Professional Documents
Culture Documents
Working Capital Management
Working Capital Management
Sources of liquidity
• Primary sources of liquidity
- Ready cash balances (cash and cash equivalents)
- Short-term funds (short-term financing, such as trade credit and bank loans)
- Cash flow management (for example, getting customers’ payments deposited quickly)
• Secondary sources of liquidity
- Renegotiating debt contracts
- Selling assets
- Filing for bankruptcy protection and reorganizing.
Measure of Liquidity
LIQUIDITY RATIOS
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.1
WORKING CAPITAL MANAGEMENT, ACCA
Inventory turnover =
Cost of sales How many times inventory is created
Average inventory and sold during the period
Average Inventory*365 365 In how many days finished goods are
Inventory Days =
Cost of Sales Inventory Turnover converted in to receivables (sales).
Example 1
a) The current ratio of BM Ltd. Is 2:1. While quick ratio is 1.80:1. If the current liabilities are $40,000,
what will be the value of Inventory?
Hints: $ 8,000
b) The average period of credit allowed by a company which has an annual credit sales of $120 million is
one month. By reducing the period of credit to half-a-month, sales fall to $ 108 million. Find the fall in
average amount of debtors.
Hints: $550,000
c) The budgeted annual sales of a firm is $ 80 million and 25% of the same is cash sales. If the average
amount of debtors of the firm is $ 5 million, find the average collection period of credit sales.
Hints: Collection period = 5 / 60 year or 1 month.
d) The average period of credit allowed by a company to its customers last year was one month and the
average amount of debtors was $ 10 million. To increase sales and profitability the company doubled the
period of credit during the current year. As a result the average amount of debtors increased to $ 25
million. If the company has a contribution / sales ratio of 40%; what additional contribution has been
earned by the company during the current year?
Hints: Increase in contribution = $12 million
e) WW Co has current ratio of 2 considering current assets comprised of receivables and inventory only.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.2
WORKING CAPITAL MANAGEMENT, ACCA
Receivables are $3 million and current liabilities are $2 million. What are inventory days is cost of sales
is $10 million per annum? Hints: 36.5 days
Example 2:Williams & Sons last year reported sales of $10 million and an inventory turnover ratio of 2.
The company is now adopting a new inventory system. If the new system is able to reduce the firm’s
inventory level and increase the firm’s inventory turnover ratio to 5, while maintaining the same level of
sales, how much cash will be freed up? Hints: $3,000,000
Example 3: Medwig Corporation has a DSO of 17 days. The company averages $3,500 in credit sales
each day. What is the company’s average accounts receivable? Hints: A/R = $59,500
Example 4: A chain of appliance stores, APP Corporation, purchases inventory with a net price of
$500,000 each day. The company purchases the inventory under the credit terms of 2/15, net 40. APP
always takes the discount, but takes the full 15 days to pay its bills. What is the average accounts payable
for APP? Hints: $7,500,000
Example 5: McDowell Industries sells on terms of 3/10, net 30. Total sales for the year are $912,500.
Forty percent of the customers pay on the 10th day and take discounts; the other 60 percent pay, on
average, 40 days after their purchases. [Consider 365 days a year]
a. What is the days sales outstanding?
b. What is the average amount of receivables?
c. What would happen to average receivables if McDowell toughened up on its collection policy with the
result that all non-discount customers paid on the 30th day?
Hints: a. DSO = 28 days; b. A/R = $70,000. c. 30 days; $75,000
Collect on
Sell Inventory
Accounts
for Credit
Receivable
Sell Inventory for
Credit
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.3
WORKING CAPITAL MANAGEMENT, ACCA
• The cycle indicates the length of time that cash is invested in current assets (other than cash).
• The cash conversion cycle is useful when the company acquires inventory using trade credit.
• The length of time associated with a segment in the cycle varies among companies and industries.
Example 6: The Zocco Corporation has an inventory conversion period of 75 days, a receivables
collection period of 38 days, and a payables deferral period of 30 days.
a. What is the length of the firm’s cash conversion cycle?
b. If Zocco’s annual sales are $ 3,421,875 and all sales are on credit, what is the firm’s investment in
accounts receivable?
c. How many times per year does Zocco turn over its inventory?
Hints: a. 83 days; b. $356,250; c. 4.87 times
Example 7: The table below gives information extracted from the annual financial statements of
Management plc for the past year.
Management plc - Extracts from annual accounts
Inventories: raw materials $108,000
Work in progress $75,600
Finished goods $ 86,400
Purchases of raw materials $518,400
Cost of production $675,000
Cost of goods sold $756,000
Sales $864,000
Receivables $172,800
Payables $ 86,400
Calculate the length of the working capital cycle (assuming 365 days in the year).
Hints: Receivable Days = 73; Inventory Days = 42; WIP Days = 41; Raw Materials Days = 76; WCC=
232 days; Payable days = 61; Net Operating cycle = 171 days
Example 8: The Christie Corporation is trying to determine the effect of its inventory turnover ratio and
days sales outstanding (DSO) on its cash flow cycle. Christie’s 2001 sales (all on credit) were $150,000
and it earned a net profit of 6 percent, or $9,000. It turned over its inventory 5 times during the year, and
its DSO was 36.5 days. The firm had fixed assets totaling $35,000. Christie’s payables deferral period is
40 days.
a. Calculate Christie’s cash conversion cycle.
b. Suppose Christie’s managers believe that the inventory turnover can be raised to 7.3 times. What would
Christie’s cash conversion cycle for 2001?
Hints: a. 69.5 days; b (1) 46.5 days
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.4
WORKING CAPITAL MANAGEMENT, ACCA
Sales/working capital Compare with previous years or similar companies. A low or falling ratio
may indicate over-capitalization.
Liquidity ratios Compare with previous years or similar companies.
Turnover periods Long turnover periods for inventory and accounts receivable or short credit
period from suppliers may be unnecessary. Working capital requirements
can be reduced by improving these turnover times.
Overtrading
In contrast with over-capitalization, overtrading happens when a business tries to do too much too quickly
with too little long-term capital, so that it is trying to support too large a volume of trade with the capital
resources at its disposal.
Even if an overtrading business operates at a profit, it could easily run into serious trouble because it is
short of cash.
Symptoms of overtrading are as follows.
a. There is a rapid increase in sales revenue.
b. There is a rapid increase in the volume of current assets and possibly also non-current assets.
Inventory turnover and accounts receivable turnover might slow down.
c. There is only a small increase in equity capital (perhaps through retained profits). Most of the
increase in assets is financed by credit, especially Trade accounts payable; a bank overdraft,
d. The proportion of total assets financed by proprietors' capital falls, and the proportion financed
by credit rises.
e. The current ratio and the quick ratio fall.
f. The business might have a liquid deficit; that is, an excess of current liabilities over current
assets.
3. Managing Inventory
• The objective of managing inventory is to determine and maintain the level of inventory that is
sufficient to meet demand, but not more than necessary.
• Motives for holding inventory:
- Transaction motive: To hold enough inventory for the ordinary production-to-sales
cycle.
- Precautionary motive: To avoid stock-out losses.
- Speculative motive: To ensure availability and pricing of inventory.
• Approaches to managing levels of inventory:
- Economic order quantity: Reorder point—the point when the company orders more
inventory, minimizing the sum of order costs and carrying costs.
- Just in time (JIT): Order only when needed, when inventory falls below a specific level
- Materials or manufacturing resource planning (MRP): Coordinates production planning
and inventory management.
Bottom line: The appropriateness of an inventory management system depends on the costs and benefits
of holding inventory and the predictability of sales.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.5
WORKING CAPITAL MANAGEMENT, ACCA
The economic order quantity (EOQ) is the optimal ordering quantity for an item of inventory which
will minimize costs.
Let D = usage in units for one period (the demand)
Co = cost of placing one order
Ch = holding cost per unit of inventory for one period relevant costs only
Q = re-order quantity (EOQ)
Relevant cost = (holding cost per unit × average inventory) + ordering costs
Holding Costs = Q x Ch /2
Ordering Cost = Co x D/ Q
The objective is to minimize T = Q x Ch /2 + Co x D/ Q
T will be minimum when ordering cost is equal to holding cost i.e.
Maximum inventory level = re-order level + re-order quantity – (minimum usage x minimum lead time)
Minimum inventory or buffer safety inventory = re-order level – (average usage x average lead time)
Example 9: A company has an inventory management policy which involves ordering 50,000 units when
the inventory level falls to 15,000 units. Forecast demand to meet production requirements during the
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.6
WORKING CAPITAL MANAGEMENT, ACCA
next year is 310,000 units. You should assume a 50-week year and that demand is constant throughout the
year. Orders are received two weeks after being placed with the supplier. What is the average inventory
level? Hints: Avg. Inventory = 27,600 units
Example 10: The annual demand for an item of inventory is 125 units. The item costs $200 a unit to
purchase, the holding cost for one unit for one year is 15% of the unit cost and ordering costs are $300 an
order. The supplier offers a 3% discount for orders of 60 units or more, and a discount of 5% for orders of
90 units or more. What is the cost-minimizing order size?
Hints: EOQ = 50 units; Annual Costs = $26,500 at EOQ; Annual Cost = $25,748 at discount of 3%;
Annual cost = $25,449.2 at 5% discount
Example 11: Janis has demand for 40,000 desks p.a. the purchase price of each desk is $25. There are
ordering costs of $20 for each order placed. Inventory holding costs amount to 10% p.a. of inventory
value.
Calculate the inventory costs p.a. for the following order quantities, and plot them on a graph:
(a) 500 units (b) 750 units (c) 1000 units (d) 1250 units
Hints: 750 units
Example 13: For the information given in Example 11 the supplier now offers us discounts on purchase
price as follows:
Order quantity discount
0 to < 5,000 0%
5,000 to < 10,000 1%
10,000 or over 1.5 %
Calculate the Economic Order Quantity.
Hints: 5,000 units
Example 14: Economic Order Quantity. Luster Corporation presents the following data: Usage is 400
units per month, cost per order is Rs.20, and carrying cost per unit is Rs.6. Given these data, answer the
following questions: (a) What is the economic order quantity for the month? (b) How many orders are
required each month? (c) How often should each order be placed?
Hints: (a) EOQ =52; (b) 8; (c) every 4 days
Example 15: Stockout Cost. Boston Corporation uses 30,000 units. Each order placed is for 1,500 units.
The stock out units is 300. Management is willing to accept a stock out probability of 40 percent. The
stock out cost per unit is Rs.3.20. What is the total stock out cost?
Hints: Stock out cost = Rs.7,680
Stock out cost = Number of orders * stock out units * unit stock out cost * probability
Example 16: Optimum Inventory Level. Saft Corporation is considering changing its inventory policy.
At present, the inventory turns over 12 times per year. Variable costs are 60 percent sales. The rate of
return is 21 percent. Sales and inventory turnover data follow:
Sales (Rs.) Turnover
800,000 12
870,000 10
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.7
WORKING CAPITAL MANAGEMENT, ACCA
950,000 7
1,200,000 5
Determine the inventory level that results in the greatest net savings.
Hints: The inventory level that results in the greatest net savings is Rs. 240,000.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.8
WORKING CAPITAL MANAGEMENT, ACCA
a. Credit could be eased by giving accounts receivable a longer period in which to settle
their accounts
b. A discount could be offered for early payment
f) The effects of easing credit, which might be to encourage a higher proportion of bad debts, and an
increase in sales volume.
Provided that the extra gross contribution from the increase in sales exceeds the increase in fixed
cost expenses, bad debts, discounts and the finance cost of an increase in working capital, a
policy to relax credit terms would be profitable.
To determine whether it would be profitable to extend the level of total credit, it is necessary to assess:
The extra sales that a more generous credit policy would stimulate
The profitability of the extra sales
The extra length of the average debt collection period
The required rate of return on the investment in additional accounts receivable
Example 18: Russian Beard Co is considering a change of credit policy which will result in an increase in
the average collection period from one to two months. The relaxation in credit is expected to produce an
increase in sales in each year amounting to 25% of the current sales volume.
Selling price per unit $10
Variable cost per unit $8.50
Current annual sales $2,400,000
The required rate of return on investments is 20%. Assume that the 25% increase in sales would result in
additional inventories of $100,000 and additional accounts payable of $20,000.
Advise the company on whether or not to extend the credit period offered to customers, if:
(a) All customers take the longer credit of two months
(b) Existing customers do not change their payment habits, and only new customers take a full two
months' credit.
Hints: ROI on additional investment (a) ROI 23.7%, Benefits $14,000; (b) ROI 50%, Benefit Rs.
54,000. New credit policy worthy in both cases.
Example 19: Enticement Co currently expects sales of $50,000 a month. Variable costs of sales are
$40,000 a month (all payable in the month of sale). It is estimated that if the credit period allowed to
accounts receivable were to be increased from 30 days to 60 days, sales volume would increase by 20%.
All customers would be expected to take advantage of the extended credit. If the cost of capital is 12.5% a
year, is the extension of the credit period justifiable in financial terms?
Hints: Annual net benefit = $ 15,250
Assessing creditworthiness
In managing accounts receivable, the creditworthiness of customers needs to be assessed. The risks and
costs of a customer defaulting will need to be balanced against the profitability of the business provided
by that customer.
(a) New customers should give two good references, including one from a bank, before being granted
credit.
(b) Credit ratings might be checked through a credit rating/reference agency.
(c) A new customer's credit limit should be fixed at a low level and only increased if their payment
record subsequently warrants it.
(d) For large value customers, a file should be maintained of any available financial information
about the customer. This file should be reviewed regularly. Information is available from the
company's annual report and accounts.
(e) Government departments can sometimes advise on overseas companies.
(f) Press comments may give information about what a company is currently doing.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.9
WORKING CAPITAL MANAGEMENT, ACCA
(g) The company could send a member of staff to visit the company concerned, to get a first-hand
impression of the company and its prospects. This would be advisable in the case of a prospective
major customer.
Example 22: Discount Policy. Stevens Company presents the following information:
Current annual credit sales: Rs.24,000,000
Collection period: 3 months
Terms: net/30
Rate of return: 18%
The company is considering offering a 4/10, net/30 discount. It anticipates that 30 percent of its customers
will take advantage of the discount. The collection period is expected to decrease to 2 months. Should the
discount policy be implemented?
Hints: Advantage of discount policy = Rs. 72,000. Implement.
The benefit in interest cost saved should exceed the cost of the discounts allowed.
The percentage cost of an early settlement discount to the company giving it can be estimated by the
formula:
365
Number of days beyond
1 the discount period
Cost of trade credit = -1
1 - Discount
Where d = the discount offered (5% = 5, etc.)
t = the reduction in the payment period in days that is necessary to obtain the early payment discount
Example 23: A company offers its goods to customers on 30 days' credit, subject to satisfactory trade
references. It also offers a 2% discount if payment is made within ten days of the date of the invoice.
Required
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.10
WORKING CAPITAL MANAGEMENT, ACCA
Calculate the cost to the company of offering the discount, assuming a 365 day year.
Hints: 44.6%
Example 24: Customers currently take three months credit. We are considering offering a discount of 4%
for payment within one month.
Sales are $12,000,000 p.a.
We are paying overdraft interest of 20% p.a.
Calculate the effective % cost p.a. of the discount.
Should we offer the discount?
Hints: 27.75% > 20% therefore better to not offer discount
Example 25: Grabbit Quick Co achieves current annual sales of $1,800,000. The cost of sales is 80% of
this amount, but bad debts average 1% of total sales, and the annual profit is as follows.
$
Sales 1,800,000
Less cost of sales 1,440,000
360,000
Less bad debts 18,000
Profit 342,000
The current debt collection period is one month, and the management consider that, if credit terms were
eased (Option A), the effects would be as follows.
Present policy Option A
Additional sales (%) – 25%
Average collection period 1 month 2 months
Bad debts (% of sales) 1% 3%
The company requires a 20% return on its investments. The costs of sales are 75% variable and 25%
fixed. Assume there would be no increase in fixed costs from the extra revenue and that there would be no
increase in average inventories or accounts payable. Which is the preferable policy, Option A or the
present one?
Hints: Option A profitable by $ (130,500-45,000) = $ 85,5 00
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.11
WORKING CAPITAL MANAGEMENT, ACCA
Factoring
Factoring is an arrangement to have debts collected by a factor company, which advances a proportion of
the money it is due to collect.
Benefits of factoring
a) The business receives early payment for most of its receivables which can be used to pay its
suppliers.
b) Optimum inventory levels can be maintained, with earlier cash received.
c) Growth can be financed through sales rather than by injecting fresh external capital.
d) The business gets finance linked to its volume of sales. In contrast, overdraft limits tend to be
determined by historical statements of financial position.
e) The managers of the business do not have to spend their time on the problems of slow-paying
accounts receivable.
f) The business does not incur the costs of running its own sales ledger department, and can use
the expertise of debtor management that the factor has.
Example 27: Our sales are $10,000,000 p.a. and customers currently pay as follows:
Month % of time
1 20%
2 30%
3 50%
We are considering whether or not to factor our debts. The factor will pay us 100% of debts after 1
month. The fee is 2% of turnover. As a result we will be able to lose some credit control staff at a saving
of $20,000 p.a.
The company’s bank overdraft rate is 18% p.a.`
Calculate the net cost or benefit p.a. of changing to the new policy.
Hints: Total benefit of using a factor $215,000 p.a.; Net benefit $15,00
Example 28: Velmin Co has a turnover of $700,000. Receivable days are currently 48 despite the
company only offering 30-days’ credit and bad debts are currently 3% of turnover. Velmin Co finances its
receivables using its overdraft which has an annual interest cost of 8%.
Velmin is considering the use of a factor. The factor would charge 4% of turnover for a non-recourse
agreement and would expect to reduce receivable days to 34 and bad debts to 2%. The factor would lend
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.12
WORKING CAPITAL MANAGEMENT, ACCA
Velmin 75% of the outstanding receivables and would charge Velmin 1% above their current overdraft
interest cost. It is anticipated that using the factor would reduce administration costs by $6,000 per
annum.
Required
Evaluate whether or not Velmin Co should use the factor.
Hints: Annual benefits = $ 28,659, Annual Costs = $ 28,000; Net benefits = $659
Example 29: A company makes annual credit sales of $1,500,000. Credit terms are 30 days, but its debt
administration has been poor and the average collection period has been 45 days with 0.5% of sales
resulting in bad debts which are written off.
A factor would take on the task of debt administration and credit checking, at an annual fee of 2.5% of
credit sales. The company would save $30,000 a year in administration costs. The payment period would
be 30 days.
The factor would also provide an advance of 80% of invoiced debts at an interest rate of 14% (3% over
the current base rate). The company can obtain an overdraft facility to finance its accounts receivable at a
rate of 2.5% over base rate.
Should the factor's services be accepted? Assume a constant monthly revenue.
Hints: Current Total cost = $ 62,466; Cost of factor = $ 54,637; net saving from factoring is $ 7,829
Example 30: Davis Company is considering a factoring arrangement. The company’s sales are
$2,700,000, accounts receivable turnover is 9 times, and a 17 percent reserve on accounts receivable is
required by the factor.
The factor’s commission charge on average accounts receivable payable at the point of receivable
purchase is 2.0 percent. The factor’s interest charge is 16 percent on receivables after subtracting the
commission charge and reserve. The interest charge reduces the advance. What is the annual effective
cost under the factoring arrangement?
Hints: Proceeds received after reserve and interest = $238,680; Annual cost of factoring = $92,880;
Annual Effective cost = 38.9%.
Invoice Discounting
Invoice discounting is the purchase (by the provider of the discounting service) of trade debts at a
discount. Invoice discounting enables the company from which the debts are purchased to raise working
capital. The invoice discounter does not take over the administration of the client's sales ledger.
Documentary credits ('letters of credit') provide a method of payment in international trade, which
gives the exporter a secure risk-free method of obtaining payment.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.13
WORKING CAPITAL MANAGEMENT, ACCA
Forfaiting
Forfaiting is a method of export finance whereby a bank purchases from a company a number of sales
invoices, usually obtaining a guarantee of payment of the invoices.
The forfaiter buys the foreign accounts receivable from a seller at a discount and takes on all of the credit
risk from the transaction (without recourse). The receivables then become a form of debt instrument
which can be sold on the money market.
Countertrade
Countertrade is a means of financing trade in which goods are exchanged for other goods. Three parties
might be involved in a 'triangular' deal. Countertrade is thus a form of barter and can involve complex
negotiations and logistics. One of the main problems with countertrade is that the value of the goods
received in exchange may be uncertain.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.14
WORKING CAPITAL MANAGEMENT, ACCA
• Factors to consider:
- Company’s centralization of the financial function
- Number, size, and location of vendors
- Trade credit and the cost of alternative forms of short-term financing
- Control of disbursement float (i.e., amount paid but not yet credited to the payer’s
account)
- Inventory management system
- E-commerce and electronic data interchange (EDI), which is the customer-to-business
payment connection through the internet
365
Number of days beyond
Discount the discount period
Cost of trade credit = 1 + -1
1 - Discount
Example: If the credit terms are 2/10, net 40, and the company pays on the 30th day,
0.02
Cost of trade credit = 1 + - 1 = 44.585%
0.98
• Although paying beyond the net period reduces the cost of trade credit further, it brings into
question the company’s creditworthiness.
Example 31: A supplier offers a 2% discount if invoices are paid within 10 days of receipt. Currently we
take 30 days to pay invoices and therefore do not receive the discount.
Calculate the annual % effective cost of refusing the discount.
Hints: 44.58%
Example 32: A company currently takes 40 days credit from suppliers on the basis that this is ‘free’
finance. Annual purchases are $100,000 and the company pays overdraft interest of 13%. Payment within
15 days would attract a 1.5% quick settlement discount.
Should the company pay sooner in order to take advantage of the discount?
Hints: 24.69% > 13% therefore do take the discount
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.15
WORKING CAPITAL MANAGEMENT, ACCA
Inflows Outflows
Receipts from operations, broken down by Payables and payroll disbursements,
operating unit, departments, etc. broken down by operating unit,
Fund transfers from subsidiaries, joint departments, etc.
ventures, third parties Fund transfers to subsidiaries
Maturing investments Investments made
Debt proceeds (short and long term) Debt repayments
Other income items (interest, etc.) Interest and dividend payments
Tax refunds Tax payments
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.16
WORKING CAPITAL MANAGEMENT, ACCA
Treasury management
A large organisation will have a treasury department to manage liquidity, short-term investment,
borrowings, foreign exchange risk and other, specialized areas such as forward contracts and futures.
Treasury management can be defined as: 'The corporate handing of all financial matters, the generation
of external and internal funds for business, the management of currencies and cash flows, and the
complex strategies, policies and procedures of corporate finance.' (Association of Corporate Treasurers)
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.17
WORKING CAPITAL MANAGEMENT, ACCA
Example 35: Green Corporation anticipates a cash requirement of Rs.1,000 over a 1- month period. It is
expected that cash will be paid uniformly. The annual interest rate is 24 percent. The transaction cost of
each borrowing or withdrawal is Rs.30. (a) What is the optimal cash balance? (b) What is the average
cash balance?
Hints: (a) The optimum cash balance is: Rs.1,732:05; (b) The average cash balance is: Rs.866:03
Example 36: Next year a company forecasts a cash requirement of $1,500,000, the use being constant
throughout the year.
The company has investments in excess of this amount which are earning 9.5% p.a.
The company earns interest of 5% on their current account bank balance.
The cost of selling investments is $150 per transaction
(a) If the company sells $150,000 of investments each time, calculate the total cost p.a. to the
company.
(b) What is the optimal economic quantity of cash to transfer each time in order to minimize costs?
(c) At the EOQ, what is the total cost p.a. to the company?
Hints: (a) $76,125; (b) =$100,000 each time; (c) $75,750
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.18
WORKING CAPITAL MANAGEMENT, ACCA
Example 37: The management of Stilmill Inc. has set a safety cash balance of $50,000. The standard
deviation (σ) of the daily cash balance during the last year was $37,500, and the transaction cost was $75.
The company also has the opportunity to invest idle cash in marketable securities at an annual interest rate
of 8%.
Hints: Spread = $ 213,325; Return point = $121,108; Upper Limit = $263,325
Example 39: A company has decided it needs a minimum balance of $10,000. The transaction cost (of
making transfers to/from deposit) is $5 per transaction. The standard deviation of cash flows is $2,000 per
day, and the interest rate is 5.11% p.a. (or 5.11/365 = 0.014% per day)
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.19
WORKING CAPITAL MANAGEMENT, ACCA
What should be the upper and lower limits, and the return point?
Hints: Upper limit = 24,250; Return point = 14,750
Limitations
When the Miller-Orr model of cash management is applied, we should take into account the following
limitations:
An increase in transaction cost results in an increase of spread and a higher return point.
The higher the standard deviation (σ) of daily cash balance, the wider the spread and higher return
point. A higher volatility of the daily cash balance also means a higher probability of reaching the
lower or upper limit.
By contrast, an increase in the return on investment in marketable securities will lead to a narrower
spread and lower return point because the opportunity cost of holding cash is also growing, so a
business will seek to decrease its cash holdings.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.20
WORKING CAPITAL MANAGEMENT, ACCA
Laddering
Strategy
•Blanket lien •Inventory blanket lien
•Assignment of accounts receivable •Trust receipt arrangement
•Factoring •Warehouse receipt arrangement
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.21
WORKING CAPITAL MANAGEMENT, ACCA
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.22
WORKING CAPITAL MANAGEMENT, ACCA
June 2017
2. It is the middle of December 20X6 and Pangli Co is looking at working capital management for January
20X7.
Forecast financial information at the start of January 20X7 is as follows:
Inventory $455,000
Trade receivables $408,350
Trade payables $186,700
Overdraft $240,250
All sales are on credit and they are expected to be $3·5m for 20X6. Monthly sales are as follows:
November 20X6 (actual) $270,875
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.23
WORKING CAPITAL MANAGEMENT, ACCA
September 2016
3. Nesud Co has credit sales of $45 million per year and on average settles accounts with trade payables
after 60 days.
One of its suppliers has offered the company an early settlement discount of 0·5% for payment within 30
days.
Administration costs will be increased by $500 per year if the early settlement discount is taken. Nesud
Co buys components worth $1·5 million per year from this supplier.
From a different supplier, Nesud Co purchases $2·4 million per year of Component K at a price of $5 per
component.
Consumption of Component K can be assumed to be at a constant rate throughout the year. The company
orders components at the start of each month in order to meet demand and the cost of placing each order
is $248·44. The holding cost for Component K is $1·06 per unit per year.
The finance director of Nesud Co is concerned that approximately 1% of credit sales turn into
irrecoverable debts. In addition, she has been advised that customers of the company take an average of
65 days to settle their accounts, even though Nesud Co requires settlement within 40 days.
Nesud Co finances working capital from an overdraft costing 4% per year. Assume there are 360 days in
a year.
Required:
(a) Evaluate whether Nesud Co should accept the early settlement discount offered by its supplier.
(4 marks)
(b) Evaluate whether Nesud Co should adopt an economic order quantity approach to ordering
Component K. (6 marks)
(c) Critically discuss how Nesud Co could improve the management of its trade receivables. (10
marks) (20 marks)
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.24
WORKING CAPITAL MANAGEMENT, ACCA
Hints:
(a) Net benefit of discount = 7,500 – 5,000 – 500= $2,000 per year
On financial grounds, Nesud Co should accept the supplier’s early settlement discount offer.
(b) Total cost of EOQ ordering policy = 7,950 + 7,950 = $15,900
On financial grounds, Nesud Co should adopt an EOQ approach to ordering Component K as there is a
reduction in cost of $8,281.
(c) Credit analysis; Credit control; Collection of amounts owed; Factoring of trade receivables
June 2016
4. Crago Co is concerned that it may be overtrading. Financial information relating to the company is as
follows.
20X5 20X4
$000 $000 $000 $000
Credit sales income 17,100 12,000
Cost of sales 8,550 7,500
Current assets
Inventory 2,500 2,100
Trade receivables 2,000 1,000
–––––– ––––––
4,500 3,100
Current liabilities
Trade payables 1,900 1,250
Overdraft 2,400 850
–––––– ––––––
4,300 2,100
––––––– –––––––
Net working capital 200 1,000
––––––– –––––––
Long-term debt 3,000 3,000
Companies which are similar to Crago Co have the following average values for 20X5:
Inventory days 65 days
Trade receivables days 30 days
Trade payables days 50 days
Current ratio 1·7 times
Quick ratio 0·8 times
Assume there are 360 days in each year.
Required:
Evaluate whether Crago can be considered to be overtrading and discuss how overtrading can be
overcome. Note: Up to 4 marks are available for calculations. (10 marks)
Hints:
Number of indicators of overtrading:
Rapid increase in sales revenue; Increased reliance on short-term finance; Rapid increase in current
assets; Decline in solvency and liquidity ratios; Overcoming overtrading
Inventory days (20x5/20x4)= 105 days; 101 days
Trade receivable days = 42 days; 30 days
Trade payables days = 80 days; 60 days
Current ratio = 1·05 times; 1·5 times
Quick ratio = 0·5 times; 0·5 times
Sales income/net working capital = 86 times; 12 times
Short-term funding of current assets = 96%; 68%
Sales income growth: 17,100/12,000 = 42·5%
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.25
WORKING CAPITAL MANAGEMENT, ACCA
December 2015
5. ZXC Co currently has income of $30 million per year, of which 80% is from credit sales, and a net profit
margin of 10%. Due to fierce competition, ZXC Co has lost market share and is looking for ways to win
back former customers and to keep the loyalty of existing customers. The sales director has pointed out
that a major competitor of ZXC Co currently offers an early settlement discount of 0·5% for settlement
within 30 days, while ZXC Co itself does not offer an early settlement discount. He suggests that if ZXC
Co could match this early settlement discount, annual income from credit sales would increase by 20%.
Credit customers of ZXC Co take an average of 51 days to settle invoices. Approximately 0·5% of the
company’s credit sales have historically become bad debts each year and written off as irrecoverable. The
finance director has been advised that offering an early settlement discount of 0·5% for payment within
30 days would increase administration costs by $35,000 per year, while 75% of credit customers would be
likely to take the discount. The credit controller believes that bad debts would fall to 0·375% of credit
sales if the early settlement discount were introduced.
ZXC Co has an average short-term cost of finance of 4% per year. Assume that there are 360 days in each
year.
Required:
(a) Evaluate whether ZXC Co should introduce the early settlement discount. (6 marks)
(b) Discuss TWO ways in which a company could reduce the risk associated with foreign accounts
receivable. (4 marks) (10 marks)
Hints:
(a) Net benefit of proposed early settlement discount = 372,200
June 2015
6. The finance director of Widnor Co has been looking to improve the company’s working capital
management.
Widnor Co has revenue from credit sales of $26,750,000 per year and although its terms of trade require
all credit customers to settle outstanding invoices within 40 days, on average customers have been taking
longer. Approximately 1% of credit sales turn into bad debts which are not recovered.
Trade receivables currently stand at $4,458,000 and Widnor Co has a cost of short-term finance of 5% per
year.
The finance director is considering a proposal from a factoring company, Nokfe Co, which was invited to
tender to manage the sales ledger of Widnor Co on a with-recourse basis. Nokfe Co believes that it can
use its expertise to reduce average trade receivables days to 35 days, while cutting bad debts by 70% and
reducing administration costs by $50,000 per year. A condition of the factoring agreement is that the
company would also advance Widnor Co 80% of the value of invoices raised at an interest rate of 7% per
year. Nokfe Co would charge an annual fee of 0·75% of credit sales.
Assume that there are 360 days in each year.
Required:
(a) Advise whether the factor’s offer is financially acceptable to Widnor Co. (7 marks)
(b) Briefly discuss how the creditworthiness of potential customers can be assessed. (3 marks)
(10 marks)
Hints:
(a) The factor’s offer is financially acceptable to Widnor Co as it results, on current figures, in a net
benefit of $87,879 per year.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.26
WORKING CAPITAL MANAGEMENT, ACCA
December 2015
7. Flit Co is preparing a cash flow forecast for the three-month period from January to the end of March.
The following sales volumes have been forecast:
December January February March April
Sales (units) 1,200 1,250 1,300 1,400 1,500
Notes:
1. The selling price per unit is $800 and a selling price increase of 5% will occur in February. Sales are all
on one month’s credit.
2. Production of goods for sale takes place one month before sales.
3. Each unit produced requires two units of raw materials, costing $200 per unit. No raw materials
inventory is held. Raw material purchases are on one months’ credit.
4. Variable overheads and wages equal to $100 per unit are incurred during production, and paid in the
month of production.
5. The opening cash balance at 1 January is expected to be $40,000.
6. A long-term loan of $300,000 will be received at the beginning of March.
7. A machine costing $400,000 will be purchased for cash in March.
Required:
(a) Calculate the cash balance at the end of each month in the three-month period. (5 marks)
(b) Calculate the forecast current ratio at the end of the three-month period. (2 marks)
(c) Assuming that Flit Co expects to have a short-term cash surplus during the three-month period,
discuss whether this should be invested in shares listed on a large stock market. (3 marks) (10
marks)
Hints:
(a) Closing Cash balance (Jan/Feb/March $000) = 370; 710; 992
(b) Current ratio = (750,000 + 1,176,000 + 992,000)/600,000 = 4·9 times
June 2014
8. The current assets and current liabilities of CSZ Co at the end of March 2014 are as follows:
$000 $000
Inventory 5,700
Trade receivables 6,575 12,275
––––––
Trade payables 2,137
Overdraft 4,682 6,819
–––––– –––––––
Net current assets 5,456
–––––––
For the year to end of March 2014, CSZ Co had domestic and foreign sales of $40 million, all on credit,
while cost of sales was $26 million. Trade payables related to both domestic and foreign suppliers.
For the year to end of March 2015, CSZ Co has forecast that credit sales will remain at $40 million while
cost of sales will fall to 60% of sales. The company expects current assets to consist of inventory and
trade receivables, and current liabilities to consist of trade payables and the company’s overdraft.
CSZ Co also plans to achieve the following target working capital ratio values for the year to the end of
March 2015:
Inventory days: 60 days
Trade receivables days: 75 days
Trade payables days: 55 days
Current ratio: 1·4 times
Required:
(a) Calculate the working capital cycle (cash collection cycle) of CSZ Co at the end of March 2014
and discuss whether a working capital cycle should be positive or negative. (6 marks)
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.27
WORKING CAPITAL MANAGEMENT, ACCA
(b) Calculate the target quick ratio (acid test ratio) and the target ratio of sales to net working
capital of CSZ Co at the end of March 2015. (5 marks)
(c) Analyse and compare the current asset and current liability positions for March 2014 and
March 2015, and discuss how the working capital financing policy of CSZ Co would have changed.
(8 marks)
(d) Briefly discuss THREE internal methods which could be used by CSZ Co to manage foreign
currency transaction risk arising from its continuing business activities. (6 marks)
(25 marks)
Hints:
(a) Working capital cycle of CSZ Co = 80 + 60 – 30 = 110 days
(b) The target quick ratio (acid test ratio) = 8,219,178/8,688,846 = 0·95 times
Target sales/net working capital ratio = 40,000,000/3,475,538 = 11·5 times
(c ) Net current assets (March 2014/2015) = $5,456,000/ 3,476,000
The overdraft as a percentage of current liabilities will fall from 69% (4,682/6,819) to 58%
(5,072/8,688). Even though the overdraft is expected to increase by 8·3%, current liabilities are expected
to increase by 27·4% (8,688/6,819). Most of this increase is expected to be carried by trade payables,
which will rise by 69·2% (3,616/2,137), with trade payables days increasing from 30 days to 55 days.
At the end of March 2014, current liabilities were 56% of current assets (100 x 6,819/12,275), suggesting
that 44% of current assets were financed from a long-term source. At the end of March 2015, current
liabilities are expected to be 71% of current assets (100 x 8,688/12,164), suggesting that 29% of current
assets are financed from a long-term source. This increasing reliance on short-term finance implies an
aggressive change in the working capital financing policy of CSZ Co.
(d) Currency of invoice; Matching; Leading and lagging
December 2013
9. Plot Co sells both Product P and Product Q, with sales of both products occurring evenly throughout the
year.
Product P
The annual demand for Product P is 300,000 units and an order for new inventory is placed each month.
Each order costs $267 to place. The cost of holding Product P in inventory is 10 cents per unit per year.
Buffer inventory equal to 40% of one month’s sales is maintained.
Product Q
The annual demand for Product Q is 456,000 units per year and Plot Co buys in this product at $1 per unit
on 60 days credit. The supplier has offered an early settlement discount of 1% for settlement of invoices
within 30 days. Other information
Plot Co finances working capital with short-term finance costing 5% per year. Assume that there are 365
days in each year.
Required:
(a) Calculate the following values for Product P:
(i) The total cost of the current ordering policy; (3 marks)
(ii) The total cost of an ordering policy using the economic order quantity; (3 marks)
(iii) The net cost or saving of introducing an ordering policy using the economic order
quantity. (1 mark)
(b) Calculate the net value in dollars to Plot Co of accepting the early settlement discount for
Product Q.(5 marks)
(c) Discuss how invoice discounting and factoring can aid the management of trade receivables. (6
marks)
(d) Identify the objectives of working capital management and discuss the central role of working
capital management in financial management. (7 marks) (25 marks)
Hints:
(a)(i) Total Cost of current ordering policy = 3,204 + 2,250 = $5,454 per year
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.28
WORKING CAPITAL MANAGEMENT, ACCA
(a)(ii) Cost of ordering policy using economic order quantity (EOQ) = $2,003 + $3,000 = $5,003 per
year
(a) (iii) Saving from introducing EOQ ordering policy = 5,454 – 5,003 = $451 per year
(b) Net value of offer of discount = 4,560 – 1,893 = $2,667
June 2013
10. TGA Co, a multinational company, has annual credit sales of $5·4 million and related cost of sales are
$2·16 million.
Approximately half of all credit sales are exports to a European country, which are invoiced in euros.
Financial information relating to TGA Co is as follows:
$000 $000
Inventory 473·4
Trade receivables 1,331·5 1,804·9
–––––––
Trade payables 177·5
Overdraft 1,326·6 1,504·1
––––––– –––––––
Net working capital 300·8
–––––––
TGA Co plans to change working capital policy in order to improve its profitability. This policy change
will not affect the current levels of credit sales, cost of sales or net working capital. As a result of the
policy change, the following working capital ratio values are expected:
Inventory days 50 days
Trade receivables days 62 days
Trade payables days 45 days
Other relevant financial information is as follows:
Short-term dollar borrowing rate 5% per year
Short-term dollar deposit rate 4% per year
Assume there are 365 days in each year.
Required:
(a) For the change in working capital policy, calculate the change in the operating cycle, the effect
on the current ratio and the finance cost saving. Comment on your findings. (8 marks)
(b) Discuss the key elements of a trade receivables management policy. (7 marks)
(c) Explain the different types of foreign currency risk faced by a multinational company. (6 marks)
(d) TGA Co expects to receive €500,000 from export sales at the end of three months. A forward rate of
€1·687 per $1 has been offered by the company’s bank and the spot rate is €1·675 per $1. TGA Co can
borrow short term in the euro at 9% per year.
Required:
Calculate the dollar income from a forward market hedge and a money market hedge, and indicate
which hedge would be financially preferred by TGA Co. (4 marks) (25 marks)
Hints:
(a) (i) The change in the operating cycle is therefore a decrease of 73 days.
(ii) The effect on the current ratio is to increase it from 1·20 to 1·33 times.
(iii) The finance cost saving arises from the decrease in the overdraft from $1,326,600 to $646,049, a
reduction of $680,551, with a saving of 5% per year or $34,028 per year.
(b) The key elements of a trade receivables policy are credit analysis, credit control and receivables
collection.
(c) Foreign currency risk can be divided into transaction risk, translation risk and economic risk.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.29
WORKING CAPITAL MANAGEMENT, ACCA
December 2012
11. KXP Co is an e-business which trades solely over the internet. In the last year the company had sales of
$15 million. All sales were on 30 days’ credit to commercial customers.
Extracts from the company’s most recent statement of financial position relating to working capital are as
follows:
$000
Trade receivables 2,466
Trade payables 2,220
Overdraft 3,000
In order to encourage customers to pay on time, KXP Co proposes introducing an early settlement
discount of 1% for payment within 30 days, while increasing its normal credit period to 45 days. It is
expected that, on average, 50% of customers will take the discount and pay within 30 days, 30% of
customers will pay after 45 days, and 20% of customers will not change their current paying behaviour.
KXP Co currently orders 15,000 units per month of Product Z, demand for which is constant. There is
only one supplier of Product Z and the cost of Product Z purchases over the last year was $540,000. The
supplier has offered a 2% discount for orders of Product Z of 30,000 units or more. Each order costs KXP
Co $150 to place and the holding cost is 24 cents per unit per year.
KXP Co has an overdraft facility charging interest of 6% per year.
Required:
(a) Calculate the net benefit or cost of the proposed changes in trade receivables policy and
comment on your findings. (6 marks)
(b) Calculate whether the bulk purchase discount offered by the supplier is financially acceptable
and comment on the assumptions made by your calculation. (6 marks)
(c) Identify and discuss the factors to be considered in determining the optimum level of cash to be
held by a company. (5 marks)
(d) Discuss the factors to be considered in formulating a trade receivables management policy. (8
marks) (25 marks)
Hints:
(a) Net cost of proposed changes in receivables policy = 75,000 – 48,097 = $26,903
Comment
The proposed changes in trade receivables policy are not financially acceptable. However, if the trade
terms offered are comparable with those of its competitors, KXP Co needs to investigate the reasons for
the (on average) late payment of current customers. This analysis also assumes constant sales and no bad
debts, which is unlikely to be the case in reality.
(b) Total cost of current inventory policy = 540,000 + 1,800 + 1,800 = $543,600 per year
Revised total cost of inventory policy = 529,200 + 900 + 3,600 = $533,700 per year
Evaluation of offer of bulk purchase discount
Net benefit of taking bulk purchase discount = 543,600 – 533,700 = $9,900 per year
The bulk purchase discount looks to be financially acceptable. However, this evaluation is based on a
number of unrealistic assumptions. For example, the ordering cost and the holding cost are assumed to
be constant, which is unlikely to be true in reality. Annual demand is assumed to be constant, whereas in
practice seasonal and other changes in demand are likely.
(c) The transactions need for cash; the precautionary need for cash; the speculative need for cash; the
availability of finance.
June 2012
12. The following financial information relates to Wobnig Co.
Income statement extracts
2011 2010
$000 $000
Revenue 14,525 10,375
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.30
WORKING CAPITAL MANAGEMENT, ACCA
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.31
WORKING CAPITAL MANAGEMENT, ACCA
December 2011
13. Extracts from the recent financial statements of Bold Co are given below.
$000
Turnover 21,300
Cost of sales 16,400
–––––––
Gross profit 4,900
–––––––
$000 $000
Non-current assets 3,000
Current assets
Inventory 4,500
Trade receivables 3,500
––––––
8,000
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.32
WORKING CAPITAL MANAGEMENT, ACCA
–––––––
Total assets 11,000
–––––––
Current liabilities
Trade payables 3,000
Overdraft 3,000
––––––
6,000
Equity
Ordinary shares 1,000
Reserves 1,000
––––––
2,000
Non-current liabilities
Bonds 3,000
–––––––
11,000
–––––––
A factor has offered to manage the trade receivables of Bold Co in a servicing and factor-financing
agreement. The factor expects to reduce the average trade receivables period of Bold Co from its current
level to 35 days; to reduce bad debts from 0·9% of turnover to 0·6% of turnover; and to save Bold Co
$40,000 per year in administration costs. The factor would also make an advance to Bold Co of 80% of
the revised book value of trade receivables. The interest rate on the advance would be 2% higher than the
7% that Bold Co currently pays on its overdraft. The factor would charge a fee of 0·75% of turnover on a
with-recourse basis, or a fee of 1·25% of turnover on a non-recourse basis.
Assume that there are 365 working days in each year and that all sales and supplies are on credit.
Required:
(a) Explain the meaning of the term ‘cash operating cycle’ and discuss the relationship between the
cash operating cycle and the level of investment in working capital. Your answer should include a
discussion of relevant working capital policy and the nature of business operations. (7 marks)
(b) Calculate the cash operating cycle of Bold Co. (Ignore the factor’s offer in this part of the
question). (4 marks)
(c) Calculate the value of the factor’s offer:
(i) on a with-recourse basis;
(ii) on a non-recourse basis. (7 marks)
(d) Comment on the financial acceptability of the factor’s offer and discuss the possible benefits to
Bold Co of factoring its trade receivables. (7 marks) (25 marks)
Hints:
(b) Cash operating cycle = 100 + 60 – 67 = 93 days
(c) Calculation of value of with-recourse offer
Net benefit of with-recourse offer 13,497
Calculation of value of non-recourse offer
Net benefit of non-recourse offer 34,797
(d) The expertise of the factor; Insurance against bad debts; Factor finance; Lower administration
costs.
June 2011
14. (a) ZPS Co, whose home currency is the dollar, took out a fixed-interest peso bank loan several years ago
when peso interest rates were relatively cheap compared to dollar interest rates. Economic difficulties
have now increased peso interest rates while dollar interest rates have remained relatively stable. ZPS Co
must pay interest of 5,000,000 pesos in six months’ time. The following information is available.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.33
WORKING CAPITAL MANAGEMENT, ACCA
Per $
Spot rate: pesos 12·500 – pesos 12·582
Six-month forward rate: pesos 12·805 – pesos 12·889
Interest rates that can be used by ZPS Co:
Borrow Deposit
Peso interest rates: 10·0% per year 7·5% per year
Dollar interest rates: 4·5% per year 3·5% per year
(b) ZPS Co places monthly orders with a supplier for 10,000 components that are used in its
manufacturing processes. Annual demand is 120,000 components. The current terms are payment in full
within 90 days, which ZPS Co meets, and the cost per component is $7·50. The cost of ordering is $200
per order, while the cost of holding components in inventory is $1·00 per component per year.
The supplier has offered either a discount of 0·5% for payment in full within 30 days, or a discount of
3·6% on orders of 30,000 or more components. If the bulk purchase discount is taken, the cost of holding
components in inventory would increase to $2·20 per component per year due to the need for a larger
storage facility.
Assume that there are 365 days in the year and that ZPS Co can borrow short-term at 4·5% per year.
Required:
(i) Discuss the factors that influence the formulation of working capital policy; (7 marks)
(ii) Calculate if ZPS Co will benefit financially by accepting the offer of:
(1) the early settlement discount;
(2) the bulk purchase discount. (7 marks) (25 marks)
Hints:
(b) (i) Working capital policies can cover the level of investment in current assets, the way in which
current assets are financed, and the procedures to follow in managing elements of working capital such
as inventory, trade receivables, cash and trade payables. The twin objectives of working capital
management are liquidity and profitability, and working capital policies support the achievement of these
objectives. There are several factors that influence the formulation of working capital policies, as follows.
Nature of the business
The operating cycle
Terms of trade
Risk appetite of company
(ii) Early settlement discount
Since the increase in financing cost is $2,157 greater than the discount offered, ZPS Co will not benefit
financially by taking the early settlement discount.
Bulk purchase discount
ZPS Co will benefit financially if it takes the bulk discount offered by the supplier, as it saves $6,000 per
year in inventory costs or 0·66% of current inventory costs.
NOTES COMPILATION FOR PRIVATE CIRCULATION 4.34