization rather than finding out easiest way of obtaining the
original capital.
8
5) Foresight
The financial plan should be prepared keeping in view the future requirements
of capital for the business.
6) Liquidity
Financial planning should ensure liquidity and solvency of the enterprise.
Adequate liquidity gives a degree of flexibility too.
7) Contingencies
The financial plan should keep in view the requirements of funds for
contingencies likely to arise in future.
8) Economy
The cost of raising the capital should be kept minimum. It should not impose
any unnecessary burden on the company. This is possible by having a proper
debt- equity mix.
9) Optimum Use
The financial plan should provide for meeting the genuine needs of the
company. The available funds must be used effectively and efficiently.
Chapter Roundup
Business Finance refers to that business activity which is concerned with the
acquisition and conservation of capital funds in meeting the financial needs
and overall objectives of business enterprise.
Wealth maximization refers to the increase in the value of capital of the firm
in terms of market price. The increase in market price is determines the value
of capital, capital structure, cost of capital and rate of return to the investors
etc..
Quick Quiz
9
5. Define financial management.
6. What is profit maximization?
7. What is wealth maximization?
8. What is financial plan?
9. Mention the steps in financial plan.
10. What is financing decision?
11. What is investing decision?
12. What is dividend decision?
13. Explain the need for financial planning.
14. How should the finance function of an enterprise be organized? What
functions are performed by the financial manager in this direction?
15. In what respect is the objective of wealth maximization superior to the profit
maximization? Analyze.
16. What are the various factors considered while drafting a financial plan for an
industrial concern?
17. What is financial planning? Explain the principles governing a sound financial
planning.
18. Explain the functions of financial management.
19. “Profit maximization is the basic goal of a Finance Manager”. Do you agree?
Discuss.
20. Explain the functions of a Controller and a Treasurer.
10
FINANCING DECISION
Introduction
We have already explained that the basic task of finance manager is the
procurement of funds. We have also learnt that basic objective of financial
management is wealth maximization. The finance manager for the procurement of
funds is therefore required to select such a finance mix or capital structure, which
maximizes shareholders wealth. For designing the optimum capital structure he is
required to select such a mix of sources of finance so that overall cost of capital is
minimum.
1. Financial Leverage
The use of long-term debt and preference share capital along with equity
share capital is called financial leverage or trading on equity. If the firm uses
more of debts in its capital structure, increases the earning per equity share,
if the firm yields a return higher than the cost of debt. However, leverage can
operate adversely also if the rate of interest on loan is more than the
expected rate of return of the firm.
1
Financial Leverage
Cost of Capital
Flexibility
Control
Purpose of Financing
Legal Requirements
Marketability
Timing
Requirement of Investors
2
3. Cost of Capital
Cost of capital refers to the minimum return expected by its suppliers. The
capital structure should provide for the minimum cost of capital. While
formulating a capital structure, an effort must be made to minimize the
overall cost of capital.
Nature and size of a firm also influences its capital structure. A concern,
which cannot provide stable earnings due to the nature of its business, will
have to rely mainly on equity share capital. A concern whose earnings are
stable due to the nature of its business can offer to have more of debt
financing in its capital structure.
5. Flexibility
6. Control
Capital market conditions are ever changing. Sometimes there may be boom
in the market while at other times there may be depression in the market. If
the share market is in boom, it would be advisable to issue equity shares but
in case of depression the company should go for debt financing.
8. Purpose of Financing
The period for which finance is required also affects the determination of
capital structure. Incase the funds are required for a long-term requirement
say 8 to 10 years, it will be appropriate to raise borrowed funds. However, if
funds are required more or less permanently, it will be appropriate to raise
them by the issue of equity shares.
3
10.Legal Requirements
The finance manager has to keep in view the legal requirements while
deciding about the capital structure of the company.
11.Marketability
12.Timing
Closely related to flexibility is the timing for issue of securities. Proper timing
of the security issue often brings substantial savings because of the dynamic
nature of the capital market. Intelligent management tries to anticipate the
climate in capital market with a view to minimize the cost of raising funds and
also to minimize the dilution resulting from an issue of new ordinary shares.
13.Requirement of Investors
While planning capital structure the provision for future requirement of capital
is also required to be considered.
4
Illustration: 1
Determine the EPS of a company, which has an Earnings Before Interest and
Tax (EBIT) of Rs. 2,00,000. Its capital structure consists of the following securities.
10% Debentures Rs. 6,00,000
12% Preference Shares Rs. 2,00,000
Equity Shares of Rs. 100 each Rs. 5,00,000
The company is in the 50% tax bracket. Determine the percentage change in
EPS associated with 25% increase and 25% decrease in EBIT.
Solution: -
Computation of EPS
25% 25%
Particulars Existing
Increase Decrease
EBIT 2,00,000 2,50,000 1,50,000
Less: Interest 60,000 60,000 60,000
EBT 1,40,000 1,90,000 90,000
Less: Tax @ 50% 70,000 95,000 45,000
EAT 70,000 95,000 45,000
Less: Preference Dividend 24,000 24,000 24,000
Earnings available to Equity Share Holders 46,000 71,000 21,000
EPS = Earnings available to equity share
holders / No. of equity shares 9.2 14.2 4.2
5 x 100 -5 x 100
% increase / decrease in EPS ---
9.2 9.2
54.34% -54.34%
Illustration: 2
A company ltd. has a share capital of Rs. 1,00,000 divided into Equity shares
of Rs. 10 each. It has major expansion programme requiring an investment of
another Rs. 50,000. The management is considering the following alternatives for
raising this amount: -
(i) Issue of 5,000 Equity shares of Rs. 10 each.
(ii) Issue of 5,000, 12% Preference Shares of Rs. 10 each.
(iii) Issue of 10% Debentures of Rs. 50,000.
The company’s present Earnings before Interest and Tax (EBIT) is Rs. 30,000
p.a. You are required to calculate the effect of each of the above modes of financing
on the Earnings per Share (EPS) presuming
a) EBIT continues to be the same even after expansion.
b) EBIT increases by Rs. 10,000.
c) Assume tax liability is 50%.
Solution: -
Analysis Table
Particulars I II III
Equity Share Capital 1,50,000 1,00,000 1,00,000
12% Preference Share capital --- 50,000 ---
10% Debentures --- --- 50,000
No. of Equity Shares 15,000 10,000 10,000
5
Computation of EPS
Illustration: 3
Penta Four Ltd., has currently an all equity share consisting of 15,000 equity
shares of Rs. 100 each. The management is planning to raise another Rs. 25,00,000
to finance a major programme of expansion and is considering three alternative
methods of financing:
1) To issue 25,000 Equity Shares of Rs. 100 each.
2) To issue 25,000, 8% Debentures of Rs. 100 each.
3) To issue 25,000, 8% Preference Shares of Rs. 100 each.
The company’s expected earnings before interest and taxes will be Rs.
8,00,000. Assuming corporate tax rate is 50%. Determine the earnings per share
(EPS) in each alternative and comment which alternative is best and why?
Solution: -
Analysis Table
Particulars I II III
Equity Share Capital 40,00,000 15,00,000 15,00,000
8% Debentures --- 25,00,000 ---
8% Preference Shares --- --- 25,00,000
No. of Equity Shares 40,000 15,000 15,000
6
Computation of EPS
Particulars I II III
EBIT 8,00,000 8,00,000 8,00,000
Less: Interest --- 2,00,000 ---
EBT 8,00,000 6,00,000 8,00,000
Less: Tax @ 50% 4,00,000 3,00,000 4,00,000
EAT 4,00,000 3,00,000 4,00,000
Less: Preference Dividend --- --- 2,00,000
Earnings available to Equity Share Holders 4,00,000 3,00,000 2,00,000
Illustration: 4
Solution: -
Analysis Table
Particulars I II III IV
Equity Share Capital 20,00,000 15,00,000 10,00,000 15,00,000
10% Debentures --- 5,00,000 --- ---
7
Computation of earning per equity share
Particulars I II III IV
EBIT 2,40,000 2,40,000 2,40,000 2,40,000
Less: Interest --- 50,000 80,000 ---
EBT 2,40,000 1,90,000 1,60,000 2,40,000
Less: Tax 1,20,000 95,000 80,000 1,20,000
EAT 1,20,000 95,000 80,000 1,20,000
Less: Preference Dividend --- --- --- 50,000
Earnings available to Equity Share
Holders 1,20,000 95,000 80,000 70,000
EPS = Earnings available to equity
share holders / No. of equity shares 0.6 0.633 0.8 0.47
Illustration: 5
Excellent Ltd., has currently Equity Share capital of Rs. 25,00,000, consisting
of 25,000 shares of Rs. 100 each. The management is planning to raise another
Rs. 20,00,000 to finance a major programme of expansion through one of the four
possible financial plans. The options are:
The company’s expected earnings before interest and tax (EBIT) will be
Rs. 8,00,000. Assuming a corporate tax rate of 50%, determine the earnings per
share in each alternative and comment, which alternative is best and why?
8
Solution:
Analysis Table
Particulars I II III IV
Equity Share Capital 45,00,000 35,00,000 30,00,000 35,00,000
8% Long-term Loan --- 10,00,000 --- ---
9% Long-term Loan --- --- 15,00,000 ---
5% Preference Share Capital --- --- --- 10,00,000
No. of Equity Shares 45,000 35,000 30,000 35,000
Conclusion: - Third alternative is best because EPS is more when compared to other
three alternatives.
Illustration: 6
The EBIT is 12%. Calculate EPS assuming that the face value per equity share
is Rs. 100.
Solution:
Analysis Table
Particulars I II III IV V
Equity Share Capital 50,00,000 35,00,000 25,00,000 25,00,000 15,00,000
12% Debentures --- 15,00,000 15,00,000 25,00,000 25,00,000
10% Preference --- --- 10,00,000 --- 10,00,000
Share Capital
No. of Equity Shares 50,000 35,000 25,000 25,000 15,000
9
Computation of earning per equity share
Particulars I II III IV V
EBIT 6,00,000 6,00,000 6,00,000 6,00,000 6,00,000
Less: Interest --- 1,80,000 1,80,000 3,00,000 3,00,000
EBT 6,00,000 4,20,000 4,20,000 3,00,000 3,00,000
Less: Tax @ 35% 2,10,000 1,26,000 1,26,000 1,05,000 1,05,000
EAT 3,90,000 2,94,000 2,94,000 2,95,000 2,95,000
Less: Preference Dividend --- --- 1,00,000 --- 1,00,000
Earnings available to
Equity Share Holders 3,90,000 2,94,000 1,94,000 2,95,000 1,95,000
EPS = Earnings available
to equity share holders / 7.8 8.4 7.76 11.8 13
No. of equity shares
Illustration: 7
Firms X and Y are identical expect that Firm X is not levered while, Firm Y is
levered. The following data relate to them.
Firm X Firm Y
Assets 5,00,000 5,00,000
Debt Capital 0 2,50,000 [9% Interest]
Equity Share Capital 5,00,000 2,50,000
No. of Shares (50,000) (25,000)
Rate of return on assets 20% 20%
Calculate EPS for both the firms assuming tax rate of 50%. Will it be
advantageous to Firm Y to raise the level of capital to 75%?
Solution:
Computation of earning per equity share
Particulars Firm X Firm Y
EBIT 1,00,000 1,00,000
Less: Interest --- 22,500
EBT 1,00,000 77,500
Less: Tax @ 50% 50,000 38,750
EAT 50,000 38,750
Less: Preference Dividend --- ---
Earnings available to Equity Share Holders 50,000 38,750
EPS = Earnings available to equity share holders / No. of
1 1.55
equity shares
10
Computation of earning per equity share
Particulars Firm Y
EBIT 1,00,000
Less: Interest 33,750
EBT 66,250
Less: Tax @ 50% 33,125
EAT 33,125
Less: Preference Dividend ---
Earnings available to Equity Share Holders 33,125
EPS = Earnings available to equity share holders / No. of equity shares 2.65
Illustration: 8
A company needs Rs. 12,00,000 for installation of a new factory, which would
yield an annual EBIT of Rs. 2,00,000. The company has the objective of maximizing
the EPS. It is considering the possibility of issuing equity shares plus raising debt of
Rs. 2,00,000, or Rs. 6,00,000, or Rs. 10,00,000. The current market price per share
is Rs. 40, which is expected to drop to Rs. 25 per share. If the market borrowings
were to exceed Rs. 7,50, 000. Cost of borrowings is indicated as under: -
Up to Rs. 2,50,000, @10% p.a.
Rs. 2,50,001 – Rs. 6,25,000 @ 14% p.a.
Rs. 6,25,001 – Rs. 10,00,000 @ 16% p.a.
Assuming a tax rate of 50%, workout the EPS and scheme which would meet
the objective of the management.
Solution:
Analysis Table
Particulars I II III
Equity Share Capital 10,00,000 6,00,000 2,00,000
Debentures 2,00,000 6,00,000 10,00,000
No. of Equity Shares 10,00,000 6,00,000 2,00,000
25 40 40
40,000 15,000 5,000
Computation of EPS
Particulars I II III
EBIT 2,00,000 2,00,000 2,00,000
Less: Interest 20,000 74,000 1,37,500
EBT 1,80,000 1,26,000 62,500
Less: Tax @ 50% 90,000 63,000 31,250
EAT 90,000 63,000 31,250
Less: Preference Dividend --- --- ---
Earnings available to Equity Share Holders 90,000 63,000 31,250
11
Point of Indifference
Point of indifference refers to that EBIT level at which Earnings per Share
(EPS) remains the same irrespective of the Debt and Equity mix. In other words, at
this point, the rate of return on capital employed is equal to the rate of interest on
debt. This is also known as Break even level of EBIT for alternative financial plans.
This can be calculated by using the following formula.
(X – int1) (1 – T) – PD (X – int2) (1 – T) – PD
=
S1 S2
Where X = EBIT,
int1 = Interest under first alternative
int2 = Interest under second alternative
T = Tax rate
PD = Preference Dividend
S1 = No. of equity shares under first alternative
S2 = No. of equity shares under second alternative
Illustration: 9
Solution: -
Analysis Table
Particulars I II
Equity Share Capital 120 lakhs 40 lakhs
10% Term-loan --- 80 lakhs
No. of Equity Shares 12 lakhs 4 lakhs
(X – int1) (1 – T) – PD (X – int2) (1 – T) – PD
=
S1 S2
(X – 0) (1 – 0.5) – 0 (X – 8) (1 – 0.5) – 0
=
12 4
0.5 X 0.5 X – 4
=
12 4
6X – 48 = 2X
4X = 48
X = 12 lakhs
12
Illustration: 10
Solution:
Analysis Table
Particulars I II
Equity Share Capital 15,00,000 10,00,000
9% Debentures --- 5,00,000
No. of Equity Shares 30,000 20,000
(X – int1) (1 – T) – PD (X – int2) (1 – T) – PD
=
S1 S2
Illustration: 11
A company limited has the choice for raising an additional sum of Rs.
50,00,000 either by issue of 10% debentures or by issue of additional equity shares
at Rs. 50 each.
The current capitalization structure of the company consists of 10,00,000
equity shares and no debt. At what level of EBIT after the issue of new capital would
EPS be the same whether the new funds has been raised either by issuing equity
shares or by rising through debentures?
Solution:
Analysis Table
Particulars I II
Equity Share Capital 550 lakhs 500 lakhs
10% Debentures --- 50 lakhs
No. of Equity Shares 11 lakhs 10 lakhs
13
(X – int1) (1 – T) – PD (X – int2) (1 – T) – PD
=
S1 S2
(X – 0) (1 – 0.5) – 0 (X – 5) (1 – 0.5) – 0
=
11 10
5.5X – 27.5 = 5X
5.5X – 5X = 27.5
0.5X = 27.5
X = 55 lakhs
Illustration: 12
‘X’ Limited has the choice of raising an additional sum of Rs. 50,00,000 either
by issue of 10% debentures or by the issue of additional equity shares at Rs. 50
each. The current capitalization structure of the company consists of 1,00,000
ordinary shares and no debt. At what level of EBIT after the issue of new capital
would EPS be the same whether the new funds has been raised either by issuing
equity shares or by rising through debentures? Assume a tax rate of 50%.
Solution:
Analysis Table
Particulars I II
Equity Share Capital 100 lakhs 50 lakhs
10% Debentures --- 50 lakhs
No. of Equity Shares 2 lakhs 1 lakh
(X – int1) (1 – T) – PD (X – int2) (1 – T) – PD
=
S1 S2
(X – 0) (1 – 0.5) – 0 (X – 5) (1 – 0.5) – 0
=
2 1
X – 5 = 0.5X
0.5X = 5
X = 10 lakhs
14
CAPITAL STRUCTURE THEORIES
Equity and Debt Capital are the two important sources of long-term finance for a
firm. How much financial leverage should a firm employ? The answer is quite difficult
and is based on an understanding the relationship between the financial leverage and firm
valuation or financial leverage and cost of capital. To understand the relationship
between the financial leverage and firm valuation, there are many approaches have been
propounded, some say that there exists a relationship between the two and some state that
there is no relation.
The essence of the net income approach is that the firm can increase its value or
lower the overall cost of capital by increasing the proportion of debt in the capital
structure. The crucial assumptions of this approach are: -
a) If the degree of the financial leverage as measured by the ratio of debt equity is
increased, then
- the weighted average cost of capital will decline
- the value of the firm will increase
- the market price of equity share will increase
The total market value of a firm on the basis of Net income approach can be
ascertained as below
V=S+D
Where, V = Value of a firm
S = Market value of equity
D = Market value of debt
15
Cost of Equity Capital
Illustration 13
a) A Company’s expected annual net operating income (EBIT) is Rs. 50,000. The
company has Rs. 2,00,000, 10% debentures. The equity capitalization rate (Ke) of
the company is 12.5%. Calculate the value of firm and overall cost of capital.
b) If the firm decided to raise the amount of debentures to Rs. 3,00,000, what will be
the value of the firm and overall cost of capital?
c) If the firm decided to decrease the amount of debentures to Rs. 1,00,000, what
will be the value of the firm and overall cost of capital?
Illustration 14
Consider two Firms X and Y, which are identical in all respects except the degree
of leverage employed by them. The following is the financial data for these two firms.
Firm X Firm Y
Net Operating Income 2,00,000 2,00,000
10% Debentures --- 50,000
Cost of Equity 12% 12%
Illustration 15
A Company’s expected annual net operating income (EBIT) is Rs. 1,00,000.
The company has Rs. 5,00,000, 6% debentures. The equity capitalization rate
(Ke) of the company is 10%. Calculate the value of firm and overall cost of
capital.
b) If the firm decided to raise the amount of debentures to Rs. 7,00,000, what will be
the value of the firm and overall cost of capital?
Conclusion: - Thus by increasing the debt proportion in the capital structure, the
firm is able to increase the value of the firm and lower the overall cost of capital.
16
Net Operating Income Approach
Another theory of capital structure is the net operating income approach. This
approach is opposite to the net income approach. According to this approach, the overall
cost of capital and the value of firm will remain constant for all degrees of leverage i.e.,
any change in the degree leverage will not lead to any change in the total value of the
firm and the market price of shares as well as overall cost of capital is independent of the
degree of leverage.
According to this approach, there is nothing like optimum capital structure as the
total value of the firm remains constant. However, any capital structure will be optimum
as per net operating income approach.
17
Illustration 16
(i) A company expects a net operating income of Rs. 2,00,000. It has Rs. 10,00,000; 6%
debentures. The overall capitalization rate is 10%. Calculate the value of the firm and
the equity capitalization rate according to the Net Operating Income Approach.
(ii) If the debenture debt is increased to Rs. 15,00,000; What will be the effect on the
value of the firm and the equity capitalization rate?
Solution
2,00,000
Market value of the firm (V) = = 20,00,000
10%
2,00,000 – 60,000
Cost of Equity (Ke) = = 14%
10,00,000
2,00,000 – 90,000
Cost of Equity (Ke) = = 22%
5,00,000
According to this theory, the value of firm can be increased or the overall cost of
capital can be decreased by using more of borrowed funds than equity. This is because
the cost of debt is cheaper than the cost of equity. After this stage, the value of firm or the
overall cost of capital remains more or less unchanged for moderate increase in borrowed
funds. Thus, the optimum capital structure can be reached by a proper debt equity mix.
18
Thereafter, the value of firm decreases and overall cost of capital increases beyond a
certain point. Thus, the Traditional Approach implies that the cost of capital is not
independent of the capital structure of the firm and that there is an optimal capital
structure.
The traditional view point on the relationship between the Leverage, Cost of
Capital, and Value of Firm has been explained in the following illustration.
Illustration 17
Compute the value of the firm, market value of equity and the overall cost of
capital from the following details.
Assume that Rs. 6,00,000 debt can be raised at 5% whereas Rs. 9,00,000 debt can
be raised at 6% rate of interest.
Solution
Computation of the Market Value of Firm, Overall Cost of Capital & Market Value
of Equity
No Debt Rs. 6,00,00 debt Rs. 9,00,000 debt
at 5% at 6%
Net Operating Income 3,00,000 3,00,000 3,00,000
Less: Interest 30,000 54,000
Earnings available to 3,00,000 2,70,000 2,46,000
Equity Share Holders
Equity Capitalization Rate 10% 11% 13%
Market Value of Shares 3,00,000 / 0.10 2,70,000 / 0.11 2,46,000 / 0.13
30,00,000 24,54,545 18,92,308
Market Value of Debt ---- 6,00,000 9,00,000
Market Value of Firm 30,00,000 30,54,545 27,92,308
Overall cost of Capital 3,00,000 / 3,00,000 / 3,00,000 /
EBIT / V 30,00,000 = 10% 30,54,545 = 27,92,308 = 10.7%
9.8 %
From the above table it is clear that if the firm uses debt. of Rs. 6,00,000; the
value of firm increases and overall cost of capital decreases. But if more debt is used; that
is Rs. 9,00,000 debt, and the overall cost of Capital Increases.
19
Modigliani & Miller Approach
Modigliani & Miller in their paper have stated that the relationship between
Leverage and Cost of Capital is explained by the net operating income approach in terms
of 3 basic propositions. They argue against the traditional approach by offering
behavioral justification for having the cost of capital remain constant throughout all
degrees of Leverage.
M & M Approach in the absence of corporate taxes has been explained with the
following illustration. According to them, the value of an un-levered firm can be
calculated as:
Illustration 18
A company has earnings before Interest & Taxes of Rs. 1,25,000. It expects a
return on its investment at a rate of 12.5%. You are required to find out the total value of
the firm according to M & M Theory.
20
Net Operating Income EBIT
Value of Un-Levered Firm (Vu) = =
Overall Capitalization Rate Ko
1,25,000
Value of Un-Levered Firm (Vu) = = 10,00,000
O.125
The value of levered and un-levered firms under the M & M Approach (Assuming that
corporate taxes exist) can be calculated as
Illustration 19
There are 2 firms A & B which are exactly identical except that A does not use
any debt in its financing while B has Rs. 5,00,000; 5% debentures in its capital structure.
Both the firms having earnings before tax and the equity capitalization rate is 10%.
Assuming the corporate tax rate of 50%, calculate the value of the firms using M & M
Approach.
Solution
The market value of firm A which does not use any debt
1,25,000
Value of Un-Levered Firm (Vu) = x (1 – 0.5) = 6,25,000
0.10
The market value of firm B which uses debt financing of Rs. 5,00,000
= 8,75,000.
21
Chapter Roundup
Capital structure refers to the composition of long term sources of funds such
as Debentures, Long-term Loans, Preference Share Capital and Equity Share
Capital including Reserves and Surplus.
Earnings per share refer to expressing the relationship between net profit
available to equity shareholders and the number of equity shares.
Point of indifference refers to that EBIT level at which Earnings Per Share
(EPS) remains the same irrespective of the Debt and Equity mix. In other
words, at this point, the rate of return on capital employed is equal to the
rate of interest on debt.
The capital structure is said to be optimal capital structure when the firm has
selected such a combination of equity and debt so that the wealth of the firm
is maximum. At this capital structure, the cost of capital is minimum and
market price per share is maximum.
Quick Quiz
22
Between Rs. 5,00,000 & Rs. 12,50,000 16% p.a.
Between Rs. 12,50,000 & Rs. 20,00,000 16% p.a.
Assuming the tax rate of 50%, calculate the earnings per share and indicate
the scheme that would yield maximum EPS.
9. A ltd. company has equity share capital of Rs. 5,00,000 divided into shares of
Rs. 100 each. It wishes to raise further Rs. 3,00,000 for expansion cum
modernization plans. The company plans the following financing schemes.
(a) All common stock
(b) Rs. 1,00,000 in common stock and Rs. 2,00,000 in debt at 10% per
annum.
(c) All debt at 10% per annum.
(d) Rs. 1,00,000 in common stock and Rs. 2,00,000 in preference share
capital at 8%.
The company’s existing EBIT is Rs. 1,50,000. The corporate tax rate is 50%.
Determine the earnings per share in each plan and comment on the
implication of financial leverage.
10. ‘X’ Ltd. is considering three financial plans. The key information is as follows:
(a) Total investment to be raised Rs. 2,00,000.
(b) Plans of financing proportion.
PLANS EQUITY DEBT PREFERENCE
SHARES
A 100% –– ––
B 50% 50% ––
C 50% –– 50%
(c) Cost of Debt 8%, Cost of Preference Shares 8%.
(d) Tax rate 50%.
(e) Equity shares of the face value of Rs. 10 each
(f) Expected EBIT is Rs. 80,000
Determine earnings per share for each plan.
11. It is proposed to start a business requiring a capital Rs. 10,00,000 and
assured return of 15% on investment. Calculate EPS if: -
(i) The entire capital is raised by means of Rs. 100, equity shares.
(ii) If 50% is raised from equity shares and 50% of capital is raised by
means of 10% debenture.
12. A new project under consideration by your company requires a capital
investment of Rs. 150 lakhs. Interest on term-loan is 12% and tax rate is
50%. If the debt equity ratio insisted upon by financing agencies is 2:1.
Calculate point of indifference for the project assuming that the face value of
equity share is Rs. 10 per share.
13. Wal-Mart Stores with total capitalization of Rs. 10,00,000 consisting of
entirely equity share capital has before it two choices to meet the additional
capital needs of Rs. 15,00,000.
You are required to calculate the point of indifference in each of the following
cases assuming 35% of corporate tax rate and face value of equity shares of
Rs. 100.
(i) Equity capital of Rs. 15,00,000 or Rs. 7,50,000, 10% Debenture and Rs.
7,50,000 of Equity Capital.
(ii) Equity capital of Rs. 15,00,000 or Rs. 7,50,000 equity capital and Rs.
7,50,000, 15% Preference Shares.
14. A project under consideration by a company requires a capital investment of
Rs. 75,00,000. Interest on term loan is 10% and tax rate is 50%. Calculate
the point of indifference for the project if the debt equity ratio insisted by the
financing agencies is 2:1.
23
24
INVESTMENT DECISION
Introduction
The investment and financing of funds are two crucial functions of finance
manager. The investment of funds requires a number of decisions to be taken in a
situation in which, funds are invested and benefits are expected over a long period.
The finance manager of a concern has to decide about the assets composition of the
firm. The assets of the firm are broadly classified into two categories namely fixed
assets and current assets. The aspect of taking the financial decision with regard to
fixed assets is known as investment decision or capital budgeting.
Capital Budgeting
a) Capital Budgeting decisions involve the exchange of current funds for the
benefits to be achieved in future.
b) The future benefits are expected to be realized over a series of years.
c) The funds are invested in long-term activities.
d) They have a long-term effect on the profitability of the concern.
e) They generally involve huge funds.
f) The capital budgeting decisions are irreversible.
g) They have the effect of increasing the capacity, efficiency or economy of
operation of existing fixed assets.
1
Significance of Capital Budgeting
Capital Budgeting decisions are the most crucial and important business
decisions. The need, significance or importance of capital budgeting arises mainly
due to the following:
2
3. Select Discount Rate: Before the cash flows can be evaluated, the discount
rate must be established.
Capital Investment Decision are only concerned with the replacement of old
equipment by a new one, but also with changing technology, products, processes,
organization, and so on, to make the entire system more efficient. Consequently,
there are a number of factors which, directly or indirectly influence a capital
investment decision. The main factors are discussed below.
3
capital investment plays a very significant role in forcing capital decisions on a
firm.
4. Fiscal Policy: Various tax policies of the government such as rebate on new
investment, method of allowing depreciation, tax concessions on investment
income etc. also have favorable influence on capital investment.
5. Cash Flows: Every firm makes a cash flow budget. Its analysis influences
capital investment decisions. With its help, the firm plans the funds for
acquiring the capital asset. The budget also shows the timing of availability of
cash flows for alternative investment proposals.
A) Traditional methods:
1) Payback period method and
2) Accounting rate of return method.
4
1. Payback Period Method
The payback period method is one of the simplest and traditional methods of
capital investment evaluation technique. It is defined as “the initial outlet required
divided by gross earnings”. In other words, the term payback period refers to the
time in which the project will generate the necessary cash to recover the initial
investment.
If the project generates constant annual cash inflows, the payback period can
be calculated by using the following formula:
Original Investment
Payback Period =
Annual Cash Inflow
Illustration: 1
A project requires an initial investment of Rs. 1,00,000 and yields annual cash
inflow of Rs. 20,000 for ten years. What is the payback period?
Solution: -
Original Investment
Payback Period =
Annual Cash Inflow
1,00,000
Payback Period = = 5 years
20,000
5
Illustration: 2
Solution: -
Original Investment
Payback Period =
Annual Cash Inflow
2,50,000
Payback Period = = 6 years
42,000
Illustration: 3
Solution: -
lnitial Investment
Payback Period =
Annual Cash Inflow
12,000
First alternative = = 3 years
4,000
10,000
Second alternative = = 2.5 years
4,000
Illustration: 4
6
Solution:
Calculation of annual cash inflow
Automatic Ordinary
Machine Machine
Rs. Rs.
A. Sales 3,00,000 3,00,000
B. Variable Costs:
Materials 1,00,000 1,00,000
Labour 24,000 1,20,000
Variable Overheads 48,000 40,000
Total Variable Costs 1,72,000 2,60,000
lnitial Investment
Payback Period =
Annual Cash Inflow
Automatic Machine
4,48,000
Payback Period = = 3.5 years
1,28,000
Ordinary Machine
1,20,000
Payback Period = = 3 years
40,000
Illustration: 5
7
Solution: -
Old New
Machine Machine
Rs. Rs.
A. Sales 60,000 90,000
B. Costs:
Direct Material 24,000 36,000
Wages 6,000 10,500
Power 2,000 4,500
Consumable Stores 6,000 7,500
Other charges 8,000 9,000
Depreciation 4,000 6,000
Total Cost 50,000 73,500
Profit before Tax (A – B) 10,000 16,500
Less: Tax @ 50% 5,000 8,250
Profit after Tax 5,000 8,250
Add: Depreciation 4,000 6,000
Annual Cash Inflow 9,000 14,250
lnitial Investment
Payback Period =
Annual Cash Inflow
Old Machine
40,000
Payback Period = = 4.44 years
9,000
New Machine
60,000
Payback Period = = 4.21 years
14,250
8
Illustration: 6
Solution: -
4 years 5 years
9
Illustration: 7
Solution:
Camele Shrilex
x
Initial Investment 6,00,000 10,00,000
Payback period = =
Annual cash inflow 3,00,000 4,00,000
10
Concept of Cash Inflow
The term cash inflow refers to earnings after tax but before depreciation
Cash inflow=Earnings after Tax + Depreciation.
This can be calculated as follows: -
Illustration: 8
Solution: -
11
Illustration: 9
Solution: -
Illustration: 10
12
Solution: -
Illustration: 11
Year Rs.
1 10,000
2 11,,000
3 14,,000
4 15,,000
5 25,,000
Solution: -
13
Illustration: 12
Cash Inflows
Year
Rs.
1 1,00,000
2 4,00,000
3 6,00,000
4 6,00,000
5 2,00,000
Calculate:
a) Payback period ignoring the interest factor.
b) Payback period taking into account the interest factor.
Solution: -
Cumulative
Year Cash Inflows
Cash Inflow
1 1,00,000 1,00,000
2 4,00,000 5,00,000
3 6,00,000 11,00,000
4 6,00,000 17,00,000
5 2,00,000 19,00,000
14
2. Accounting Rate of Return Method
Accounting rate of return means the average annual yield on the project. It is
one of the important methods of capital investment technique, which takes into
account earnings over the whole life of the project. It is also known as average rate
of return method. Under this method, various projects are ranked on the basis of
rate of return.
(i)
Average Annual Income
ARR = x 100
Original Investment
(ii)
Average Annual Income
ARR = x 100
Average Investment
The term average annual income refers to average of the earnings over the
economic life of the project. This can be calculated as follows: -
Average Investment:
15
2) If the investment in working capital is given: -
Illustration: 13
Year Rs.
1 30,000
2 36,000
3 42,000
4 48,000
5 60,000
Solution: -
Rs.
Total profit before depreciation and tax 2,16,000
Less: Total depreciation [Original Cost – Scrap] 1,20,000
Total profit before tax 96,000
Less: Tax @ 50% 48,000
Total profit after tax 48,000
48,000
Average Annual Income = = 9,600
5
Calculation of ARR
9,600
ARR = x 100 = 16%
60,000
16
Illustration: 14
Solution: -
500000-20000
Average investment = = 240000
2
48,000
ARR = x 100 = 20%
2,40,000
Illustration: 15
17
Solution: -
Rs.
Total profit before tax 4,00,000
Less: Tax @ 50% 2,00,000
Total profit after tax 2,00,000
40,000
ARR = x 100 = 33.33%
1,20,000
Illustration: 16
A Ltd. Co. has under consideration of the following two projects the details
are as under: -
Particulars Project X Project Y
Investment in machinery 10,00,000 15,00,000
Working capital 5,00,000 5,00,000
Life of machinery 4 years 6 years
Tax rate 50% 50%
Scrap Value 10% 10%
Income before depreciation and Tax:
X Rs. Y Rs.
1st year 8,00,000 15,00,000
2nd year 8,00,000 9,00,000
3rd year 8,00,000 15,00,000
4th year 8,00,000 8,00,000
th
5 year 6,00,000
6th year 3,00,000
You are required to calculate the ARR and suggest which project is to be
preferred.
18
Solution: -
10,00,000 – 1,00,000
Project X = + 5,00,000 + 1,00,000
2
= 4,50,000 + 6,00,000
= 10,50,000
15,00,000 – 1,50,000
Project Y = + 5,00,000 + 1,50,000
2
= 6,75,000 + 6,50,000
= 13,25,000
Project X Project Y
Total profit before Dep. and Tax 32,00,000 56,00,000
Less: Total Depreciation [Original Cost – Scrap] 9,00,000 13,50,000
Total profit before Tax 23,00,000 42,50,000
Less: Tax @ 50% 11,50,000 21,25,000
Total profit after tax 11,50,000 21,25,000
2,87,500
Project X = x 100 = 27%
10,50,000
3,54,167
Project Y = x 100 = 26%
13,25,000
19
3. Net Present Value
The NPV method is one of the discounted cash flow techniques, which
recognizes time value of money. It is considered to be the best method for
evaluating the capital investment projects. It is based on the assumption that cash
flow arising at different time periods differs in value and is comparable only when
their present values are found out. The term NPV refers to the excess of present
value of cash inflows over the present values of cash outflows.
NPV= Total Present Value of Cash Inflow–Total Present Value of Cash Outflow
Illustration: 17
YEAR 1 2 3 4 5
P.V. Factors at 10% 0.909 0.826 0.751 0.683 0.621
20
Solution: -
Computation of Cash Inflows
Calculation of Depreciation
Depreciation = (Original cost – Scrap) / Life of Asset
P = (50,000 – 0) / 5 = 10,000.
Q = (50,000 – 0) / 5 = 10,000.
17,000
ARR (P) = x 100 = 68%
25,000
21
18,000
ARR (Q) = x 100 = 72%
25,000
Illustration: 19
From the following information calculate the NPV of the two projects and
suggest which of the two projects should be accepted assuming a discount rate of
10%.
Project X Project Y
Initial Investment Rs. 20,000 Rs. 30,000
Estimated Life 5 years 5 years
Scrap Value Rs. 1,000 Rs. 2,000
The profit before depreciation, after taxes (cash
inflows) are as follows: -
Year X Rs. Y Rs.
1 5,000 20,000
2 10,000 10,000
3 10,000 5,000
4 3,000 3,000
5 2,000 2,000
YEAR 1 2 3 4 5
P.V. Factors at 10% 0.909 0.826 0.751 0.683 0.621
Solution: -
Calculation of Net Present Value
Year P.V.F @ 10% Cash Inflow X P.V of (X) Cash Inflow Y P.V of (Y)
1 0.909 5,000 4,545 20,000 18,180
2 0.826 10,000 8,260 10,000 8,260
3 0.751 10,000 7,510 5,000 3,755
4 0.683 3,000 2,049 3,000 2,049
5 0.621 2,000 1,242 2,000 1,242
5 0.621 1,000 621 2,000 1,242
Total P.V. of Cash Inflow 24,227 34,728
LESS: Initial Investment 20,000 30,000
Net Present Value 4,227 4,728
22
Illustration: 20
Two competing projects, which require an equal investment of Rs. 50,000 and
are expected to generate net cash flows as under:
The cost of the capital of the company is 10%. The following are the present
value factors at 10%.
YEAR 1 2 3 4 5 6
P.V. Factors at 10% 0.909 0.826 0.751 0.683 0.621 0.564
Solution: -
Year Cash Inflow X P.V.F @ 10% P.V of (X) Cash Inflow Y P.V of (Y)
1 25,000 0.909 22,725 10,000 9,090
2 15,000 0.826 12,390 12,000 9,912
3 10,000 0.751 7,510 18,000 13,518
4 ---- 0.683 ---- 25,000 17,075
5 12,000 0.621 7,452 8,000 4,968
6 6,000 0.564 3,384 4,000 2,256
Total Present Value 53,461 56,819
LESS: Initial Investment 50,000 50,000
Net Present Value 3,461 6,819
23
Illustration: 21
YEAR 1 2 3 4 5
P.V. Factor 0.909 0.826 0.751 0.683 0.621
Solution: -
Year P.V Factor Cash Inflow X P.V of (X) Cash Inflow Y P.V of (Y)
1 0.909 20,000 18,180 1,20,000 1,09,080
2 0.826 40,000 33,040 80,000 66,080
3 0.751 60,000 45,060 40,000 30,040
4 0.683 90,000 61,470 20,000 13,660
5 0.621 1,20,000 74,520 20,000 12,420
Total P.V. of Cash inflow 2,32,270 2,31,280
LESS: Initial Investment 1,40,000 1,40,000
Net Present Value 92,270 91,280
24
c) Calculation of Accounting Rate of Return
X Y
Total cash inflow 3,30,000 2,80,000
LESS: Total Depreciation 1,40,000 1,40,000
Total P A T 1,90,000 1,40,000
38,000
ARR (X) = x 100 = 54.29%
70,000
28,000
ARR (Y) = x 100 = 40%
70,000
Illustration: 22
Year 1 2 3 4 5 6 7 8 9 10
PV
0.893 0.797 0.712 0.636 0.567 0.507 0.452 0.404 0.361 0.322
Factor
25
Solution: -
Particulars Rs.
Additional Revenue 1,00,000
Less: Depreciation 80,000
Annual P.B.T 20,000
Less; Tax at 40% 8,000
Annual P.A.T 12,000
Add: Depreciation 80,000
Annual Cash Inflow 92,000
Original Investment
Payback Period =
Annual Cash Inflow
8,00,000
Payback Period = = 8.7 years
92,000
Illustration: 23
The salvage value at the end of the 5th year is Rs. 40,000. Calculate the net
present value. P.V. Factor at 10% discount is as follows: -
Year 1 2 3 4 5
P. V. Factors @ 10% 0.909 0.826 0.751 0.683 0.621
26
Solution: -Calculation of Present Value of Cash Inflow
Year P. V. Factor Cash Inflow P. V.
1 0.909 20,000 18,180
2 0.826 30,000 24,780
3 0.751 60,000 45,060
4 0.683 80,000 54,640
5 0.621 30,000 18,630
5 0.621 40,000 24,840
Total P. V. of Cash Inflow 1,86,130
Illustration: 24
Electrometal Private Ltd. is evaluating two mutually exclusive proposals for
new capital investment. The following information about the proposals is available.
Project X Project Y
Rs. Rs.
Net cash outlay 80,000 1,00,000
Salvage value ---- ----
Estimate life 4 years 5 years
Year X Y
Rs. Rs.
1 24,000 28,000
2 28,000 32,000
3 32,000 36,000
4 44,000 44,000
5 ---- 40,000
The present value of Re. 1 for 5 years @ 10% discount rate is as follows:
YEAR 1 2 3 4 5
P.V. Factor 0.909 0.826 0.751 0.683 0.621
27
Solution:
Illustration: 25
YEAR Rs.
1 2,30,000
2 2,28,000
3 2,78,000
4 2,98,000
5 2,53,000
6 1,73,000 Including scrap value
28
The cost of capital may be assumed as 12%.
Evaluate the proposal using NPV method. The discount factor @ 12% is as follows:
YEAR 1 2 3 4 5 6
Discount Factor 0.893 0.797 0.712 0.635 0.567 0.507
Solution: -
Illustration: 26
M/s Laxman and Co. has Rs. 2,00,000 to invest. The following proposals are
under consideration. The cost of capital for the company is estimated to be 15%
Project Initial Outlay (Rs.) Annual cash flow (Rs.) Life of project
A 1,00,000 25,000 10
B 70,000 20,000 08
C 30,000 6,000 20
D 50,000 15,000 10
E 50,000 12,000 20
Rank the above projects on the basis of:
a) N P V Method
b) Profitability index Method
Project value of annuity of Re. 1 received in steady stream discounted @ 15%
08 years = 4.6586
10 years = 5.1790
20 years = 6.3345
29
Solution: -Calculation of Net Present Value
Illustration: 27
A company is considering an investment proposal to install a new machine.
The project will cost Rs. 50,000 and will have a life of 5 years and no salvage value.
The company’s tax rate is 50% and no investment allowance is allowed. The firm
uses straight-line method of deprecation. The estimated net income before
depreciation and tax from the proposed investment proposal are as follows:
Solution: -
1. Calculation of Pay back period
YEAR P B T D Dep. PBT Tax @ 50% PAT Cash Inflow
PAT + Dep.
1 10,000 10,000 ---- ---- ---- 10,000
2 11,000 10,000 1,000 500 500 10,500
3 14,000 10,000 4,000 2,000 2,000 12,000
4 15,000 10,000 5,000 2,500 2,500 12,500
5 25,000 10,000 15,000 7,500 7,500 17,500
TOTAL PAT --------------> 12,500
30
Pay back period = 4 years + (5,000 / 7,500)
= 4 years and 8 months.
46,180
Profitability Index = = 0.9236
50,000
Illustration: 28
After conducting a survey that cost Rs. 2,00,000. Karnataka zeal Ltd. decided
to undertake a project for placing a new product in the market. The company’s cut
off rate is 12%. It was estimated that the project would have a life of 5 years. The
project would cost of Rs. 40,00,000 in plant and machinery in addition to working
capital of Rs. 10,00,000. The scrap value of plant and machinery at the end of 5
years was estimated @ Rs. 5,00,000. After providing depreciation on straight-line
basis, profits after taxes were estimated as follow:
31
Year Profit (Rs.)
1 5,00,000
2 8,00,000
3 10,00,000
4 6,00,000
5 5,00,000
Solution: –
Calculation of Depreciation
42,00,000 – 5,00,000
Depreciation = = 7,40,000
5
Illustration: 29
Quick Ltd. has a machine having an additional life of 5 years which costs
Rs. 1,00,000 and which has a book value of Rs. 25,000. A new machine costing
Rs. 2,00,000 is available. Though its capacity is the same as that of old machine, it
will mean a saving in variable costs to the extent of Rs. 70,000 per annum. The life
of the machine will be 5 years at the end of which it will have a scrap value of Rs.
20,000. The rate of income tax is 60% and Quick Ltd. does not make an investment,
if it yields less than 12%. The old machine, if sold, will fetch Rs. 10,000.
32
Using present value method advises whether the old machine should be
replaced or not:
P.V of Re. 1 receivable annually for 5 years @ 12% = 3.605
P.V of Re. 1 receivable at the end of 5 years @ 12% = 0.567
P.V of Re. 1 receivable at the end of 1 year @ 12% = 0.893
Solution: –
Calculation of Annual Cash inflow
Rs. Rs.
Savings in variable cost 70,000
LESS: Additional Depreciation
Annual Depreciation on New Machine (2,00,000 – 20,000)/5 36,000
Annual Depreciation on Old Machine (25,000 / 5) 5,000 31,000
Annual P.B.T 39,000
LESS: Tax @ 60% 23,400
Annual P A T 15,600
ADD: Depreciation 31,000
Annual Cash inflow 46,600
Metal castings Ltd. Hosur wishes to install machinery in rented premises for
the production of a component the demand for which is expected to last for only 5
years.
Initial cash out lay will be:
The working capital will be fully realized at the end of 5 th year. The scrap
value of the plant expected to be realized at the end of 5 th year is Rs. 5,000. The
expected cash inflows from business operations are:
Cost of capital is 15%. Calculate the N.P.V of the project using P.V factor @
15%.
Year 1 2 3 4 5
PV Factor @ 15% 0.8696 0.7561 0.6575 0.5718 0.4972
33
Solution: –
Calculation of N. P. V
Illustration: 31
From the particulars given below relating to Adarsh Ltd. you are required to
calculate:
Solution: –
c) Calculation of Pay back period, discounted pay back period and NPV
Year PAT Dep. PAT + Dep. P.V.F @ 10% P.V of Cash Inflow
Cash Inflow
1 5,000 10,000 15,000 0.909 13,635
2 20,000 10,000 30,000 0.826 24,780
3 30,000 10,000 40,000 0.751 30,040
4 30,000 10,000 40,000 0.683 27,320
5 10,000 10,000 20,000 0.621 12,420
Present Value of Cash Inflow 1,08,195
LESS: Initial Investment 50,000
Net Present Value 58,195
34
a) Pay back period = 2 years + (5000 / 40,000)
= 2 years, 1 month and 15 days.
d) Profitability Index
1,08,195
Profitability Index = = 2.164
50,000
35
4. Internal Rate of Return
Internal rate of return is the rate at which the sum of discounted cash inflows
equals to the sum of discounted cash outflows. The internal rate of return of a
project is the discount rate which makes net present value equal to zero. This is
equivalent to equating the present value of all future cash inflows to initial outlay of
the project. This rate can be calculated by using the following formula.
C–O
Internal Rate of Return = A + (B – A)
C–D
The IRR methods take into account the factor of time productivity of money.
It ranks the project according to their NPV.
Real and scientific method of appraising capital projects.
All the cash flows in the project are considered.
Under rapid change of technology this may fail to provide solution. In such
cases payback period is very helpful.
The cost of capital which is the required rate of return is difficult to
understand. It is also difficult to arrive at the IRR at the first attempt and
some trial runs may become necessary.
May not give unique answer in all the situations.
Illustration: 32
36
Solution: –
Calculation of Internal rate of return
C–O
IRR = A + (B – A)
C–D
16,454 – 16,200
IRR = 14 + (15 – 14)
16,454 – 16,195
254
IRR = 14 + (1) = 14.98%
259
Illustration: 33
37
Solution: –
C–O
IRR = A + (B – A)
C–D
48,961 – 40,000
IRR = 10 + (15 – 10)
48,961 – 39,420
8,961
IRR = 10 + (5) = 14.70%
9,541
Illustration: 34
A company has to select one of the two alternative projects whose particulars
are given below:
The company can arrange necessary funds at 8%. Compute the N.P.V and
I.R.R of each project and comment on the results. If there is any contradiction in the
results, state the reasons for such contradiction. How would you resolve such
contradiction?
38
The P.V factor of Re. 1 received at the end of each year at different rates is
given below:
Year 8% 10% 12% 14%
1 0.926 0.909 0.893 0.877
2 0.857 0.826 0.797 0.769
3 0.794 0.751 0.712 0.675
4 0.735 0.683 0.636 0.592
Solution: –
Computation of I R R of Project A
C–O
IRR = A + (B – A)
C–D
1,21,760 – 1,18,720
IRR = 10 + (12 – 10)
1,21,760 – 1,18,720
IRR = 10 + 2 = 12%
Computation of I R R of Project B
C–O
IRR = A + (B – A)
C–D
1,07,210 – 1,00,670
IRR = 8 + (10 – 8)
1,07,210 – 1,00,670
IRR = 8 + 2 = 10%
39
5. Profitability Index (PI)
It is the ratio of present value of future cash benefits at the required rate of
return to the initial cash outflow of the investment.
Illustration: 35
The initial cash outlay of the project is Rs. 1,00,000, and it generates cash
inflows of Rs. 40,000, Rs. 30,000, Rs. 50,000, and Rs. 20,000. Assume a 10% rate
of discount. Calculate profitability index.
Year 1 2 3 4
10% 0.909 0.826 0.751 0.683
Solution: -
Calculation of Profitability Index
1,12,350
Profitability Index = = 1.1235
1,00,000
Chapter Roundup
The term Payback Period refers to the time in which the project will generate
the necessary cash to recover the initial investment.
40
Net Present Value refers to the excess of present value of future cash inflows
over the present value of cash outflows. It is considered to be the best
method for evaluating the capital investment projects.
Internal Rate of Return is the rate at which the sum of discounted cash
inflows is equal to the sum of discounted cash outflows. It is the rate at which
the net present value of investment is zero.
Profitability Index is the ratio of present value of future cash inflows at the
required rate of return to the initial cash outflow of the investment.
Quick Quiz
Project C0 C1 C2 C3 C4 C5
1 1,00,000 40,000 45,000 30,000 25,000 25,000
2 1,00,000 35,000 35,000 30,000 20,000 20,000
3 1,00,000 30,000 30,000 30,000 30,000 30,000
You are required to rank the above projects according to each of the following
methods:
(a) Payback Period
(b) Accounting Rate of Return
(c) Net Present Value
(d) Internal Rate of Return [assuming discount rates of 10% and 20%]
41
14. Rahul company is considering the purchase of one of the following machines,
whose relevant data are as follows: -
Machine X Machine Y
Estimated Life 3 years 3 years
Capital Cost Rs. 90,000 Rs. 90,000
Earnings after tax: -
X Rs. Y Rs.
1st year 40,000 20,000
2nd year 50,000 70,000
3rd year 40,000 50,000
a) Payback Period
b) Accounting Rate of Return
c) NPV and Profitability Index assuming at 10% cost of capital.
YEAR 1 2 3
P.V. Factors at 10% 0.909 0.826 0.751
15. A choice will have to be made between two competing projects proposals,
which require an investment of Rs. 1,50,000 each and are expected to
generate net cash flow as under:
The cost of capital of a company is 10%. The following are the project value
factor @ 10%.
YEAR 1 2 3 4 5 6
P.V. Factor 0.909 0.826 0.751 0.683 0.621 0.564
42
16. ABC Ltd. has under consideration two mutually exclusive proposals for the
purchases of new equipment.
A B
Net cash outlay 1,00,000 75,000
Life 5 years 5 years
Salvage Value Nil Nil
Using the tax rate to be 50%. Suggest the management the best alternative
using:
a) Payback Period
b) NPV method @ 10%
YEAR 1 2 3 4 5
P.V. Factors at 10% 0.909 0.826 0.751 0.683 0.621
17. X Ltd. wants to replace its existing stamping machine. Two machines are
currently available in the market. The superior stamping machine costs Rs.
50,000 and will require a cash summing expenses of Rs. 20,000 per year. The
star machine costs Rs. 75,000 but cash running expenses are expected to be
Rs. 15,000 per year. Both the machines have a ten-year useful life with no
salvage value and would be depreciated on a straight-line method.
If the company pays 50% tax and wants a 10% after tax-required rate of
return which machine should it purchase? The present value factors @ 10%
are:
Year 1 2 3 4 5
PV Factor @ 10% 0.909 0.826 0.751 0.683 0.621
Year 6 7 8 9 10
PV Factor @ 10% 0.564 0.513 0.467 0.424 0.386
43
WORKING CAPITAL MANAGEMENT
Introduction
One of the most important areas in the day-to-day management of the firm is
the management of Working Capital. Working Capital Management is the functional
area of finance that covers all the current assets of the firm. It is concerned with
management of the level of individual current assets as well as current liabilities and
also the management of total working capital.
The term working capital refers to the capital required for day-to-day
operations of the business. It is defined as the excess of Current Assets over Current
Liabilities and provisions. In other words, it is called “Net Current Assets or Net
Working Capital”.
The following table highlights the components of current assets and current
liabilities.
From the point of view of time, the term working capital can be divided into
two categories:
1
Amt. of Working Capital
Temporary
[Rs.]
Permanent
Time
Amt. of Working Capital
Temporary
[Rs.]
Permanent
Time
From the point of view of concept the term Working Capital can be used in
two different ways: -
1) Gross Working Capital: The gross working capital refers to investment in all
the current assets taken together. The total investments in all current assets
are known as Gross Working Capital.
2) Net Working Capital: the term net working capital refers to the excess of
total current assets over total current liabilities. Current assets refer to those
assets which can be converted in to money immediately. It may be noted that
the current liabilities refers to those liabilities which are payable within a
period of one year.
The working capital cycle refers to the length of time between the firms
paying cash for materials, entering into the production process, stock and the inflow
of cash from accounts receivable. In other words, it refers to the duration of the time
required to complete the following cycle of events in a manufacturing firm. It is also
called as the Operating Cycle.
2
The duration of the operating cycle for the purpose of estimating working
capital is equal to the sum of the durations of each of the above said events, less the
credit period allowed by suppliers.
CASH
WORK IN PROCESS
FINISHED GOODS
In the form of an equation, the operating cycle process can be expressed as follows:-
Operating Cycle = R + W + F + D – C
R = Raw material storage period
W = Work-in-progress holding period
F = Finished goods storage period
D = Debtors collection period
C = Credit payment period
3
Illustration:
From the following information, calculate the operating cycle in days and amount of
working capital employed
1) Nature of Industry
One of the important factors influencing the amount of working capital is the
nature of Industry. The term nature of Industry refers to whether a concern is a
manufacturing concern or public utility concern. The shorter the manufacturing
process, the lower is the requirements for the working capital. This is because, in
such a case, inventories have to be maintained at a low level. Longer the
manufacturing process the higher would be the requirements of working capital. This
is the reason why highly capital-intensive industries require a large amount of
working capital to run their sophisticated and long production process. Similarly, a
public utility concern requires lower amount of working capital than a manufacturing
concern.
2) Size of Business
Size of business is another important factor influencing the amount of working
capital. The term size of business refers to the scale of operation. A large-scale
organization may require more amount of working capital than a small one.
3) Production Policies
The Production Policy i.e., the plan for production has great influence on the
amount of working capital. Production policy refers to whether the firm is capital
intensive or labour intensive. In case of labour intensive industries the working
capital requirements will be more when compared to capital-intensive industries. In
such industries the requirement of long-term funds will be more than the amount of
working capital.
4) Volume of Sales
The volume of sales and size of working capital are directly related to each
other. As the volume of sales increases there is an increase in the investment of
working capital.
4
5) Credit Policy
A firm, which allows liberal credits to its customer, may enjoy higher sales but
may need more amount of working capital when compared to a firm enforcing strict
credit terms. Similarly, the working capital requirements are also affected by the
credit facilities enjoyed by the firm. A firm enjoying liberal credit facilities from its
supplier requires lower amount of working capital when compared to a firm that does
not enjoy such liberal credit facilities.
6) Business Cycle
Business fluctuations lead to cyclical and seasonal changes in production and
sales and affect the working capital requirements. The business expands during the
period of prosperity and declines during the period of depression. Consequently,
more working capital is required during the period of prosperity and less during the
period of depression.
9) Profit Margin
A high net profit margin contributes towards the working capital
requirements. Therefore, the amount of working capital required will be less. A low
profit margin requires a greater amount of working capital. Infact, the net profit is a
source of working capital to the extent it has been earned in cash.
5
Problems Associated with Excess & Inadequate Working Capital
Both the excessive and inadequate working capital positions are dangerous
from the firm’s point of view. Excess working capital results in idle funds, which do
not earn any income. Shortage of working capital intercepts production as well as
profitability.
1) It stagnates growth and it becomes difficult for the firm to undertake profitable
project due to inadequate working capital.
2) It becomes difficult to implement the operating plans and achieve the firms
profit target.
3) Operating in efficiencies increases when the firm finds it difficult even to meet
day-to-day commitments.
4) Lack of working capital renders the firm unable to avail of attractive credit
opportunities.
5) A firm looses its reputation when it is not in a position to honor its short-term
obligations.
6) Fixed assets are not efficiently utilized for the lack of working capital funds. This
may result in fall in the returns on investment.
The various sources for the financing of the working capital are as follows:
6
Sources of Working Capital
PERMANENT TEMPORARY
1) Shares. 1) Indigenous Bankers.
2) Debentures. 2) Trade Credit.
3) Public deposits. 3) Commercial Bank.
4) Retained earnings. 4) Installment Credit.
5) Loans from financial institutions. 5) Advances.
6) Factoring.
7) Accrued expenses.
8) Deferred Incomes.
9) Commercial papers.
1) Shares: Issue of shares is the most important source for raising the permanent
working capital. A company can issue various types of shares such as equity
shares, preference and deferred shares. As far as possible a company should
raise the maximum amount of permanent capital by issue of shares.
3) Public Deposits: Public deposits are the fixed deposits accepted by a business
concern directly from the public. This source of rising working capital was very
popular in the absence of bank facility. The RBI had laid down certain limits on
public deposits. Non-banking concerns cannot barrow by way of public deposits
more than 25% of its paid capital and reserves.
7
Temporary Working Capital
2) Trade Credit: Trade credit refers to the credit extended by the supplier of goods
in the normal course of business. The trade credit arrangement of a firm with its
suppliers is an important source of short-term finance. The credit worthiness of a
firm and the confidence of its supplier are the main basis of securing trade credit.
Every firm must utilize this source to the fullest extent, because this source is
cost free. i.e. borrower need not pay any interest.
3) Commercial Banks: Commercial banks are the most important source of short-
term capital. The different forms in which the banks normally provide loans and
advances are as follows:
a) Loans: When a bank makes an advance in lump sum against some security,
it is called a loan. In case of a loan a specified amount is sanctioned by the
bank to the customer. The entire loan amount is paid to the borrower either
in cash or by credit to his account. The borrower is required to pay interest on
the entire amount of loan from the date of sanction.
b) Cash Credit: Cash credit is an arrangement by which a bank allows his
customer to borrow money up to a certain limit against some tangible
securities. A customer can withdraw from his cash credit limit according to his
need and interest is calculated on the daily balance and not on the entire
amount.
c) Over Draft: Over draft is an arrangement by which a current account holder
is allowed to withdraw more than the balance to his credit up to a certain
limit. The interest is charged on daily over drawn balances.
d) Discounting of bill of exchange: Purchasing and discounting of bills of
exchange is the most important form in which the banks lend money without
any collateral security.
5) Advances: Some business houses get advances from the customers and
middlemen against order and this source is a short-term source of finance. It is a
cheap source of finance and in order to minimize their investment in working
capital the manufacturing industries prefer to take advances from their customers.
8
invoices of its customers. Thus, a firm gets immediate payment for sales made on
credit through factoring.
7) Accrued Expenses: Accrued expenses, which have been incurred but not yet
paid. These simply represent a liability that a firm has to pay services already
received by it. Thus, all accrued expenses can be used as a source of short-term
finance.
9
Illustration: 1
The Board of management of Apple company Ltd. request you to prepare a
statement showing the working capital requirements for a level of activity of
1,56,000 units of production.
Per Unit
Rs.
Raw-material 90
Direct Labour 40
Overheads 75
Total Cost 205
Profit 60
Selling Price per unit 265
Solution: -
Statement of Cost Sheet
Components Rs.
A – Current Assets
1) Inventory
Raw materials – 4 weeks
1,40,40,000 x 4/52 10,80,000
Work in progress – 2 weeks
Raw materials
1,40,40,000 x 2/52 5,40,000
Labour
62,40,000 x 2/52 x 50% 1,20,000
Overheads
1,17,00,000 x 2/52 x 50% 2,25,000
10
Finished Goods – 4 weeks
Raw materials
1,40,40,000 x 4/52 10,80,000
Labour
62,40,000 x 4/52 4,80,000
Overheads
1,17,00,000 x 4/52 9,00,000
2) Debtors
3,19,80,000 x 80/100 x 8/52 39,36,000
3) Cash 60,000
Total Current Assets 84,21,000
B – Current Liabilities
1) Creditors
1,40,40,000 x 4/52 10,80,000
2) Accrued Wages
62,40,000 x 1.5/52 1,80,000
Total Current Liabilities 12,60,000
Illustration: 2
The management of Vishal Ltd. has called for a statement showing the
working capital needed to finance a level of activity of 3,00,000 units of output for
the year. The cost structure for the company’s product, for the above-mentioned
activity level, is detailed below:
Per Unit
Rs.
Raw materials 20
Direct Labour 5
Overheads 15
Total 40
Profit 10
Selling Price per unit 50
i. Past experience indicates that raw materials are held in stock, on an average
for two months.
ii. Work-in-progress (100% complete in regard to materials and 50% for labour
and overheads) will approximately be to half a month’s production.
iii. Finished goods remain in warehouse, on an average for a month.
iv. Suppliers of materials extend a month’s credit.
v. Two months credit is allowed to debtors, calculation of debtors may be made
at selling price.
vi. A minimum cash balance of Rs. 25,000 is expected to be maintained.
vii. The production pattern is assumed to be even during the year. Prepare the
statement for working capital requirements.
11
Solution: -
Components Rs.
A – Current Assets
1) Inventory
Raw materials – two months
60,00,000 x 2/12 10,00,000
Work in progress – half a month
Raw materials
60,00,000 x 0.5/12 2,50,000
Labour
15,00,000 x 0.5/12 x 50% 31,250
Overheads
45,00,000 x 0.5/12 x 50% 93,750
Finished Goods – one month
Raw materials
60,00,000 x 1/12 5,00,000
Labour
15,00,000 x 1/12 1,25,000
Overheads
45,00,000 x 1/12 3,75,000
2) Debtors – two months
1,50,00,000 x 2/12 25,00,000
3) Cash 25,000
Total Current Assets 49,00,000
B – Current Liabilities
1) Creditors – one month
60,00,000 x 1/12 5,00,000
Total Current Liabilities 5,00,000
12
Illustration: 3
You are required to prepare a statement showing the working capital needed
to finance a level of activity of 1,04,000 units of production.
You may assume that production is carried on evenly throughout the year,
wages and overheads accrue similarly and a time period of 4 weeks is equivalent to a
month.
Solution: -
Components Rs.
A – Current Assets
1) Inventory
Raw materials – 4 weeks
83,20,000 x 4/52 6,40,000
Work in progress – 2 weeks
Raw materials
13
83,20,000 x 2/52 3,20,000
Labour
31,20,000 x 2/52 x 50% 60,000
Overheads
62,40,000 x 2/52 X 50% 1,20,000
Finished Goods – 4 weeks
Raw materials
83,20,000 x 4/52 6,40,000
Labour
31,20,000 x 4/52 2,40,000
Overheads
62,40,000 x 4/52 4,80,000
2) Debtors – 8 weeks
1,76,80,000 x 3/4 x 8/52 20,40,000
3) Cash 25,000
Total Current Assets 45,65,000
B – Current Liabilities
1) Creditors – 4 weeks
83,20,000 x 4/52 6,40,000
2) Accrued Wages – 1 ½ weeks
31,20,000 x 1.5/52 90,000
3) Accrued Overheads – 4 weeks
62,40,000 x 4/52 4,80,000
14
Illustration: 4
Solution: -
Components Rs.
A – Current Assets
1) Inventory
Stock of finished goods 5,000
Stock of stores, materials, etc. 8,000
2) Debtors
Inland Sales – 6 weeks credit
3,12,000 x 6/52 36,000
Export Sales 1 ½ weeks credit
78,000 x 1.5/52 2,250
3) Payment in Advance
Sundry Expenses [8,000 x ¼] 2,000
Total Current Assets 53,250
B – Current Liabilities
1) Creditors [48,000 x 1.5/12] 6,000
2) Accrued Wages [2,60,000 x 1.5/52] 7,500
3) Accrued Rent, royalties, etc. [10,000 x 6/12] 5,000
4) Accrued Clerical salary [62,400 x 0.5/12] 2,600
5) Accrued Manager salary [4,800 x 0.5/12] 200
6] Accrued Miscellaneous Expenses [48,000 x 1.5/12] 6,000
Total Current Liabilities 27,300
Illustration: 5
15
You may assume that sales and production follow a consistent pattern. You
are required to prepare a statement of working capital requirements.
Solution: -
Components Rs.
A – Current Assets
1) Inventory
Raw materials – one month
9,60,000 x 1/12 80,000
Work in progress – half a month
Raw materials
9,60,000 x 0.5/12 40,000
Labour
4,80,000 x 0.5/12 x 50% 10,000
Overheads
4,80,000 x 0.5/12 x 50% 10,000
Finished Goods – one month
Raw materials
9,60,000 x 1/12 80,000
Labour
4,80,000 x 1/12 40,000
Overheads
4,80,000 x 1/12 40,000
2) Debtors – two months
19,20,000 x 2/12 3,20,000
Total Current Assets 6,20,000
B – Current Liabilities
1) Creditors – one month
9,60,000 x 1/12 80,000
Total Current Liabilities 80,000
16
Illustration: 6
75% of the output is sold on credit basis. Cash on hand and at bank is
expected to be Rs. 5,000.
You are required to prepare a statement showing the working capital
requirements (a) in total, and (b) as regards each constituent part of the same to
finance a level of activity of 1,04,000 units of production per annum. You may
assume that all wages and overheads accrue evenly and are completely introduced
for half the processing time, i.e., 1 week.
Solution: -
17
Statement showing working capital requirements
Components Rs.
A – Current Assets
1) Inventory
Raw materials – 4 weeks
8,32,000 x 4/52 64,000
Work in progress – 2 weeks
Raw materials
8,32,000 x 2/52 32,000
Labour
3,12,000 x 2/52 x 50% 6,000
Overheads
6,24,000 x 2/52 x 50% 12,000
Finished Goods – 4 weeks
Raw materials
8,32,000 x 4/52 64,000
Labour
3,12,000 x 4/52 24,000
Overheads
6,24,000 x 4/52 48,000
2) Debtors – 8 weeks
17,68,000 x 3/4 x 8/52 2,04,000
3) Cash 5,000
Total Current Assets 4,59,000
B – Current Liabilities
1) Creditors – 4 weeks
8,32,000 x 4/52 64,000
2) Accrued Wages – 1 ½ weeks
3,12,000 x 1.5/52 9,000
3) Accrued Overheads – 2 weeks
6,24,000 x 2/52 24,000
18
Illustration: 7
From the information given below, you are required to purpose a projected
balance sheet, P&L account and then an estimate of working capital requirements.
a. Issued share capital – 3,00,000
6% Debentures – 2,00,000
Fixed Assets at Cost – 2,00,000
b. The expected ratios to selling price are –
Raw materials – 50%
Labour – 20%
Overheads – 20%
Profit – 10%
c. Raw materials are kept in stores for an average of 2 months.
d. Finished goods remain in stock for an average period of 3 months.
e. Production during the previous year was 1,80,000 units and it is planned to
maintain the same in the current year also.
f. Each unit of production is expected to be in process for ½ a month (with 50%
completion of labour and overheads).
g. Credit allowed to customers is 3 months and given by suppliers is 2 months.
h. Selling price is Rs. 4 per unit.
i. There is a regular production and sales cycle.
j. Calculation of debtors may be made at selling price.
Solution: -
Calculation of Sales
Components Rs.
A – Current Assets
1) Inventory
Raw materials – 2 months
3,60,000 x 2/12 60,000
Work in progress – ½ month
Raw materials
3,60,000 x 0.5/12 15,000
Labour
1,44,000 x 0.5/12 x 50% 3,000
Overheads
19
1,44,000 x 0.5/12 x 50% 3,000
Finished Goods – 3 months
Raw materials
3,60,000 x 3/12 90,000
Labour
1,44,000 x 3/12 36,000
Overheads
1,44,000 x 3/12 36,000
2) Debtors – 3 months
7,20,000 x 3/12 1,80,000
3) Cash 9,000
Total Current Assets 4,32,000
B – Current Liabilities
1) Creditors – 2 months (always on R.M.)
3,60,000 x 2/12 60,000
6,32,000 6,32,000
20
Illustration: 8
Solution: -
Calculation of Sales
Calculation of Cost
Components Rs.
A – Current Assets
1) Inventory – 12 weeks
6,00,000 x 12/52 1,38,462
2) Debtors – 8 weeks
6,00,000 x 8/52 92,308
B – Current Liabilities
1) Creditors – 4 weeks
6,00,000 x 4/52 46,154
21
Chapter Roundup
Quick Quiz
22
ii) Finished goods are in stock, on average one month.
iii) Credit allowed by suppliers, one month.
iv) Time lag in payment from debtors, 2 months.
v) Lag in payment of wages, ½ month.
vi) Lag in payment of overhead is one month.
20% of the output is sold against cash. Cash in hand and at bank is expected
to be Rs. 30,000. It is to be assumed that production is carried on evenly
throughout the year.
11. From the information given below, you are required to purpose projected
balance sheet. P&L account and then an estimate of working capital
requirements.
Issued share capital – 15,00,000
8% Debentures – 2,00,000
Fixed Assets at Cost – 13,00,000
The expected ratios to selling price are –
Raw materials – 40%
Labour – 20%
Overheads – 20%
The following further particulars are available.
a. It is proposed to maintain a level of activity of 2,00,000 units.
b. Selling price is Rs. 12 per unit.
c. Raw materials are kept in stores for an average of one month.
d. Raw materials will be in process on an average of one month with 100%
completion of material and with 50% completion of conversion cost.
e. Finished goods remain in stock for an average period of one month.
23
f. Credit allowed to debtors is 2 months and given by suppliers is one
month.
Ans: Net Working Capital Rs. 2,00,000; Balance Sheet Rs. 22,60,000.
24