Date post: | 04-Jun-2018 |
Category: |
Documents |
Author: | iquesh-gupta |
View: | 214 times |
Download: | 0 times |
of 39
8/14/2019 Receivable Management.ppt
1/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-1
Receivables Management
8/14/2019 Receivable Management.ppt
2/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-2
RECEIVABLES MANAGEMENT
Objectives
Credit Policies
Credit Terms
Collection Policies
Solved Problem
Mini Case
8/14/2019 Receivable Management.ppt
3/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-3
The term receivables is defined as debtowed to the firm by customers
arising from sale of goods or services in the ordinary course of
business. When a firm makes an ordinary sale of goods or servicesand does not receive payment, the firm grants trade credit and creates
accounts receivable which could be collected in the future. Receivables
management is also called t rade credit m anagement. Thus, accounts
receivable represent an extension of credit to customers, allowingthem a reasonable period of time in which to pay for the goods
received.
Objectives
8/14/2019 Receivable Management.ppt
4/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-4
Costs
Administration Cost Collection cost is the administrative cost incurred
in collecting receivables.
Capital Cost Capital cost is the cost on the use of additional capital to
support credit sales which alternatively could have been employedelsewhere.
Delinquency Cost Delinquency cost is cost arising out of failure of
customers to pay on due date.
Default Cost Default costs are the over dues that cannot be recovered.
Benefits Apart from the costs, another factor that has a bearing on
accounts receivable management is the benefitemanating from credit
sales. The benefi ts arethe inc reased sales and antic ipated pro f i ts
because of a moreliberal policy.
8/14/2019 Receivable Management.ppt
5/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-5
Credit Policies
The credit policy of a firm provides the framework to determine
1) whether or not to extend credit to a customer and
2) how much credit to extend.
The credit policy decision of a firm has two broad dimensions:
1) Credit standards and
2) Credit analysis. A firm has to establish and use standards in
making credit decisions, develop appropriate sources of
credit information and methods of credit analysis. We
illustrate below how these two aspects are relevant to the
accounts receivable management of a firm.
8/14/2019 Receivable Management.ppt
6/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-6
Credit Standards
The term credit standards represents the basic criteria for the
extension of credit to customers. The trade-off with reference to
credit standards covers
1) the collection cost,
2) the average collection period/cost of investment in accounts
receivable,
3) level of bad debt losses, and
4) level of sales. These factors should be considered whiledeciding whether to relax credit standards or not
Collection Costs
The implications of relaxed credit standards are
1) more credit,2) a large credit department to service accounts receivable and
related matters,
3) increase in collection costs. The effect of tightening of credit
standards will be exactly the opposite.
8/14/2019 Receivable Management.ppt
7/39
8/14/2019 Receivable Management.ppt
8/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-8
Bad Debt Expenses
Another factor which is expected to be affected by changes in the
credit standards is bad debt (default) expenses. They can beexpected to increase with relaxation in credit standards and
decrease if credit standards become more restrictive.
Sales Volume
Changing credit standards can also be expected to change thevolume of sales. As standards are relaxed, sales are expected to
increase; conversely, a tightening is expected to cause a decline in
sales.The basic changes and effects on profits arising from a relaxation of
credit standards are summarised in Exhibit 1. If the credit standards
are tightened, the opposite effects, as shown in the brackets, would
follow.
8/14/2019 Receivable Management.ppt
9/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-9
EXHIBIT 1 Effect of Relaxation of Standards
Item Direction of
Change (Increase = I
Decrease = D)
Effect on
Profits (Positive +
Negative )
1.2.
3.
Sales VolumeAverage Collection Period
Bad Debt
I(D)I(D)
I(D)
+()(+)
(+)
The effect of alternative credit standards is illustrated in Example 1.
Example 1A firm is currently selling a product @ Rs 10 per unit. The most recent annual sales
(all credit) were 30,000 units. The variable cost per unit is Rs .6 and the average
cost per unit, given a sales volume of 30,000 units, is Rs 8. The total fixed cost is
Rs 60,000. The average collection period may be assumed to be 30 days.
The firm is contemplating a relaxation of credit standards that is expected to result
in a 15 per cent increase in units sales; the average collection period wouldincrease to 45 days with no change in bad debt expenses. It is also expected that
increased sales will result in additional net working capital to the extent of Rs
10,000. The increase in collection expenses may be assumed to be negligible. The
required return on investment is 15 per cent.
Should the firm relax the credit standard?
8/14/2019 Receivable Management.ppt
10/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-10
Solution
The decision to put the proposed relaxation in the credit standards
into effect should be based on a comparison of (i) additional profits on
sales and (ii) cost of the incremental investments in receivables. If the
former exceeds the latter, the proposal should be implemented,
otherwise not.
Profit on Incremental Sales
This can be computed in two ways:
(i) long approach, and(ii) short-cut-method.
8/14/2019 Receivable Management.ppt
11/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-11
Long Approach
According to this approach, the costs and profits on both the present and the
proposed sales level are calculated and the difference in profit at the two levels will
be the incremental profit. This is shown in Table 1.
TABLE 1 Long Method to Calculate Marginal Profits
(A) Proposed Plan:
1.Sales revenue (34,500 units Rs 10) Rs 3,45,000
2.Less: Costs:
(a)Variable (34,500 Rs 6) Rs 2,07,000
(b)Fixed 60,000 2,67,000
3.Profits from sales (I) 78,000
(B) Current Plan:
1.Sales revenue (30,000 units Rs 10) 3,00,000
2.Less: Costs:(a)Variable (30,000 Rs 6) 1,80,000
(b)Fixed 60,000 2,40,000
3.Profits from sales (II) 60,000
(C) Marginal profits with new plan (III): 18,000
8/14/2019 Receivable Management.ppt
12/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-12
Short-Cut Method
The profits on sales will increase by an amount equal to the product
of the additional units sold and additional profit per unit. Since the
30,000 units representing the current level of sales absorb all thefixed costs, any additional units sold will cost only the variable cost
per unit. The marginal profit per unit will be equal to the difference
between the sales price per unit (Rs 10) and the variable cost per
unit (Rs 6). The marginal profit/contribution margin per unit would,
therefore, be Rs 4. The total additional (marginal) profits fromincremental sales will be Rs 18,000 (Rs 4,500 Rs 4).
Cost of Marginal/Incremental
Investment in Receivables The second variable relevant to the
decision to relax credit standards is the cost of marginal investmentin accounts receivable. This cost can be computed by finding the
difference between the cost of carrying receivables before and after
the proposed relaxation in credit standards. It can be calculated as
follows:
8/14/2019 Receivable Management.ppt
13/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-13
(i)Turnover of accounts receivable:
Proposed Plan = (Number of days in the year / Average collection period)
= (360 / 45) = 8
Present Plan = (360 / 30) = 12(ii) Total cost of sales:
Present plan = Number of units cost per unit = 30,000 Rs 8 = Rs 2,40,000
Proposed plan = (30,000 Rs 8) + (4,500 Rs 6) = Rs 2,67,000
(iii) Average investment in accounts receivable:
Present plan = Rs 2,40,000/12 = Rs 20,000
Proposed plan = Rs 2,67,000/8 = Rs 33,375
(iv) The cost of marginal investments in accounts receivable: This is the difference
between the average investments in accounts receivable under (i) the proposed
plan and (ii) under the present plan. It is calculated as follows:
Average investments with proposed plan Rs 33,375
Less average investment with present plan 20,000
Marginal investments 13,375
8/14/2019 Receivable Management.ppt
14/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-14
Marginal investments represent the amount of additional funds required to
finance incremental accounts receivable if the proposal to relax the credit
standards is implemented. The additional cost of Rs 13,375 is the cost of
marginal investment in accounts receivable.
Given 15 per cent as required return on the investments, the cost = [(Rs
13,375 x 15) / 100] = Rs 2,006.25
This is an opportunity cost in that the firm would earn this amount from
alternative uses if the funds are not tied up in additional accountsreceivable.
(v) Cost of working capital: Rs 10,000 0.15 = Rs 1,500.
In the above illustration, since the additional profits on increased sales as a
result of relaxed credit standards (Rs 18,000) is considerably more than the
cost of incremental investments in accounts receivable (Rs 2,006.25) and
working capital (Rs 1,500), the firm should relax its credit standards. Such
an action would lead to an overall increase in the profits of the firm by Rs
14,493.75 (Rs 18,000 Rs 2,006.25 Rs 1,500).
8/14/2019 Receivable Management.ppt
15/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-15
Credit Analysis
The second aspect of credit policies of a firm is credit analysis and
investigation. Two basic steps are involved in the credit investigation process:
(a) obtaining credit information, and
(b) analysis of credit information.Obtaining Credit Information
The first step in credit analysis is obtaining credit information on which to base
the evaluation of a customer. The sources of information, broadly speaking, are
(1)internal, and
(2)external.
Internal
Usually, firms require their customers to fill various forms and documents
giving details about financial operations. They are also required to furnish
trade references with whom the firms can have contacts to judge the suitability
of the customer for credit. This type of information is obtained from internal
sources of credit information.
Another internal source of credit information is derived from the records of the
firms contemplating an extension of credit. It is likely that a particular
customer/applicant may have enjoyed credit facility in the past.
8/14/2019 Receivable Management.ppt
16/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-16
External
In India, the external sources of credit information are not as developed as in the
industrially advanced countries of the world. Depending upon the availability, the
following external sources may be employed to collect information.
Financial StatementsOne external source of credit information is the published financial statements, that
is, the balance sheet and the profit and loss account.
Bank References
Another useful source of credit information is the bank of the firm which is
contemplating the extension of credit. The mod us operandihere is that the firmsbanker collects the necessary information from the applicantsbanks. Alternatively,
the applicant may be required to ask his banker to provide the necessary
information either directly to the firm or to its bank.
Trade References
These refer to the collection of information from firms with whom the applicant hasdealings and who on the basis of their experience would vouch for the applicant.
Credit Bureau Reports
Finally, specialist credi t bureau reports from organisations specialising in
supplying credit information can also be utilised.
8/14/2019 Receivable Management.ppt
17/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-17
Analysis of Credit Information
Once the credit information has been collected from different sources, it should be
analysed to determine the credit worthiness of the applicant. The analysis should
cover two aspects:
(1) Quantitative
The assessment of the quantitative aspects is based on the factual information
available from the financial statements, the past records of the firm, and so on. The
first step involved in this type of assessment is to prepare an Aging Schedule of the
accounts payable of the applicant as well as calculate the average age of the
accounts payable. Another step in analysing the credit information is through a
ratio analysis of the liquidity, profitability and debt capacity of the applicant. These
ratios should be compared with the industry average.
(2) Qualitative
The quantitative assessment should be supplemented by a qualitative/subjective
interpretation of the applicantscreditworthiness. The subjective judgement would
cover aspects relating to the quality of management. Here, the references fromother suppliers, bank references and specialist bureau reports would form the basis
for the conclusions to be drawn. In the ultimate analysis, therefore, the decision
whether to extend credit to the applicant and what amount to extend will depend
upon the subjective interpretation of his credit standing.
8/14/2019 Receivable Management.ppt
18/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-18
Credit Terms
The second decision area in accounts receivable
management is the credit terms. After the credit standards
have been established and the creditworthiness of the
customers has been assessed, the management of a firm
must determine the terms and conditions on which trade
credit will be made available. The stipulations under which
goods are sold on credit are referred to as credit terms.
These relate to the repayment of the amount under the
credit sale. Thus, credit terms specify the repayment terms
of receivables.
8/14/2019 Receivable Management.ppt
19/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-19
Credit period, in terms of the duration of time for which trade credit is
extendedduring this period the overdue amount must be paid by thecustomer;
Cash discount, if any, which the customer can take advantage of, that is, the
overdue amount will be reduced by this amount; and
Cash discount period, which refers to the duration during which the discount
can be availed of. These terms are usually written in abbreviations, forinstance, 2/10 net 30. The three numerals are explained below:
2 signifies the rate of cash discount (2 per cent), which will be available to
the customers if they pay the overdue within the stipulated time;
10 represents the time duration (10 days) within which a customer must pay
to be entitled to the discount;
30 means the maximum period for which credit is available and the amount
must be paid in any case before the expiry of 30 days.
8/14/2019 Receivable Management.ppt
20/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-20
Cash Discount
The cash discount has implications for the sales volume, average collection
period/average investment in receivables, bad debt expenses and profit perunit. The implications of increasing or initiating cash discount are as follows:
The sales volume will increase. The grant of discount implies reduced
prices. If the demand for the products is elastic, reduction in prices will
result in higher sales volume.
Since the customers, to take advantage of the discount, would like to pay
within the discount period, the average collection period would be reduced.
The reduction in the collection period would lead to a reduction in the
investment in receivables as also the cost. The decrease in the average
collection period would also cause a fall in bad debt expenses. As a result,
profits would increase.
The discount would have a negative effect on the profits. This is because
the decrease in prices would affect the profit margin per unit of sale.
8/14/2019 Receivable Management.ppt
21/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-21
The effects of increase in the cash discount are summarised in Table 2. The
effect of decrease in cash discount will be exactly opposite.
TABLE 2 Effects of Increase in Cash Discounts
Item Direction of Change
(I = Increase D =
Decrease)
Effect on Profits
(Positive+ or Negative)
Sales Volume I +
Average Collection Period D +
Bad Debt Expenses D +
Profit Per Unit D
8/14/2019 Receivable Management.ppt
22/39
8/14/2019 Receivable Management.ppt
23/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-23
Thus, if cash discount is allowed, the average investments in receivables will
decline by Rs 8,875 (i.e. Rs 20,000 Rs 11,125). Given a 15 per cent rate of
return, the firm could earn Rs 1,331.25 on Rs 8,875. Thus, the saving resulting
from a drop in the average collection period is Rs 1,331.25.
(iii) The total benefits associated with the cash discount
Profit on additional sale Rs 18,000.00
Saving in cost 1,331.25
Total 19,331.25
(iv) Cash discount:The cost involved in the cash discount on credit sales, that
is, 2 per cent of credit sales = 0.02 Rs 2,07,000 (i.e. 0.60 Rs 3,45,000) = Rs
4,140
Thus, against a cost of Rs 4,140, the benefit from initiating cash discount is Rs
19,331.25; that is, there is a net gain of Rs 15,191.25 (Rs 19,331.25 Rs 4,140).The firm should, therefore, implement the proposal to allow 2 per cent cash
discount for payment within 10 days of the credit purchase by the customers.
A similar type of analysis can be made to illustrate the effect of either reduction
or elimination of cash discount.
8/14/2019 Receivable Management.ppt
24/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-24
Credit Period
The second component of credit terms is the credit period. The expected effect
of an increase in the credit period is summarised in Table 3.
TABLE 3 Effect of Increase in Credit Period
Item Direction of Change
(I = Increase D =
Decrease)
Effect on Profits
(Positive or Negative)
Sales Volume I +
Average Collection Period I
Bad Debt Expenses I
A reduction in the credit period is likely to have an opposite effect. The credit
period decision is illustrated in Example 3.
8/14/2019 Receivable Management.ppt
25/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-25
Example 3
Suppose, a firm is contemplating an increase in the credit period from 30 to 60
days. The average collection period which is at present 45 days is expected to
increase to 75 days. It is also likely that the bad debt expenses will increase
from the current level of 1 per cent to 3 per cent of sales. Total credit sales areexpected to increase from the level of 30,000 units to 34,500 units. The present
average cost per unit is Rs 8, the variable cost and sales per unit is Rs 6 and
Rs 10 per unit respectively. Assume the firm expects a rate of return of 15 per
cent.
Should the firm extend the credit period?Solution
(i) Profit on additional sales: = (Rs 4 4,500) = Rs 18,000
(ii) Cost of additional investments in receivables: = Average investments with
the proposed credit period less average investments in receivables with the
present credit period:
000,30Rs45360
30,0008RsplanesentPr
625,55Rs75360
500,46Rs000,308Rs
sreceivableofTurnover
salesofCostplanProposed
8/14/2019 Receivable Management.ppt
26/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-26
TABLE 4 Effect of Relaxation of Credit Period to Two Months
Particulars Amount
Incremental sales revenue (4,500 Rs 10)
Less: incremental variable costs (4,500 Rs 6)
Incremental contributionLess: incremental cost of additional investment in debtors
Less: increase in bad debts
Incremental profit
Rs 45,000
27,000
18,0003,843.75
7,350.00
6,806.25
The effect of a decrease in the credit period can be similarly analysed.
(iii) Additional bad debt expenses: This is the difference between the bad debt
expenses with the proposed and present credit periods.
Bad debt with proposed credit period = 0.03 Rs 3,45,000 = Rs 10,350
Bad debt with present credit period = 0.01 Rs 3,00,000 = Rs 3,000
Additional bad debt expense = (Rs 10,350 - Rs 3,000) = Rs 7,350Thus, the incremental cost associated with the extension of the credit period is
Rs 11,193.75 (Rs 3,843.75 + Rs 7,350). As against this, the benefits are Rs
18,000. There is, therefore, a net gain of Rs 6,806.25, that is,
(Rs 18,000 Rs 11,193.75). The firm would be well-advised to extend the credit
period from 30 to 60 days.
8/14/2019 Receivable Management.ppt
27/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-27
Collection Policies
The third area involved in the accounts receivable management is
collection policies. They refer to the procedures followed to
collect accounts receivable when, after the expiry of the credit
period, they become due. These policies cover two aspects:
1) degree of effort to collect the overdues, and
2) type of collection efforts.
Degree of Collection Effort
To illustrate the effect of the collection effort, the credit policies of a firm
may be categorised into (i) strict/light, and (ii) lenient. The collectionpolicy would be tight if very rigorous procedures are followed. A tight
collection policy has implications which involve benefits as well costs.
The management has to consider a trade-off between them. Likewise, a
lenient collection effort also affects the cost-benefit trade-off. The effect
of tightening the collection is discussed below.
8/14/2019 Receivable Management.ppt
28/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-28
In the first place, the bad debt expenses (default cost) would decline. Moreover,
the average collection period will be reduced. As a result of these two effects,
the firm will benefit and its profits will increase. But, there would be a negative
effects also. A very rigorous collection strategy would involve increasedcollection costs. Yet another negative effect may be in the form of a decline in
the volume of sales. This may be because some customers may not like the
pressure and intense efforts initiated by the firm, and may switch to other firms.
These effects are tabulated in Table 5.
TABLE 5 Basic Trade-off from Tight Collection Effort
Item Direction of Change
(I = Increase D = Decrease)
Effect on Profits
[Positive (+) or Negative ()
Bad Debt Expenses D +
Average Collection
Period
D +
Sales Volume D
Collection Expenditure I
The effect of the lenient policy will be just the opposite. We illustrate the basic trade-
off in Example 4.
8/14/2019 Receivable Management.ppt
29/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-29
Type of Collection Efforts
The second aspect of collection policies relates to the steps thatshould be taken to collect overdues from the customers. A well-
established collection policy should have clear-cut guidelines as to
the sequence of collection efforts. After the credit period is over and
payment remains due, the firm should initiate measures to collect
them. The effort should in the beginning be polite, but, with thepassage of time, it should gradually become strict. The steps usually
taken are1) letters, including reminders, to expedite payment;
2) telephone calls for personal contact;
3) personal visits;4) help of collection agencies; and finally,
5) legal action.
8/14/2019 Receivable Management.ppt
30/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-30
SOLVED PROBLEM
8/14/2019 Receivable Management.ppt
31/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-31
A company is currently engaged in the business of manufacturing computer
component. The computer component is currently sold for Rs 1,000 and its
variable cost is Rs 800. For the year ended 31-12-2007 the company sold on an
average 500 components per month.Presently the company grants one month credit to its customers. The company
is thinking of extending the credit to two months on account of which the
following is expected
Increase in sales 25 per cent
Increase in stock Rs 2,00,000
Increase in creditors Rs 1,00,000
You are required to advise the company on whether or not to extend the credit
terms if:
(a) All customers avail the credit period of two months and (b) the new creditpolicy is given to only new customers. Assume that the entire increase in sales
is attributable to the new customers. The company expects a minimum return
of 40 per cent on investment.
8/14/2019 Receivable Management.ppt
32/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-32
Solution
Incremental analysis whether to extend credit period of two months to all
customers or the new customers only
Particulars All customers New customers
only
Incremental sales:
Sales at proposed 2 months credit period
(500 units 12 months Rs 1,000 per unit)
1.25
Less sales at existing 1 month credit period
(500 units 12 months Rs 1,000 per unit)
Increase in sales
Less increased variable costs (@80% of sales)
Incremental contribution
Less cost of additional working capital required
(see working note 1)
Incremental profit
Rs 75,00,000
60,00,000
15,00,000
12,00,000
3,00,000
2,80,000
20,000
Rs 75,00,000
60,00,000
15,00,000
12,00,000
3,00,000
1,20,000
1,80,000
Recommendation The company is advised to extend the credit terms only for new
customers as it yields higher incremental profit.
8/14/2019 Receivable Management.ppt
33/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-33
Working Note 1
(i) Existing investment in debtors at variable cost with credit period of 1 month
(Rs 60,00,000 0.8)/Debtors turnover ratio 12 = Rs 4,00,000
(ii) (a) Investment in debtors with incremental sales due to 2 months credit
period. When all customers are extended 2 months credit period:
(Rs 75,00,000 0.8)/Debtors turnover ratio 6 = Rs 10,00,000).
b. When credit period is extended to new customers only: (Rs 15,00,000
0.8)/Debtors turnover ratio 6 = Rs 2,00,000.
(iii) Additional investment in working capital required and its cost:
Particulars All customers New customers
only
Incremental investment in debtors Rs 6,00,000* 2,00,000
Increase in stock 2,00,000 2,00,000
Less increase in creditors (1,00,000) (1,00,000)Increase in working capital 7,00,000 3,00,000
Cost of additional working capital @ 40% 2,80,000 1,20,000
(*Rs 10,00,000 Rs 4,00,000)
8/14/2019 Receivable Management.ppt
34/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-34
MINI CASE
8/14/2019 Receivable Management.ppt
35/39
8/14/2019 Receivable Management.ppt
36/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-36
Option 1:Increase the credit period to 60 days. In that case, the sales
are likely to increase by 20 per cent. But bad debts would go up to 2 per
cent and an additional investment of Rs 20 crore will be required in
working capital (without taking into account the effect of debtors).
Option 2: Offer a credit term, 2/10 net 30. In this case, sales are
expected to increase by 10 per cent. Fifty per cent of the debtors are
likely to avail of the discount. There would be no change in bad debts.
Option 3:Offer both extended credit to 60 days and cash discount of 2
per cent (2/10 net 30). An increase of 25 per cent in sales could beexpected and cash discount could be availed of by 30 per cent of the
customers. But bad debts will increase to 2 per cent and the additional
investment in working capital of Rs 20 crore will be required (without
taking into account the effect of debtors).
The CEO of Khoobsurat Industries desires the CFO to carry out a
financial evaluation of the above alternative proposals and suggest the
course of action to be taken. The required rate of return of Khoobsurat
is 20 per cent.
8/14/2019 Receivable Management.ppt
37/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-37
Solution
Financial Evaluation of Credit Proposal (Rs crore)
Option 1 Option 2 Option 3
Incremental sales (Rs 1,400 .20) 280 (1,400 0.10) 140 (1,400 0.25) 350
Less incremental variable
cost
(280 0.55) 154 (140 0.55) 77 (350 0.55) 192.5
Incremental contribution (280 0.45) 126 (140 0.45) 63 (350 0.45) 157.5
Less other relevant costs:
Bad debts 19.6a 1.4c 21d
Cost of investment in
working capital (20 0.20)
4 4
Cost of investment in
debtors
19.97b 12.2e
Cash discount
15.4 10.5
Add savings on account of
reduction in debtors
_____ 4.1f ____
Incremental profit 82.43 50.3 109.8
(R 1 680 0 02) (R 1 400 0 01) R 19 6
8/14/2019 Receivable Management.ppt
38/39
Tata McGraw-Hill Publishing Company Limited, Financial Management 15-38
a (Rs 1,680 crore 0.02) (Rs 1,400 crore 0.01) = Rs 19.6 crore
b Proposed investment in debtors [(Rs 1,680 crore 0.55) + Rs 120 crore] 6
(Debtors turnover, 360 days 60 days = 6 days) = Rs 174 crore
Present investment in debtors [(Rs 1,400 crore 0.55) + Rs 120crore] 12 (360 30)
74.2 crore
Incremental investment in debtors 99.8
Cost of incremental investment in debtors (Rs 99.8 crore
0.20)
19.97
c (Rs 1,540 crore 0.01) (Rs 1,400 crore 0.01) = 1.4 crore
d (Rs 1,750 0.20) (Rs 1,400 crore 0.01) = 21 crore
e Proposed investment in debtors [(Rs 1,750 crore 0.55) Rs 120 crore)
8 (360 days 45 days) 135.3Present investment in debtors 74.2
Incremental investment in debtors 61.1
Cost of incremental investment in debtors (Rs 61.1 crore 0.20) 12.2
8/14/2019 Receivable Management.ppt
39/39
15 39
f Debtors turnover = 360 days/[(0.5 10 days) + (0.5 30 days) = 20
days] = 18
Proposed investment in debtors [(Rs 1,540 crore 0.55) + Rs 120 crore)
18 = Rs 53.7 crore
Decrease in investment in debtors (Rs 74.2 crore Rs 53.7 crore) = Rs
20.5 croreSavings on account of reduction in debtors (Rs 20.5 crore 0.2) = Rs
4.1 crore
Recommendation
Option 3 which combines extended credit period and cash discount
would result in the maximum incremental profit. The CEO may consider
the proposed policy change due to its beneficial effect.