1. D.A.V SCHOOL OF BUSINESS MANAGEMENT
A Summer Internship Project Report on
WORKING CAPITAL MANAGEMENT
OF IDCO,BHUBANESWAR.
External Guide Internal Guide
Mr. Satyajit Dixit.
Mr.D. Sarangi Faculty member
Deputy Manager DSBM,Unit-8,Nayapalli,
IDCO,Bhubaneswar Bhubaneswar.
Submitted by:
SONU PRAMANICK
Roll No.: 56316UT090
5th
Semester
Session: 2009-12
2. CONTENTS
Chapter Page No.
TITLE
Internal certificate ii
External certificate iii
Declaration iv
Acknowledgement v
Content table vi
List of tables and figures vii
CHAPTER 1 1
Introduction
CHAPTER 2 2-12
Company profile
CHAPTER 3 13-29
Literature review
CHAPTER 4
Research methodology 30
CHAPTER 5 31-39
Finance Analysis
CHAPTER 6 40
Limitations of the study
CHAPTER 7 41
Suggestions and recommendations
CHAPTER 8 42
Conclusion
CHAPTER 9 43
Bibliography
3. DECLARATION
I do hereby declare that this piece of project report titled working capital
management has been studied by me at Orissa Industrial Infrastructure
Development Corporation (IDCO), Bhubaneswar and submitted on fulfillment of the
requirement for the Degree of Bachelor of Business Administration at DAV School of
Business Management, Unit-8, Nayapalli, Bhubaneswar and has not been submitted
to any other institution and has never been published before.
Date:
Place:
Sonu Pramanick
5th
Semester
DAV School of Business Management
Unit-8, Nayapalli, Bhubaneswar.
4. ACKNOWLEDGEMENT
The satisfaction and euphoria that accompanies the successful completion of
any task would be incomplete without mentioning the name of people whose
constant guidance, support and encouragement crown all effort with success.
At first I am highly grateful to my guide Satyajit Dixit, faculty member, DAV
School of Business Management, for being generous in giving me his kind, cordial,
wise and illuminating suggestions in completing my project report.
And I also thank my teachers Mr. Sudhanshu Sekhar Sahoo and Ms. Anjali
Panda for being generous in giving me their kind, cordial, wise and illuminating
suggestions in completing my project report.
I extend my heartfelt thanks to Mr. D Sarangi(deputy Manager, IDCO, BBSR)
for his kind cooperation and constant support throughout the duration of project
work. At last I would thank my friends and family who have helped me in
successfully completion of this project.
Place: Sonu Pramanick
Date: Roll No.:56316UT090
5. D.A.V. SCHOOL OF BUSINESS MANAGEMENT
UNIT-8, NAYAPALLI, BHUBANESWAR – 751012, ORISSA
Phone: 0674- 2560539, Fax: 2395276
Website: dsbmbbsr@gmail.com
Ref. No……………….. Date:……………….
INTERNAL CERTIFICATE
This is to certify that Sonu Pramanick bearing Enrollment No. 0710132, a
student of DAV School of Business Management,Unit-8,Nayapalli, Bhubaneswar has
completed her project on working capital Management,IDCO,BBSR as a part of the
course curriculum of Bachelor of Business Administration in Utkal University under
my supervision and guidance for admission batch 2009-2012.
Date:
Place:
Satyajit Dixit
Faculty Member
DAV School of Business Management
Unit-8, Nayapalli, Bhubaneswar
6. CHAPTER 2
COMPANY PROFILE
Orissa Industrial Infrastructure Development Corporation (IDCO) has been
established in the year 1981 with the specific objective of creating infrastructure
facilities in the identified Industrial Estate/Areas for rapid and orderly
establishment and growth of industries, trade and commerce. Consistent with this
objective, IDCO has established/managed 86 Industrial Estates/Areas all over the
State. Besides, acquisition and allotment of land to the industries in medium and
large sector, assisting them in infrastructure development has been another prime
function of this corporation. In addition to the above works, it takes up various
construction activities entrusted by State and Central Government Departments
and their corporations on agency or contract basis. It provides escort services to
investors/developers for implementation of mega projects in the State in the
infrastructure sector.
This ISO 9001 & ISO 14001 certified Corporation has achieved the unique
distinction of being the only State level organization to be conferred the ‘Golden
Peacock’ award by the Institution of Directors, New Delhi for adopting and
maintaining quality management standards in all its operations.
7. ACTIVITIES
The Corporation is engaged in industrial infrastructure development work for rapid
industrialization in the State. The achievements of IDCO in different areas noted
below:
Industrial Estates and Industrial Areas
IDCO has already developed 86 Industrial Estates/Areas in different
strategic locations. The cumulative position of construction/development and
allotment of sheds/land in different Industrial Estates up to the year 2008-09 is as
under:
No. of IEs/IAs : 86 Nos.
Gross area of IEs/IAs : 8245.872 Acres
Built up sheds : 1540 Nos.
Sheds allotted, occupied and utilized otherwise : 1439 Nos.
Sheds available for allotment : 101 Nos.
Land allotted : 4129.928 Acres
Net saleable developed land available for allotment : 1810.327 Acres
Over 3422 Industries, mostly in SSI sector have been allotted with
plots/sheds in these Estates.
During this year 222 units have been allotted with land & shed in IEs. The
cost realized towards sale of plots is Rs. 1863.96 Lakh and Rs. 133.36 Lakhs received
towards sale of sheds/shops.
PROJECTS UNDER CENTRALLY SPONSORED PLAN SCHEME
8. IDCO has also been entrusted with the responsibility of implementing various
centrally sponsored infrastructure projects under Industrial Growth Centre,
Integrated Infrastructural Development (IID) Centre, Urban Haat, Projects under
ASIDE schemes for promotion of small, medium and export oriented industries in
the State.
The following projects are now under execution:
• Growth Centre – Kalinganagar, Jharsuguda & Kesinga.
• IID Centre – Khurda, Rayagada & Somnathpur (Balasore)
• Urban Haat – Konark & Puri
• Food Processing Park, Khurda
At Jharsuguda Growth Centre, Phase-III development works at site-I have
been planned over Ac. 150 of land with an estimated cost of Rs. 410 lakh.
Acquisition of Ac. 135.44 is at advanced stage of completion at Jharsuguda. For road
development work at Bolangir Growth Centre site, tender is under finalization.
Development works of IID Centres at Khurda and Somnathpur have made
substantial progress and scheduled for completion by 31.03.2010. Allotment of land
at the two centres is in progress.
Development of Food Processing Park, Khurda is in progress and scheduled
for completion by March, 2010. Allotment of land is in progress.
Urban Haat Puri is in advanced state of completion.
INFRASTRUCTURE PROJECTS UNDER PPP MODE:
9. • Development of Special Economic Zones:
Establishment of 12 SEZs have been approved by Govt. of India out of which
4 projects have been notified.
• Haridaspur-Paradip Railway line:
78 kms, Broad Gauge Rail link is being developed jointly by Rail Vikas Nigam
Limited, IDCO, Paradip Port Trust Limited and User Industries through SPV
M/s Haridaspur Paradip Railway Company Limited (HPRCL). IDCO has
participated in the SPV through equity contribution of Rs. 1.80 crore. Share
holders Agreement has been signed Rs. 1.80 crore has already been
deposited by IDCO with M/s HPRCL.
• IT & Commercial Complex, Rourkela:
Objective is to provide quality built-up space for IT/ITES, Corporate offices,
social infrastructure such as retail & shopping, entertainment & leisure etc.
About 3.0 lakh sft of built-up space over 3.12 acres of land in Civil Township
has been planned. M/s Forum Projects Pvt. Ltd. Have emerged as Preferred
Bidder after open competitive bidding process. IDCO Board & Govt. approval
have already been obtained. Lol has been issued to the preferred bidder.
• Bio-Pharma IT Park.
To develop Orissa as hub of research, development and innovation in the
fields of Bio-IT and Bio Pharma related areas, a dedicated Park has been
planned for development at Bhubaneswar. Ac. 53.229 acres land at
Andharua near Bhubaneswar is under transfer to IDCO. M/s Bharat Biotech
International Limited has been selected as preferred bidder after open
10. competitive bidding process. Lease-cum-Development agreement is to be
signed soon.
• Petroleum, Chemical and Petrochemical Investment Region (PCPIR):
An SPV namely M/s Paradeep Investment Region Development Limited has
been formed for development of petroleum & petrochemical industries at
Paradeep region. Indian Oil Corporation Ltd. And Paradeep Port Trust have
been requested to join the SPV. M/s IL & FS have been entrusted with
preparation of project documentation. Govt. of India has been requested for
approval of the project.
• Information Technology Investment Region (ITIR):
Ministry of Communications & Information Technology, Government of India
recently approved a Policy Resolution on setting-up of Information
Technology Investment Region (ITIR). The Policy will help to promote
investment in the IT, ITES/Electronic Hardware Manufacturing Units (EHM).
The region would boost/augment exports and generate employment.
Accordingly, in a meeting taken-up by the Hon’ble Chief Minister on
10.07.2008, it was decided to set-up an ITIR in Bhubaneswar. M/s IL & FS
has been engaged to provide advisory services for the project. The project
proposal is under Preparation.
• Dhamara Industrial Township:
Consequent upon establishment of Dhamra Port Company Limited (DPCL), a
joint venture Company of L & T and Tata Steel and Dhamara being the
deepest port of India and expected to be ready for commercial operation by
sMarch, 2010 and ready availability of big chunk of Government land, the
11. Board of Directors of IDCO in the meeting held on 20.09.2008 has decided for
development of a township at Dhamara to provide support to ancillary and
downstream industries to come-up near the port. Acquisition of land for the
project is in progress.
• Info valley:
500 acres of Government land in Jatni Tahasil has been identified for
development of info Vally. Government of India has accorded Formal
Approval for Development of SEZ over the land. The info Valley project
would be developed in PPP mode. M/s IL & FS has been engaged for
preparation of project proposal and Master Plan for the same.
• World Trade Centre:
IPR-2007 (Para 9.12) provides that “IDCO shall promote a World Trade
Center (WTC) at Bhubaneswar to promote global networking and give
international visibility to the industrial potential of the State”. Accordingly,
Industries Department has been requested to facilitate identification and
transfer of suitable Government land foe establishment of the World Trade
Centre at Bhubaneswar.
• Project Management Unit (PMU) in IDCO:
As per the terms of Project Development and Promotion Partnership (PDPP)
agreement signed between Government of Orissa/IDCO and IL & FS for
development of infrastructure in the State, a Project Management Unit
(PMU) shall be functioned in IDCO. Accordingly, a PMU is functioning in
IDCO under the direct supervision of the Managing Director.
• Industrial Infrastructure Up-gradation Scheme (IIUS):
12. Department of Industrial Policy and Promotion (DIPP), Government of India
have provided assistance to the State for development of industrial clusters
under Industrial Infrastructure Up-gradation Scheme (IIUS). Accordingly, it
was decided to prepare three proposals for Mancheswar, Balasore and
Jharsuguda or Rourkela. IL & FS IDC has been entrusted to prepare the
project proposals. One proposal i.e. for Mancheswar has already been
prepared by the IL & FS and the same has been sent to the Industries
Department for examination and onward submission to DIPP.
Land Acquisition:
IDCO is the ‘NODAL AGENCY’ for identifying and acquiring land both from
Government and private parties at strategic locations. The land so acquired is
allotted for industrial as well as infrastructure projects. During 09,Ac.5278.47 of
land has been allotted to 28 industrial units. Some of the major industrial units
allotted land during the year are as follows:
Name of the Project Location Area allotted in
AC.
1 2 3 4
14. • New works awarded to IDCO during 2008-09:
34 nos. of new works for an estimated cost of Rs. 13,953 lakh have been awarded to
IDCO during the year 2008-09. Some of the major works awarded are as follows:
Sl.
No.
Name of the work Value of work
(Rs. In lakh)
1. West Stand of Sports academy, Bhubaneswar : 447.77
2. Construction of Ladies Hostel of CET, BBSR : 641.06
3. Laboratory Building, Phase-II of CET, BBSR : 766.37
4. State Transport authority Works, Cuttack : 233.77
5. Construction of centre for advance studies of BPUT : 479.12
6. Construction of Faculty Building of BPUT : 392.98
7. Construction of Administrative Building of Revenshaw
University, Cuttack
: 358.33
8. Building works of IIT Extension Centre, Bhubaneswar : 323.40
9. EMR Schools at Rampilo in Jajpur district : 416.21
10. Niyojan Bhawan Building, BBSR : 205.00
11. Hostel of IIT Extension Centre, BBSR : 386.00
12. Construction of Compound Wall of IIT Bhubaneswar : 486.60
13. Construction of Hostel building of OSME, Keonjhar : 911.18
14. OCAC Tower, BBSR : 2897.00
15. Construction works of Utkal University of Culture at
Madanpur, Bhubaneswar
: 1895.50
16. Construction of New Govt. Quarters for low paid
employees at B.J.B Nagar, GA Deptt. BBSR
: 691.52
Project completed:
I. Infrastructure projects completed with central assistance:
• IID Centre, Somnathpur (Balasore) – Expenditure – Rs. 446.47 lakh
(cumulative)
• Urban Haat, Puri (90% completed), Expenditure – Rs. 230.09 lakh
(cumulative)
15. II. Other projects:
1. Construction of Diving Pool, warm pool & kid pool in Kalinga Stadium.
2. 18 nos. Staff Qrts. of CET, Bhubaneswar.
3. Students Activity Centre of CET.
4. 4 nos. of class room of IGIT, Saranga.
5. Construction of Academic Block of North Orissa University.
6. Construction of extension of Administrative Building of North Orissa
University.
7. Building of MDC on SHE.
8. GRIDCO Building, Bhubaneswar.
9. Work of Information Commission Office at Tosali Plaza.
10. IIT Kharagpur, P.G Studies Block.
11. Construction of 200 nos. G.A. Deptt. Quarters.
12. 2 Lane approach road and box cell bridges to STA at Puri.
13. Phase A works of JNV at Paralakhemundi.s
16. TURNOVER:
During the year under report, the Corporation achieved turnover of Rs.
70,905.99 lakh as against Rs. 385,93.26 lakh during the financial year 2007-08 and
earned net surplus of Rs. 6553.63 lakh as against Rs. 7,260.05 lakh during the
financial year 2007-08 after providing depreciation. The cumulative surplus of the
Corporation stood at Rs. 283,83.02 lakh at the close of the financial year under
report. The details of the turnover of the Corporation for the year 2007-08 and
2008-09 are as follows:
Sl.
No.
Particulars Fy. 2007-08
(Rs. In lakh)
2008-09
(Rs. In lakh)
A. Contract Receipts 163.44 120.81
B. Deposit Works 4769.96 8348.28
C. Land Acquisitions 28194.44 55943.87
D. Own Works 5171.34 5991.08
E. Repair & Maintenance Works 294.08 501.95
Total 38593.26 70905.99
17. THEORITICAL APPROACH TO WORKING CAPITAL MANAGEMENT
CONCEPT OF WORKING CAPITAL
Ever since the evolution of working capital management, several authors
attempt to analyze the concept by identifying it so that the components of working
capital can be properly identified. Each of these approaches has its own basis and
justification. Working concept or short term financial decision typical involves cash
flow within one accounting period. There are two concept of working capital.
• Gross Working capital
• Net working capital
GROSS WORKING CAPITAL
It refers to the firm’s investment in current assets. It’s a quantitative
approach to define working capital.
Mead Edward, Field Kenneth, Baker and Mallot suggested that working
capital should be considered as current assets because:
(a) Both fixed and current assets help an enterprises make profit. While fixed
assets are means to produce, current assets are means to operate these fixed
assets and thus generate profit. While theoretically fixed assets are termed
as fixed capital investment, current assets therefore should be termed as
working capital.
(b) The management is generally concerned with the total amount of funds
available in terms of current assets for meeting the operational requirements. The
sources of fund for such current assets are treated as a different aspect. J.I Bogen
considered that, working capital is the total of current assets of an enterprise which
18. circulates from one form to another, for instances, from cash to inventories, from
inventories, from inventories to receivables and receivable to back into cash. Thus
the capital that circulates equals the total current assets of an enterprise. Hence
working capital and current assets are interchangeable terms.
NET WORKING CAPITAL
Authorities like Lincon, Saliers and Stevens suggested that:
a) What matters in the long run is the surplus of current assets over current
liabilities and not the absolute quantum of current assets.
b) This concept of working capital helps the investor and creditors of an
enterprise to judge its financial soundness and margin of safety.
c) It’s a dependable source to meet the contingencies since the enterprise has
no obligation to this amount.
d) It’s useful in assessing the financial position of an enterprise possessing the
same amount of current assets.
According to Dr. Colin Park and Professor J.W. Gladson, working capital is
defined as the excess of current assets of business (cash, accounts receivables
inventories) over current items owed to employees and others (such as salaries,
wages, accounts payable, taxes owed to government). It should be inferred from the
qualitative concept that current assets must exceed current liabilities and then only
there is working capital. On the other hand, if the current liabilities exceed current
assets then working capital deficit occurs.
Both gross and net working capitals have equal significance from
management point of view.
19. OBJECTIVES OF WORKING CAPITAL MANAGEMENT
According to Sagan’s theory of working capital management, working
capital management should be linked with the objectives of liquidity and
profitability of the enterprise. Sagan also suggested that working capital
management should aim at stability and growth of the enterprise.
Working capital management focuses on two aspects that is
1. The level of investment in current assets
2. The sources of financing the current assets
Consideration for the level of investment in current assets should avoid the
danger of excessive and inadequate investment in working capital. Excessive
investment in current assets reduces the firm’s profitability as idle investment earns
nothing. On the other hand, inadequate amount if working capital can threaten the
solvency of the firm due to its inability to meet its current obligation. With changing
business scenario the needs for working capital of the firm may fluctuate causing
excess or shortage of working capital frequently. The management should be
prompt enough to initiate an action and correct imbalances.
Net working capital concept indicates the liquidity position of the firm and
suggests the extent to which working capital needs may be financed by permanent
sources of funds. Current assets should be sufficiently in excess of current liabilities
to constitute a margin or buffer for maturing obligations with in the ordinary
operating cycle of a business. In order to protect their interest, short term creditors
always like a company to maintain current assets at a higher level. Net working
20. capital concept suggests for a judicious mix of long term and short term funds for
financing current assets. It is a conventional rule to maintain the level of current
assets twice the level of current liabilities. Every time there is a minimum amount of
net working capital which is permanent. Therefore a portion of working capital
should be financial with the permanent sources of fund such as equity share capital,
debentures, long term debt, preference share capital or retained earnings. So
the management must decide the extent to which the current assets should be
financed with equity capital or borrowed funds.
KIND OF WORKING CAPITAL
Operating cycle is a continuous process which converts cash into sales and again
those sales into cash in one accounting period. In an operating cycle activities like
conversion of raw material into work in progress, work in progress into finished
goods and the finished goods into cash occurs. So operating cycle constantly
requires current assets. But the magnitude of current assets required is not always
the same rather a variable amount of working capital is needed at different time.
But still there is a minimum level of investment in current assets which is
continuously required by a firm to carry on its business operations. That minimum
level of current assets is called permanent or fixed working capital.
However, the need for working capital over and above permanent working
capital will fluctuate as extra inventory of finished goods will have to be maintained
to support the peak periods of sales. On the other hand lesser investment in raw
material, work in progress and finished goods are to be made when the demand
21. level sis low. This extra amount of working capital needed to support the high
or low rate of production and sales activities of the firm is called variable or
fluctuating working capital.
Permanent working capital is stable over time while temporary working capital is
fluctuating over time. However permanent working capital may be increasing 9r
decreasing steadily overtime.
DETERMINANTS OF WORKING CAPITAL
Business activities changes with changing trends in global economy and market
condition & lifestyle of people and a changing business activity has fluctuating
working need from time to time. Working capital requirement of a firm is always
not the same. Also all the farms don't have same working capital need at a time.
There are a no of factors which a firm determine what should be level of working
capital in a definite period of time.
NATURE OF BUSINESS:
Different types of business involve different activities which require different
amount to be invested in working capital.
Like, trading and financial firms have a little investment in fixed assets but require a
huge investment in working capital. For example retail stores have to carry large
variety of goods to satisfy varied demands of customers continuously. So they need
to have a substantial amount as their working capital.s
22. However public utilities may have a limited need for working capital as they
have only cash sales and supply services not product. So no funds will be tied
up debtors & stocks.
As for as working capital need is concerned most s organization concerned
with manufacturing and construction will fall between the two extreme
requirements of trading firms and public utilities. So those firms are required to
invest adequately in current assets which depend upon the total assets
structure and other variables. However manufacturing firms invest a
substantial amount in current assets.
SEASONALITY OF OPERATION
The degree of fluctuation in working capital need is high in case of firms having
marked seasonality in their operations. For example the demand for is at peak in
winter. In order to satisfy the huge demand a so these company are said to
have summer the demand for woolen garments falls sharply. And to balance
the supply with the demand the woolen garment manufacturer has to produce
less and hence comparatively lesser amount of working capital is required in
summer by the woolen garments manufacturer.
Similarly In India, the demand for gold increases in marriage season, So the
gold trading agencies need to have larger variety of stocks of gold in order to
satisfy varieties of needs of customers. So they have to invest more in working
capital during marriage season.s
23. However a firm manufacturing products like lamps has fairly even sales
throughout the year. So these companies are said to have a stable amount of
working capital.
AUCTION POLICY
Production policy of a firm, to a large extend, determines the degree of fluctuation
in working capital needs. As discussed above a firm may have pronounced seasonal
fluctuation in sales because of unevenly lying demands for its products. And the firm
then can adopt a variable working capital policy with a large fluctuation in
working capital needs. Or it can also follow a steady or level production policy
which may reduce the rate of fluctuation.
For example, a manufacturer of ceiling fan faces a huge demand for its
products during summer where as the demand for ceiling fan drops in winter.
In order to chase the sharp fluctuating demand the sales volume also
fluctuates. So the firm needs to invest more in working capital during summer
and less in winter. However the firm can also adopt level production policy
which involves uniform level of production of ceiling fan and store it as finished
goods inventory for summer season. The decision to adopt steady or variable
production policy depends upon the cost and risk of production.
CREDIT POLICY
The credit term, granted to the customer may depend upon the norms and
conditions of the industry to which the firm belongs. However the firm itself has
24. certain degree of flexibility for shaping its credit policy provided it should be
within the constraints of its industrial norms.
In order to adopt more customers a firm adopts a liberal credit policy which
causes the firm to have more working capital as a substantial amount of funds
will have to be tied up with the debtors. However such firm should rate the
creditworthiness of the existing customers and credit standing of the new
customers. Otherwise there can be increased chances Of bad debts. On the
other hand, firms which are required to be ensured that necessary funds are
not tied up in debtors, should follow rationalize credit policy basing on the
credit standard of the customers.
25. MARKET CONDITION
Business and market are two very much related terms. In order to carry out a
business, a perfect market response for the product is required by the concerned
organization. One aspect of market condition is the degree of competition
prevailing in the market which has a remarkable influence on working capital
needs of a firm. When competition is keen, when a firm wants to attract more
customer or grab a larger market share, it is required to serial the customers
instantly and adequately so that customers need not wait because other
manufacture are ready to meet their needs and for that a larger inventory of fix
shed goods is required.
Another aspect of market condition is economy. If economy swings in the up
word direction, the pattern of consumption of customers changes, and they response
more positively towards various product. And to handle such situation firms need to
carry more working capital with them.
CONDITIONS OF SUPPLY:
The inventory or raw materials, spares and stones depend on the conditions of
supply. If the supply is prompt and adequate the firm can manage with small
invention. However if the supply is unpredictable and slant, then the firm, to ensure
continuity of production, would have to acquire stocks as and when they are
available and carry larger inventory on an average. So a substantial amount is
needed to be tied up in inventory. Similar policy may have to be followed when the
26. raw material is available only seasonally and production operations are carried out
throughout the year.
OPERATING EFFICIENCY
The efficiency in controlling operating cost and utilizing fixed and current assets
leads to operating efficiency. Better utilization of resources improves profitability
and thus helps in releasing the pressure on working capital. Through it may not be
possible for a firm to control prices of material and wages of labour, it can certainly
ensure effective and efficient utilization of material labour and other resources.
CE LEVEL CHANGES
Generally raising level or price will require a firm to maintain higher amount of
working capital. Some levels of current assets will require increase investment when
prices are rising. However companies that can immediately revise their production
policy with raising price level will not face a severe working capital problem.
BALANCED WORKING CAPITAL POSITION
Proper forecasting and estimation of working capital needs of a firm contributes
more towards its operating efficiency and hence improves profitability. A firm
should have just adequate amount of working capital as excessive as well as
inadequate working capital are dangerous for the firm from the management point
of view.
27. DISADVANTAGES OF EXCESSIVE WORKING CAPITAL
Excessive working capital means holding cost and idle fund which earn no profit.
The disadvantages of excessive working capital can be described as follows
• If results in unnecessary accumulation of inventories which causes increase
in carrying cost leading to increase in operating expenses. Carrying excessive
inventory leads to increase chances of inventory mishandling, waste, theft
and loses.
• Carrying excessive working capital is an indication of defective credit policy
and slack collection period. If excess funds are tied up with debtors without
measuring the creditworthiness of the customers, chances of bad debt results
as the enterprise seldom went to court of law for recovery of the funds as the
litigation is fairly costly and justice is prolonged.
• Financing excessive working capital creates unnecessary accumulation of
interest and taxes.
• Excessive working capital makes management complacent which
degenerates into managerial inefficiency.
28. • Tendencies of accumulating inventories tend to make speculative profit
grow. This may tend to make dividend policy liberal and difficult to cope
with in future when the firm is not able to make speculative profit.
DANGER OF INADEQUATE WORKING CAPITAL
Paucity in working capital not only impairs the firm's profitability, but also results
in production interruptions and inefficiencies and sales disruptions. Lenders
consider a positive net working capital as a measure of safety. Inadequate working
capital has the following dangers:
• It hampers growth. It becomes difficult for the firm 0 exploit favorable
market situation for non availability of working capital funds.
• It becomes difficult to implement operating plans and achieve the firm's
profit target. It sets limits to any decision involving blocking of fund.
• Operating inefficiencies creep in when it becomes difficult even to meet day
to day commitments. It affects the firm's reputation and good will.
• Current assets are means to operate the fixed assets and generate profit. So
for the lack of working capital, fixed assets are not efficiently utilized. Thus
the firm's profitability would deteriorate.
29. • Inadequacy of working capital funds render the firm unable to avail
attractive credit opportunities etc.
• Inadequacy may cause the firm unable to face irregularities in supply,
lengthy procurement time etc.
• The firm loses its reputation when it is not in a position to honour its short
term obligations. As a result the firm faces tight credit terms.
OPERATING CYCLE
The need for working capital to run the day to day business activities cannot be
overemphasized. And the most appropriate method of calculating the working
capital needs of a firm is the concept of operating cycle. The need for current assets
is felt constantly because of the operating cycle. Operating cycle is the time duration
required to convert sales after the conversion of resources into, into cash. Earning a
steady amount of profit requires a firm to carry out successful sales activity. So the
firm has to invest enough funds in current assets for generating sales. Absence of
current assets is felt because sales do not get converted into cash instantaneously.
So there is always an operating cycle involved in the conversion of sales into cash.
The operating cycle of a manufacturing firm involves the following three phases:
i. Phases of acquisition of resources which involves acquisition of raw
material, labour, power, fuel etc.
30. ii. Phase of manufacturing of the product which involves conversion of raw
material into work in progress into finished goods
iii. Phase of selling of products which involves selling either for cash or credit.
Credit sale creates account receivable for collection.
Gross Operating Cycle (GOP) involves:
i. Inventory Conversion Period (ICP) and
ii. Debtors Conversion Period(DCP)
Inventory conversion period is the time required for producing or selling of the
products. ICP includes:
a) Raw Material Conversion Period (RMCP): it is the average time period
taken to convert raw material into work in progress.
RMCP= Raw Material Inventory/Raw Material Consumption per day
b) Work In Progress Conversion Period (WICP): it is the average time taken to
complete the semi finished or work in progress. WICP is given by:
WICP= Work in progress inventory/cost of production per day
c) Finished Goods Conversion Period (FGCP): it is the average time taken to sell
the finished goods. It can be calculated as:
FGCP= Finished goods inventory / cost of goods sold per day
31. The Debtors Conversion Period (DCP) is the time required to collect the
outstanding amount from the customers. It can also be described as the average
time taken to convert debtors into cash. DCP is calculated as:
DCP= debtors/credit sales per day
Net Operating Cycle (NOC) is the difference between Gross Operating Cycle
(GOC) and Creditors (Payables) Deferral Period (CDP)
NOC=GOC- CDP
If depreciation is excluded from NOC, Cash Conversion Cycle (CCC) results,
which involves cash flow associated with conversion at cost. (Some people argue
that depreciation should be excluded while computing CCC, as depreciation is not a
cash item).
In case of non manufacturing firms such as wholesalers and retailers, is no
manufacturing phase. They just acquire stock of finished goods and convert them
into debtors and then debtors into cash.
Further service and financial enterprises will not have inventory of goods
and cash will be there inventory. Their operating cycle will be the shortest. They
need to acquire cash, then lend (create debtors) and convert lending into cash.
32. SOURCES OF WORKING CAPITAL
The sources of finance that are used to support current assets can be broadly
divided into ten sections. These are described one by one below.
ACCRUALS
Accrued expenses represent a liability that a firm has to pay for the services which it
has already received. Since no interest is paid by the firm, and since accrued
expenses respond more or less automatically to the changes in the level of activities,
so they represent a spontaneous and interest free resources of financing. The
most important components of accruals are wages and salaries, taxes and
interest.
Accrued expenses represent obligations payable by the firm to its employees.
However the employees are paid afterwards, usually at some fixed interval like one
month. Legal and practical aspects constraints the flexibility of a firm in
lengthening the payment interval.
Similarly accrued taxes and interests another source of financing. Taxes are
paid quarterly after the profit is earned by the firm. Likewise interest is paid
periodically during a year while the firm continuously uses the borrowed funds.
33. Accrued expenses are limited source of short term financing and the firm does
not have much control over their frequency and magnitude.
interest free resources of financing. The most important components of accruals are
wages and salaries, taxes and interest.
Accrued expenses represent obligations payable by the firm to its employees.
However the employees are paid afterwards, usually at some fixed interval like one
month. Legal and practical aspects constraints the flexibility of a firm in
lengthening the payment interval.
Similarly accrued taxes and interests another source of financing. Taxes are
paid quarterly after the profit is earned by the firm. Likewise interest is paid
periodically during a year while the firm continuously uses the borrowed funds.
Accrued expenses are limited source of short term financing and the firm does
not have much control over their frequency and magnitude.
TRADE CREDITS
Trade credit represents the credit extended by the supplier of goods and service. In
India, it contributes to about one third of the short term financing. Particularly
small firms are heavily dependent on trade credit as a source of finance as they find
it difficult to raise funds from banks or other's sources in capital market. Trade
credit is granted on an open basis where a supplier sends goods to the buyer on
34. credit and the buyer accepts and, in effect, agrees to pay the amount dues as per
sales terms in the invoice.
Open account trade credit appears as sundry creditors
Trade credit may als5-take the form of bills payable where the buyer signs a
bill to obtain trade credit.
BANK FINANCE FOR WORKING CAPITAL
Banks are the main institutional source of working capital finance in
India. A bank may consider a firm's sales and production plan and the
desirable levels of current assets. A firm can draw funds from its banks in the
form of overdraft, cash credit, bills purchasing or discounting and working
capital loan.
OVERDRAFT
Under this facility, the borrower is allowed to withdraw funds in excess of
the balance in his current account up to a certain specified limit during a stipulated
time period. The borrower can withdraw and repay funds whenever he/she desires
within the overall stipulation. The overdrawn amount is repayable on demand, but
they generally continue for a long period of time by annual renewals. It's a very
35. flexible arrangement from borrower's point of view. Interest is charged on daily
balances subject to some minimum charges.
CASH CREDIT
This facility allows a borrower to withdraw funds from the bank up to the
sanctioned credit limit.
The borrower can draw periodically to the extent of his requirements and
repay by depositing surplus fund in his cash credit account. Interest is payable on
the amount actually utilized by the borrower. Sanction is made by the bank against
the securities of current assets.
PURCHASE OR DISCOUNT OF BILLS
Under this facility, bank provides credit to the borrower against its bill. The
purchase or discounts the bill and the amount provided under this agreement is
covered within the overall cash credit or overdraft limit.
Here the bank holds the bill as security for the credit. When a bill is
discounted, the discounted amount (full amount minus discounted charges) is paid
to the borrower and the bank collects its full amount on maturity.
LETTER OF CREDIT
36. A letter of credit is an arrangement whereby a bank helps its customer to
obtain credit from its (the customer's) suppliers. When a bank opens a letter of
credit in favour of its customers for some specific purchase, the bank undertakes the
responsibilities to honour the obligations of its customer, if the customer fail to do
so. It's an indirect financing where the bank will make payment to the supplier on
behalf of its customer only when he fails to do so.
Bank charges the customer for opening the letter of credit.
WORKING CAPITAL LOAN
A borrower can access funds in excess of sanctioned credit limit rough a
Demand loan Account where the borrower is required to pay a }her rate of interest
above the normal rate of interest.
PUBLIC DEPOSITS
Many firms, large and small, have solicited unsecured deposits from the
public in recent years, to finance their working capital needs.
According to The Companies (acceptance of deposits) Amendment
rules 1978; public deposit cannot exceed 25% of share capital and free
reserves. And the maximum maturity period is allowed for public deposit is 3
years and the minimum is six months. However, for non banking financial
corporations, the maximum permitted maturity period is 5years.
37. From the companies' point of view, public deposit is an advantage as
there is no security offered against the public deposit.
TER CORPORATE DEPOSITS
A deposit made by one company with another, normally for a period of six
months is referred to as inter corporate deposits. Such deposits are of three types.
Call deposit which is withdrawable by a lender on giving a day's notice. The
interest rate on these deposits may be around 10 percent.
Three months deposits are taken by the borrowers to tide over a short term
cash inadequacy that may be caused due to disruption in production, excessive
import of raw material, tax payment, delay in production, dividend payment and
unplanned capital expenditure. The interest rate is around 12 percent.
These deposits are taken by the borrowers to tide over a short term cash
inadequacy that may be caused due to disruption in production, excessive import of
raw material, tax payment, and delay in collection, dividend payment and
unplanned capital expenditure.
SHORT TERM LOANS FROM FINANCIAL INSTITUTIONS
The Life Insurance Corporation of India, The General Insurance Corporation
of India, and the Unit Trust of India provide short term loans to manufacturing
company with an excellent track record and satisfying certain conditions. The
38. company having declared an annual dividend of not less than 6 percent for the past
five years and the companies having debt equity ratio not more than 2:1 is eligible
to be provided with short term finances.
Short term loans are unsecured and are given on the strength of a demand
promissory note.
COMMERCIAL PAPER
Commercial Paper represents short term unsecured promissory notes issued by
firms which enjoy a fairly high credit rating. In the USA commercial paper
market is a blue chip market where large firms with considerable financial
strength are able to issue commercial paper.
RBI has introduced the commercial paper scheme in Indian money
market in 1989. The buyers of commercial paper include banks, unit trusts,
insurance companies and firms with surplus funds to invest in short term
securities.
Companies having a net worth of Rs. 10 crore and maximum permissible
bank finance of not less than 25 crore and which are listed in stock exchange are
eligible to issue commercial paper.
The maturity period of commercial paper is 91 to 180 days in India.
FACTORING
39. A Factor is a financial institution which offers service relating to
management and financing of debts arising out of credit sales. In India, the SBI
factoring and Commercial Services.
Limited and Can bank Factoring Limited have been mandated by the Reserve
Bank of India to operate in the western region and the southern region
respectively.The factor selects the account of the client and establishes the credit
limits applicable to the selected accounts and also assumes the responsibilities
for collecting the debt of accounts handled by it.
RIGHT DEBENTURES FOR WORKING CAPITAL
Public limited companies can issue rights debenture to their shareholders
with the object of augmenting the long term resources of the company for working
capital requirements.
The debenture shall be offered to the existing Indian resident shareholders of
the company on a pro rata basis. The amount of debenture should not exceed 20
percent of the gross current assets, loans and advances minus the long term funds
presently available for financing working capital 20 percent of paid up share
capital including preference capital 'arid free reserves, whichever is lower of
the two.
s
40. DEFERRED INCOMES
Deferred income represents funds received by the firms for goods and
services which it has agreed to supply in future These receipts increase the firms
liquidity in the form of cash; therefore they constitute an important sources of
financing.
Advance payments made by customers constitute the main item of deferred
income. These payments are common in case of expensive unit products, large
contractors or when the product is in short supply and the seller has a strong
bargaining power.
41. DEBT MANAGEMENT IN IDCO
IDCO has become a zero-debt company, following the repayment of 3rd
and
final installment on 14.5% non-convertible, redeemable secured debentures,
amounting to Rs. 214.39 cr. On March 25, 2005.
At the beginning of 2004-05, IDCO has loans amounting to Rs. 654.39 cr.
However, the company has been able to repay the entire loan amount with prudent
financial management, coupled with increased production and realization. IDCO
had also achieved the zero debt status in September 1999, when the company
had successfully discharged the last foreign currency loan of 20 billion
Japanese yen plus. Interest, which in Indian currency worked out to Rs.
627.64 cr. (principal) and Rs. 11.86 cr. (interest). The company had borrowed
a consortium of international banks to finance its initial project costs.
FINANCIAL ANALYSIS OF IDCO
A. CALCULATION OF GROSS OPERATING CYCLE PERIOD FOR AND
2008-09 AND 2009-10
The following formula is used to express the framework for the operating
cycle:
0 = (R+W+F+D) – C
Where,
0 = Operating Cycle Period
42. R = Raw material conversion period
W = Work-in-progress conversion period
F = Finished goods conversion period
D = Debtor collection period
C = Creditor collection period
R = Raw material inventory
Raw material consumed per day
Raw material inventory = average raw material =
(Opening stock of raw material + closing stock of raw material) / 2
= (65.59 + 68.38) / 2 = 66.99
(65.39 + 68.38) / 2 X 360
In 2009-10 R = 696.76
= 66.99 X 360 = 34 days
696.76
Work-in-progress /finished goods conversion period =
Average work-in-progress/finished goods *360
Total cost of goods sold
Total cost of good sold = Operating stock of inventory + raw material purchased
+ power & fuel + depreciation + other mfg. expenses – closing inventory.
43. In 2009-10 cost of goods sold = 686.65 + 696.76 + 1311.55 + 771.06 +
250.52 + 272.44 + 174.98 + 103.33 – 841.90 = 3425.39
Work in progress/finished goods conversion period
= (266.93 + 362.90)/2 X 360
3425.39
= 33.096
= 33 days
Debtors / Average Debtors * 365
Credit Sales – (Gross Sale – Exercise duty). [P/L A/c]
2008-09 = (60.65 + 26.50) / 2 X 360
5094.52
= 3.07 = 3 days
GROSS OPERATRING CYCLE PERIOD:
2008-09 = 34+33+3 = 70 days
Interpretation:
It implies that locking up of funds in current assets is for 70 days. IDCO can obtain
greater mileage for each rupees invested in current assets.
The shorter the duration of operating cycle period, faster is the
transformation of current assets into cash.
44. B. RATIO ANALYSIS
Ratio Analysis is one of the powerful tools for financial analysis. Following
are the worked out and analyzed the financial ratio of IDCO.
1. LIQUIDITY RATIOS
Current ratio = Current asset/ current liabilities
We can state that the ratio has been decreased due to an increase in current
liabilities as compared to the previous year. Though the level of current assets in
comparison to the previous year has been reduced, still the company is in a better
position to meet the current liabilities as the current ratio of 2 to 1 or more is
considered satisfactory.
Acid-Test Ratio / Quick Ratio:
Quick Ratio = (Current asset – inventories) / current liabilities
2008-09 = 5,041.33 – 6,86.65 1,1,540.88 = 2.82
2009-10 = 4,528.81 – 8, 41.90 / 1,933.24 = 1.907
Cash Ratio:
Cash Ratio = Cash + Marketabl Securities
Current Liabilities
2008-09 = 3516.46 + 0/1540.88 = 2.28
2009-10 = 2,869.04 + 0 / 1,933.24 = 1.48
Interpretation
Cash ratio is one of the significant measures of a firms ability to meet the
current obligations as cash is the most liquid asset. In 2009-10 the liquidity
position of the company has been deteriorated.
Interval Measure Ratio = Current Asset - Inventory
45. Average daily operating expenses
Average daily operating expenses = (cost of goods sold + selling & distribution
expenses + administrative & general expenses – depreciation) / 360
Cost of goods sold = opening inventory + raw material purchased + labour +
other mfg. expenses + depreciation – closing inventory
In 2008-09:
(634.96 + 574.36 + 994.69 + 231.54 + 552.97 + 163.82 – 686.65 + 84.74 + 106.74 +
113.97) / 360 = 2771.14 / 360 = 7.7
In 2009-10
(686.65 + 696.76 + 1311.55 + 250.52 + 771.06 + 174.98 – 841.90 + 84.33 + 103.33 +
123.10)/ 360 = 9.334
In 2008-09:
= 5041.33 – 686.65
7.7
= 4354.68
7.7
= 566 days
In 2009-10:
= 4528.81 – 841.90
9.3
= 396.441
= 396 days
Interpretation:
We can conclude from the interval measure ratio that IDCO has sufficient
liquid assets to finance its operation for 566 days (which is far more than a
year) even if it doesn’t receive any cash.
46. 2. TURNOVER RATIOS
Debtors Turnover Ratio:
Debtors Turnover Ratios = Net Sales / Debtors
In 2008-09:
= 49880/60.65
= 82.25
In 2009 – 10:
= 5094.52 = 192.25
26.50
Inventory Turnover Ratio:
Inventory Turnover Ratio = Cost of good sold
Average Inventory
Cost of goods sold = Opening inventory + raw materials purchased + labour +
depreciation + other mfg. expenses – closing inventories.
In 2008-09: 634.96 + 574.36 + 994.69 + 231.69 + 552.97 + 281.10 + 163.82 –
686.65 = 2746.94
In 2009-10: 686.65 + 696.76 + 1311.55 + 771.06 + 272.44 + 174.98 – 841.90 =
3071.54
In 2008-09: (634.96 + 686.65) / 2
= 660.8
In 2009-10: (686.65 + 841.90) / 2
= 764.28
Inventory turnover ratio in 2008-09 = 2746.94 / 660.8
= 4.2
Inventory turnover ratio in 2009-10
47. = 3071.54 / 764.28 = 4.01
3. LEVERAGE RATIO
Debt-asset Ratio = Total Debt
Net Asset
We can state here that in the year 2003-04 that 13% of the capital was
financed by the lenders in IDCO and the rest 87% was of IDCO’s capital employed.
IDCO has been termed as a zero-debt company since 2005-06 because it has cleared
off all its debts on March 25, 2005.
Debt – Equity Ratio = Total Debt
Net Worth
The debt-equity ratio of IDCO for the year 2008-09 is zero since it has cleared off
all debts.
Cash to Sales Ratio = Cash + Marketable Securities
Sales
In 2008-09:
(3516.46 – 167.78) + 0
4988.80
= 3348.68 + 0
4988.80
= 0.67
In 2009-10:
(2869.04 – 220.93) + 0
5094.52
= 2648.11
5094.52
= 0.51
In can be concluded that to achieve sales of Rs. 4988.80 crores, company has
sufficient cash.
Cash to Current Assets = Cash + Marketable Securities
Current Assets
48. In 2008-09:
(3516.46 – 167.78) + 0
5041.33
= 3348.68 + 0
5041.33
= 0.66
In 2009-10:
(2869.04 – 220.93) + 0
4528.81
= 2648.11
4528.81
= 0.58
It can be concluded that cash constitutes about 70% of current assets.
49. C. Calculation of Working Capital:
2009 2010
Current Asset
Inventories 686.65 841.90
Sundry debtors 60.65 26.50
Cash and bank balance 3516.46 2,869.04
Other current assets 236.47 175.35
Loans and advances 541.10 616.02
Total 5,041.33 4,528.81
Current Liabilities
Sundry Creditors 324.94 1,147.97
Other liabilities 557.90 306.14
Provisions 222.57 329.84
Total 1,268.1 1,783.95
Working Capital 3,773.23 2,744.86 of 2009
Each Item as % of WC
Current Assets
Inventories 18.2 30.67
Sundry debtors 1.60 0.96
Cash and bank balance 93.19 104.52
Other current assets 6.26 6.39
Loans and advances 14.03 22.44
Total 133.06 164.98
Current Liabilities
Sundry Creditors 8.06 41.82
Security deposits 4.3 11.15
Other Liabilities 14.8 -
Provisions 5.9 12.01
Total 33.6 64.98
Working Capital 100 100
50. Analysis of items of Current Asset and Current Liabilities as a percentage of working
capital
Figure
Interpretation:
The level of current assets has been increased where as working capital has been
decreased as compared to previous year. Current assets are more than current
liabilities maintaining a positive working capital ratio in the last two finance years.
Figure:
interpretation:
Inventories with working capital is increasing in 2008-09. The inventory level in
2007-08 was 18.20% of working capital and it was 30.67 in the year 2008-09. Stock
of the company is forming a major part of working capital.
2007-08 2008-09
S.T.R = COGS / AS S.T.R = COGS /AS
= 4.2 times = 4.1 times
It indicates an even turnover over a period of two years. In 2009-10, the
percentage of inventory has increased many times than that of the previous
year.
Figure:
Interpretation:
Percentage of Sundry Debtors to the total working capital in the year 2007-08 is
1.60% of the total working capital and in the year 2009-10, it came down to
0.96% of the total working capital. Decrease in the sundry debtors is good,
provided there is simultaneous increase in cash position, but the cash position
51. has decreased indicating there is no cash sale and the company is not in
favour of credit sales.
Figure:
Interpretation:
In 2009-10, having 104.52% of current assets as cash and bank balance, IDCO has a
better liquidity position to make the current expenses. 104.52% cash and bank
balance indicates that IDCO is a safety desiring company. However, other short term
financial investment can be done with the surplus funds in order to generate more
return on equity.
52. LIST OF TABLES AND FIGURES
Previous Year
Rs.
Liabilities SCH Current Year
Rs.
RESERVE & SURPLUS
1,072,769,000.0
0
Infrastructure Development Fund 1,072,769,000.
00
Add: transferred During Current
Year
INCOME & EXPENDITURE A/C
- 1,072,769,000.00
1,110,169,326.2
1
Net Surplus as per last Balance
Sheet
1,765,532,719.
71
Less: Last year Income Tax paid in
Current year
49,626,606.00
655,363,393.50 Add: Net Surplus During Current
year
633,460,175.3
2
1,765,532,719.7
1
2,349,366,289.03
2,838,301,719.7
1
3,422,135,289.03
RECEIPT ON CAPITAL ACCOUNTS
17,863,847,625.
00
Infrastructure Receipts 1
2
21,698,836,648.6
5
-
LOANS
5,000,000.00 Other Loans 1
3
5,000,000.00
5,000,000.00 5,000,000.00
DEPOSITS
35,250,000.00 Grant/Subsidies received (Revenue) 1
4
15,250,000.00
1,184,837,600.0
0
Grant/Subsidies received (Capital) 1
5
1,094,621,580.
00
1,220,087,600.0
0
1,109,871,580.00
53. CURRENT LIABILITIES &
PROVISIONS
On account of
1,388,650,971.5
1
Deposits from clients 1
6
1,818,637,146.
85
- - -
43,326,625.61 Establishment & Others 45,203,668.61
152,350,334.92 Retention Money 178,299,455.9
2
1,584,327,932.
04
2,042,140,271.3
8
23,511,564,87
6.75
TOTAL 28,277,983,789.
06
Accounting policies and Notes on Accounts 2
3
Previous Year
Rs.
Assets SCH Current Year
Rs.
FIXED ASSETS
1,088,498,874.5
6
At cost 1 1,349,053,000.8
5
513,900,805.19 Less Depreciation to date 661,234,876.32
574,598,069.3
7
687,818,124.5
3
INFRASTRUCTURE EXPENDITURE
93,551,365.29 Buildings
399,963,380.01 Development of Industrial Areas 2 358,944,057.93
165,149,286.77 Construction of Industrial Sheds 3 165,149,286.77
14,217,541,991.
60
Capital exp. For land acquisition 5 18,200,686,632.
60
507,404,259.9
3
Construction work in Progress 4 520,757,076.93
15,383,610,28 19,245,537,05
54. 3.60 4.23
CAPITAL EXPENDITURE
12,865,000.00 Lease Hold Land from Govt. of
Orissa
16,345,559.00
2,334,823.50 Free hold land 2,334,823.50
121,756,686.00 Construction work in progress (out
of own fund)
240,458,698.00
1,363,588,915.1
2
Construction work in progress (from
grants & subsidy)
1,430,282,233.4
7
1,500,545,424.6
2
1,689,421,313.
97
2,001,600.00 INVESTMENTS
CURRENT ASSETS, LOANS
AND ADVANCES
2,001,600.00
Current Assets
1,331,664.39 Store Materials 1,197,852.39
21,024,666.38 Receivables 6 76,464,263.37
5,689,875,415.0
6
Cash & Bank balances 7 5,951,858,280.3
1
5,712,231,745.8
3
6,029,520,396.
07
LOANS AND ADVANCES
150,158,961.7
2
Advance to Suppliers & Contractors 8 127,106,659.72
18,917,133.28 Misc. Advances Recoverable in cash 9 19,993,022.28
29,325,105.13 Advance to staff members 1
0
28,031,966.52
140,176,553.20 Sundry advances including other
deposit
1
1
448,553,651.74
338,577,753.3
3
623,685,300.2
6
23,511,564,87
6.75
TOTAL 28,277,983,78
9.06
Schedules 1 to 23 form an integral part of the Accounts
55. Previous Year
Rs.
Expenditure SCH Current Year Rs.
180,704,024.50 Establishment Expenses 17 321,542,927.60
89,270,401.24 Administrative Expenses 18 83,898,990.15
- Intt. On loan paid -
269,974,425.74 405,441,917.75
81,082,339.88 Infrastructure Maintenance Expenses 19 93,631,155.90
6,976,278.84 Contract Work Expenses 16,358,237.00
65,523,369.00 Work Expenses 20 28,488,340.00
- VAT Paid -
100,843.00 Audit Fees & Expenses 21,736.00
72,792,486.00 Depreciation 149,566,479.82
898,763,393.50 Gross surplus 959,642,743.32
1,395,213,135.
96
TOTAL 1,653,150,609.79
Less: Income Tax prov. For Current year
243,400,000.0
0
(i) Transferred to ‘Infrastructure
Development Fund’
326,182,568.00
655,363,393.5
0
(ii) Net Surplus transferred to Balance
sheet
633,460,175.32
898,763,393.5
0
TOTAL 959,642,743.32
Accounting policies and Notes on Accounts 23
56. Previous Year
Rs.
Income SCH Current Year Rs.
99,542,014.24 Income from work 21 109,586,341.00
711,519,198.72 Income from I/Es & Admn. Ch. 22 912,464,592.55
584,151,923.00 Other Income 631,099,676.24
1,395,213,135.
96
TOTAL 1,653,150,609.79
898,763,393.5
0
Gross surplus 959,642,743.32
898,763,393.5
0
Total 959,642,743.32
Schedules 1 to 23 form an integral part of the Accounts
57. Sl.
No
.
Description Gross Value
Cost as at
1.4.2009 (Rs.)
Addition
during the
year (Rs.)
Deductions
during the
year (Rs.)
Total cost as at
31.03.2010 (Rs.)
1. Industrial
Roads
118,348,604.93 145,322,518.00 - 263,671,122.93
2. Water Works 118,335,284.00 - 118,335,284.00
3. Electrical
Installations
49,018,849.00 11,609,258.00 - 60,628,107.00
4. Infra Building-
Tower 2000
72,767,893.00 242,182.00 73,010,075.00
5. Infra
Buildings-
Infocity
146,108,944.92 32,388.00 146,141,332.92
6. Infra
Buildings-
Fortune Tower
314,444,593.22 93,657,805.29 408,102,398.51
TOTAL 819,024,169.07 250,864,151.2
9
- 1,069,888,320.3
6
GENERAL
ASSETS
1. W/S system at
Duburi, Jajpur
75,623,953.05 252,211.00 75,876,164.05
2. Administrative
Building
60,407,841.00 8,274,098.00 68,681,939.00
3. Other Office
Buildings
16,776,045.26 16,776,045.26
4. Residential
Houses
24,180,734.72 642,639.00 24,823,373.72
5. Plant and
Machineries
18,786,075.33 110,400.00 18,675,675.33
6. Motor vehicles - -
a. Jeeps 2,281,988.27 2,450,208.00 1,061,112.00 3,671,084.27
b. Cars 10,055,110.47 965,000.00 9,090,110.47
c. Trekkers 246,850.47 246,850.47
d. Trucks 1,308,811.61 1,308,811.61
e. Bus 1,943,701.15 1,943,701.15
7. Tractors and
Trailers
164,114.88 164,114.88
61. SCH -4: CONSTRUCTION WORK-IN-PROGRESS (OUT OF OWN FUNDS)
Previous Year Code Particulars Current Year
1,644,845.93 50101
8
Alluminium park, Khurda 1,644,845.93
117,452,376.0
0
50102
5
Kalinga Nagar Infra Dev. work 120,288,457.00
1,921,160.00 50102
6
Infopark compound wall 1,921,160.00
339,513,616.0
0
50103
1
2nd
IT Park (Knowledge Park) 345,736,948.00
3,588,772.00 50103
6
Improvement of IDCO Exhibition
Ground
5,960,276.00
6,223,735.00 50103
7
Aluminiumpark, Angul, JV with
NALCO
6,491,135.00
1,247,200.00 50103
8
Exp. On IIU Scheme 2,901,700.00
1,685,400.00 50103
9
Projects TH. PPP Mode 1,685,400.00
2,000.00 50104
0
Rehabilitation Colony, Mantira,
Duburi
2,000.00
33,672,521.00 40300
5
IT & Corporate Tower with ICE
Mall
33,672,521.00
452,634.00 40101
4
STP, Balasore 452,634.00
507,404,259.9
3
Total 520,757,076.93
Schedule -2: CAPITAL EXPENDITURE TOWARDS DEVELOPMENT OF INDUSTRIAL
ESTATES
Sl. No. Description Expenditure up to the end of previous year
(Rs.)
1. Development Expenditure 399,963,380.01
Total 399,963,380.01
62. Schedule -3: CAPITAL EXPENDITURE TOWARDS CONSTRUCTION OF INDUSTRIAL
SHEDS
Sl. No. Description Expenditure up to the end of previous year
(Rs.)
1. Development Expenditure 165,149,286.77
Total 165,149,286.77
As at March 31st
, 2010
Expenditure
during the year
(Rs.)
Total
Expenditure (Rs.)
Deductions
(written back)
(Rs.)
Net (Rs.)
44,834,436.92 444,797,816.93 85,853,759.00 358,944,057.93
44,834,436.92 444,797,816.93 85,853,759.00 358,944,057.93
63. As at March 31st
2010
Expenditure
during the year
(Rs.)
Total
Expenditure (Rs.)
Deductions
(written back)
(Rs.)
Net (Rs.)
- 165,149,286.77 - 165,149,286.77
- 165,149,286.77 - 165,149,286.77
Schedule -5 Capital Exp. FR. Land Acquisition.
Previous year Rs. Code
No.
Particulars Current year Rs.
883,168,418.00 502003 LA for Duburi Steel Complex 1,013,127,896.00
1,050,892,548.00 502004 LA for projects (Govt. Land for
Industries)
1,240,214,929.00
141,880.00 502006 LA Exp. For PCPIR Project,
Paradeep
141,880.00
210,546,447.00 502007 LA Exp. For Land Bank 812,762,897.00
87,282,455.00 502001 LA Exp. For Projects-Govt. 87,282,455.00
11,985,510,243.6
0
502002 LA for projects (Private Land for
Industries)
15,046,329,370.6
0
502005 Exp. On Infrastructure Dev. of
Land
9,035.00
502008 Exp. For Logistic Support-POSCO
LA work
818,170.00
14,217,541,991.6
0
TOTAL 18,200,686,632.6
0
Schedule -6: Receivables
Previous year
Rs.
Code No. Particulars Current year
Rs.
16,422,990.59 304015 OSIC adjustment account 16,422,990.59
201,516.47 304014 IPICOL adjustment account -
12,070.71 305012 Insurance Claim Receivable 12,070.71
55,644,113.46 512004 Income Tax ded at source
(Refundable)
55,644,113.46
4,388,088.61 512003 Misc. deduction 4,385,088.61
76,668,779.84 TOTAL 76,464,263.37
Schedule -7: Cash & Bank Balance
64. Previous year
Rs.
Code
No.
Particulars Current year Rs.
177,289.10
504021
Cash in hand 297,581.95
3,070,995.50 Cash in Transit 15,784,347.21
5,278,378,198.40 Cash at bank in STD A/C 5,221,730,510.02
396,922,071.12 In Current A/C (Including CLTD
A/C with SBI, IDCO Tower BR.)
597,695,347.24
11,326,860.94 In Saving Bank A/C 116,350,493.89
5,689,875,415.0
6
TOTAL 5,951,858,280.3
1
65. Schedule-8: Advance to Suppliers & Contractors
Previous year
Rs.
Code No. Particulars Current year
Rs.
24,412,014.39 514002 Adv. To Suppliers for other
purchase
25,078,085.39
514005
125,746,947.33 514004 Advance to Contractors 102,028,574.33
150,158,961.72 TOTAL 127,106,659.72
Schedule -9: MISC. ADV. Recoverable in cash or kind
Previous year
Rs.
Code No. Particulars Current year
Rs.
7,230,604.00 508003 Loans to others 7,249,993.00
11,686,529.28 513018 Misc. Advance 12,743,029.28
18,917,133.28 TOTAL 19,993,022.28
Schedule -10: Advance to staff
Previous year
Rs.
Code No. Particulars Current year
Rs.
736,363.54 513001 Advance to employees salary 1,609,660.54
1,485,420.76 513003 Adv. To employees travelling 1,464,344.86
817,976.77 513004 Adv. To employees festival 516,576.77
18,267.18 513005 Adv. To employees LTC 13,167.18
1,685,142.17 513006 Adv. To employees Medical 1,307,307.12
2,776,674.24 513009 Adv. To emp. S & M. Cycle 3,017,854.24
1,788,004.61 513008 Adv. To employees Car 2,089,633.61
2,551,239.65 513015 Staff Advance 2,803,593.41
1,737,896.51 513016 Works Advance 1,770,901.01
49,859.05 513002 Adv. To employees Wages 49,859.05
8,961,676.10 513011 House Building Advance 7,528,052.10
4,302.00 513014 Adv. To employees Others 4,302.00
5,226,312.05 513010 Adv. To employees Computer 4,280,385.05
30,683.50 513012 Adv. To employees Cyclone 31,433.50
272,090.00 513013 Spl. HB Advance 273,471.03
1,183,197.00 513007 Deposit of leave salary 1,271,425.00
29,325,105.13 TOTAL 28,031,966.52
66. Schedule -11: Sundry Adv. Including Other Deposits
Previous year
Rs.
Code No. Particulars Current year
Rs.
5,997,016.90 511001 Misc. deposits 5,997,016.90
128,522.00 511004 Dpst. Of Invmnt. Subsidy for outright
sale od sheds
128,522.00
21,110,875.14 511002 Security deposit 22,139,815.14
52,680,187.70 511003 EMD 47,600,187.70
512001 Income Tax deducted at source
(current Yr.) Adv. Tax paid against
fringe-Benefit and
41,501,125.00
514009 Income Tax 326,571,147.0
0
4,615,838.00 512002 ST deducted at sources 4,615,838.00
84,532,439.74 TOTAL 448,553,651.7
4
Schedule -12: RCPT on Capital Account – Infra RCPTS
Previous year Rs. Code
No.
Particulars Current year Rs.
1,540,965.03 30200
7
Deposits from Industrialist 1,540,965.03
9,450,740.64 30101
7
Premium Price for Plots 9,450,740.64
47,373,981.91 30100
4
H.P. Installment receipt (Plot) 48,008,148.02
155,179,630.79 30100
5
H.P Installment receipt (sheds) 166,016,121.85
414,403.00 30100
6
H.P Installment receipt (shops) 789,713.00
269,665,585.09 30100
2
Premium Price for outright sale of
sheds
287,071,005.09
14,526,649.29 30101
8
Prem. Price for sheds 14,526,649.29
8,206,960.30 30101
9
Capital Profit on sale of assets 8,235,660.30
2,090,106,721.58 30100 Prem. Price for outright sale of land 2,393,597,410.06
67. 1
959,518.50 30101
1
Deposit for reservation charges of
land
959,518.50
55,718,173.00 30200
1
Dep. For LA Projects-Govt. 61,342,173.00
1,054,608,988.00 30200
6
Dep. For LA Projects (Govt. Land) fr.
Industries
1,230,991,398.00
1,515,341.80 30100
3
Prem. Price for outright sale of shops 1,546,326.80
1,748,777,534.00 30200
3
Dep. For LA projects Steel Complex 1,751,183,334.00
12,209,290,496.0
7
30200
2
Capital Receipts – Industrialists (Pvt.
Land)
15,556,994,692.07
33,670,368.00 30101
3
EPIP Projects (Receipts-Pvt. Parties) 33,670,368.00
141,344,554.00 30101
0
OR sale of space in Fortune Tower 132,912,425.00
17,842,350,611.0
0
TOTAL 21,698,836,648.6
5
68. SCHEDULE -13: OTHER LOANS
PREVIOUS
YEAR RS.
CODE NO. PARTICULARS CURRENT YEAR
RS.
5,000,000.00 205001 OMAD Fund 5,000,000.00
5,000,000.00 TOTAL 5,000,000.00
SCHEDULE -14: GRANT / SUBSIDIES RECEIVED (REVENUE GRANT)
PREVIOUS
YEAR RS.
CODE NO. PARTICULARS CURRENT YEAR
RS.
15,250,000.00 203012 Govt. of Orissa, Indl. Maint. Grant 15,250,000.00
15,250,000.00 TOTAL 15,250,000.00
SCHEDULE -15: GRANT / SUBSIDIES RECEIVED (CAPITAL GRANT)
PREVIOUS YEAR
RS.
CODE NO. PARTICULARS CURRENT YEAR
RS.
500,000.00 203007 Govt. of Orissa, Ind. Dept. for W/S
works.
Govt. of Orissa, Rev. Dept. for Central
Tool
500,000.00
606,000.00 203013 Room & training Centre (CTTC)
Grants fm Govt. of India under
Assistance to
States for Developing Export
Infrastructure
606,000.00
357,023,000.00 203011 and Allied Activities for involvement
of States in Export Effort (ASIDE) –
Relating to IDCO only
357,023,000.00
40,000,000.00 203002 Govt. of India subsidy under No
Industry Dist (NID)
40,000,000.00
132,800,000.00 203003 Grants fm Govt. of India for Export
Promotion Industrial Park (EPIP)
132,800,000.00
207,200,000.00 203004 Subsidy fm Govt. of India for Growth
Centre
207,200,000.00
29,868,000.00 203005 Grants fm Govt. of India for
Integrated Infrastructure
Development Centre (IID)
33,241,000.00
69. 5,000,000.00 203009 Grants fm Govt. of Orissa for
Integrated Infrastructure
Development Centre (IID)
5,000,000.00
109,486,000.00 203006 Subsidy fm Govt. of Orissa Growth
Centre
109,486,000.00
20,000,000.00 203014 Grants fm GOI, Food Processing,
Khurda
20,000,000.00
7,500,000.00 203015 Grants fm Govt. of India fr. EPIP –
Circular
Infrastructure Balance (CIB)
Scheme
7,500,000.00
108,000,000.00 203008 Grants from Govt. (STA, PURI) 110,500,000.00
203010 Central Assistance for Urban Haat
Project
4,500,000.00
203017 Subsidy from Govt. of Orissa for ITIR,
BBSR
779,580.00
203018 Grant from GOI-MEGA Food Park in
Orissa
19,199,000.00
203019 Grant from GOO-External Linkage to
SEZ
20,000,000.00
20,000,000.00 203021 Grant from GOO-New les for
downstream Industries.
20,000,000.00
1,037,983,000.00 203022 Grant from GOD- Urban Haat
Project.
6,287,000.00
1,037,983,000.0
0
TOTAL 1,094,621,580.0
0
SCHEDULE -16: DEPOSITS FROM CLIENTS
PREVIOUS YEAR
RS.
CODE NO. PARTICULARS CURRENT YEAR
RS.
251,500,000.00 302009 205,400,205.00
4,028,121.00 304024 4,028,121.00
762,541,849.62 303001 to
303004
601,145,324.37
163,454,600.00 302011 242,177,000.00
32,057,616.21 304001 28,110,773.21
88,294,388.74 304003 121,896,159.74
72. 89,270,401.24 Total 83,898,990.15
SCHEDULE -19: INFRASTRUCTURE MAINT. EXPENSES
PREVIOUS
YEAR RS.
CODE NO. PARTICULARS CURRENT YEAR
RS.
702037(3)
18,043,278.38 605004 Electricity charges 13,609,229.90
705006 -
12,798,908.00 708004 Water charges 10,017,272.00
37,717.00 702026 Gardening & horticulture 24,551.00
- 704001 Decreetal dues paid 704,507.00
7,483.00 707002 Intt. On delayed payments -
1,667,861.00 703003 R/M-Water supply system in I/Es 127,950.00
48,527,092.50 703002(3) Repairs & maintenance-sheds 69,147,646.00
81,082,339.88 Total 93,631,155.90
SCHEDULE -20: WORKS EXPENSES
PREVIOUS
YEAR RS.
CODE NO. PARTICULARS CURRENT YEAR
RS.
2,273,586.00 702029 Rprs. & Maint. Of Plant and Machinery 2,071,005.50
51,000,000.00 705014 INFRA GRANT TO JCDL -
7,993,515.00 705004 Design & Consultancy charges 20,799,592.00
39,641.00 705007 Misc. Exp. For works 64,321.00
500.00 705001 Purchase of Tender paper 3,342.00
63,446.00 705003 Storage Incidental charges 22,928.00
28,131.00 705008 Laboratory Expenses 108,906.00
2,295,984.00 702009 Hire Charges Paid 2,694,116.50
3,463.00 705013 OHSDP PACKAGE -5 -
1,825,103.00 703006 R & M of Urban Haat 2,724,129.00
65,523,369.00 Total 28,488,340.00
SCHEDULE -21: INCOME FROM WORKS
PREVIOUS
YEAR RS.
CODE NO. PARTICULARS CURRENT YEAR
RS.
85,168,006.00 603004 Supervision Charges Realised 104,846,274.00
558,843.00 603001(6) Works Income 301,971.00
102.24 603007 Storage charges realized -
86,500.00 606014 Reg. Fees from Vendors 226,000.00
1,647,174.00 601011 Income from Ekamra Haat 1,716,969.00
12,081,389.00 603002 Contract work Recepts-Const. works 2,495,127.00
99,542,014.24 Total 109,586,341.0
0
74. CHAPTER 8
BIBLIOGRAPHY
• Audited Annual report of IDCO,Bhubaneswar for the year 2007-08,
2008-09 and 2009-10.
• BOOKS-
Financial Management-I.M. Pandey
Financial Management-P.C. Chandra
Financial Management-Sharma Gupta
Working Capital Management-H. Bhattacharya
• WEBSITES-
www.google.com
www.idcoindia.com
75. CHAPTER 7
CONCLUSION
IDCO has not only addressed itself to the country’s need for self sufficiency in
infrastructure development, but has also given the country the technology
edge in producing strategic materials. With its consistent track record in
capacity utilization, technology absorption, quality assurance export
performance, servicing of loans, internal source generation and posting of
profits, IDCO has chartered a course of international confidence.
IDCO shows how a well managed
company achieves the mission and gives much more profit. Working
capital is an important area in a financial management. Just as
circulation of blood is essential in human body for maintaining life, no
business can run successfully without an adequate amount of working
capital. And since IDCO is a infrastructure company, its working capital
need is very high. From the study it has been found that IDCO manages
its high level of working capital very effectively and efficiently in order to
76. get better return on investment. IDCO always tries to manage itself
properly by utilizing new techniques and policies to avoid problems.
CHATER 6
SUGGESTIONS AND RECOMMENDATIONS
The following can be recommended for effective management at IDCO:
• An understanding among the staff should be installed that
working capital management produces profit.
• Inventory management is a great concern for IDCO especially
stores and spares. Proper steps must be taken for purchase and
procurement of inventory.
• Short-term credit period availed must be reduced and sundry
creditors should be paid faster.
• Proper planning of production should be made and
communicated to all the concerned departments so as to
determine the exact need of materials and prevent unnecessary
blockage of useless materials.
• Reassess all significant customers periodically. Stop supplying
existing customers who are poor payers. After all IDCO is for
quality business rather than quantity business.
• Plant should be given freedom in deciding the credit policies,
cash discount or credit rating.
77. CHAPTER 1
INTRODUCTION
Working capital refers to funds required to be invested in the business for a
short period usually upto one year. It is also known as short-term capital or
circulating capital.
IMPORTANCE OF WORKING CAPITAL
1. Adequate working capital helps in maintaining solvency of the
business by providing uninterrupted flow of production.
2. Sufficient working capital enables a business concern to make
prompt payments and hence helps in creating and maintaining
goodwill.
3. Adequate working capital also enables a concern to avail cash
discounts on the purchases and hence it reduces costs.
4. Adequate working capital enables to face business crisis in
emergencies such as depression because during such periods,
generally, there is much pressure on working capital.
5. Sufficiency of working capital enables a concern to pay quick and
regular dividends to its investors as there may not be much pressure to
78. plough back profits which gains the confidence of its investors and
creates a favourable market to raise additional funds in the future.
OBJECTIVES OF THE STUDY
The main objectives of the study are;
1. To know about the theory and practices of financial management
practiced in IDCO.
2. To get an insight of efficient project management which IDCO has
achieved and is a rear feet for any private sectors.
3. To study the firms financial position over a period of time.
4. To study the past performance and to estimate its present
financial strength.
5. To analyze the financial statement by calculating the financial
ratios of IDCO.
6. To get an insight into various sources available for financing the
working capital and its utilization.
CHAPTER 4
RESEARCH METHEDOLOGY
The data for the present study is drawn both from primary and secondary
sources. The primary data are collected from the discussions carried out with
the accountants and executives of IDCO and few employees. The secondary
data are collected from the company’s annual report, newspapers, books etc.
The basic understanding of the subject is referred from various professional
institutes and the valuable guidance of the guide. Interpretation of various
statistics is done through analysis whichever is necessary.
79. CHAPTER 6
LIMITATIONS OF THE STUDY
Any project is not free from limitations. Here also there are several
limitations for the study. But the main limitations are ;
The study is limited to three years i.e. from 2007-08 to 2009-2010.
The data used in the study has been taken from published annual reports
only. Hence grouping or sub grouping and analysis of data may slightly
affect the result. It is not possible to collect all required primary data
from the company’s office.This project has many limitations and there is
a scope for improvement.