Project Report on Working Capital Assessment (1)
-
Upload
prathyusha-koguru -
Category
Documents
-
view
216 -
download
0
Transcript of Project Report on Working Capital Assessment (1)
-
7/28/2019 Project Report on Working Capital Assessment (1)
1/54
Work Flow Model
Flow chart for Deposits
-
7/28/2019 Project Report on Working Capital Assessment (1)
2/54
Customer Inquiry
New
Officer/Manager explains
rules of business/Bank
requirements and
compliance to KYCguidelines.
Acceptance by manager
and authorize to open
Clerk opens the A/c
/completes the formalities
Officer/Manager
Verify/ Authorize
Existing
Reject
Request for fund transfer
from SB A/c to Deposit A/c
Passbook updating/
Issue of deposit receipt
21
-
7/28/2019 Project Report on Working Capital Assessment (1)
3/54
Flow chart for Advances
Customer Inquiry
New
Compliance with KYC
guidelines.
Manager/Branch in charge discussion
a. Availability scheme resources
b. Explain Bank requirements
c. Accept application and details
d. Process the application
e. Sanction
f. Pass on to the appropriate
account
Clerk opens the account/Documentation/ Disbursement
Not viable
Existing
Acceptance
Reject
22
-
7/28/2019 Project Report on Working Capital Assessment (1)
4/54
Future growth and Prospectus
The coming years are likely to be of strong but uneven global growth. As financial
markets continue to normalize and households and firms reduce their indebt ness,
growth is projected to gradually strengthen the emerging and developed economies. The
IMF projected global growth at 4.5% for 2012. Emerging economies will continue
to lead global growth. However, uncertainties in the form of higher oil and non-oil
commodity prices and public debt pose risk to global growth.
Indian economy is expected to continue its broad based growth momentum in FY12
backed by strong investment and consumption demand. Domestic demand will
continue to hold the key to GDP growth. Inflation is under control after a long period.
A strong saving and investment and consumption rates, favorable capital market
conditions, capital flows and positive business outlook will also help the economy to
maintain its growth momentum. Services sector will be a major contributor in the
positive domestic outlook and banking sector will continue to be among the
performing sectors in FY12. Efforts to bring in more inclusive growth and focus on
the rural economy would propel the growth engine of the economy further.
23
-
7/28/2019 Project Report on Working Capital Assessment (1)
5/54
McKinsey's 7s Framework
The McKinsey 7S framework is developed in the early 1980s by Tom Peters and
Robert Waterman, two consultants working at the McKinsey & Company consulting
firm, the basic premise of the model is that there are seven internal aspects of anorganization that need to be aligned if it is to be successful. The 7S model can be used in a
wide variety of situations where an alignment perspective is useful.
The McKinsey 7S model involves seven interdependent factors which are categorized as
either "hard" or "soft" elements:
"Hard" elements are easier to define or identify and management can directly
influence them: These are strategy statements; organization charts and reporting lines; and
formal processes and IT systems.
"Soft" elements, on the other hand, can be more difficult to describe, and are less
tangible and more influenced by culture. However, these soft elements are as
important as the hard elements if the organization is going to be successful.
24
-
7/28/2019 Project Report on Working Capital Assessment (1)
6/54
Strategy:
The key elements for the Bank's business strategy are;
To focus on quality growth opportunities by maintaining and enhancing the
strengths in services
Use technology for competitive advantage and customer centric progressive
bank
Branch expansion to provide services to a larger customer segment during
2010-11 210 branches were added. On January 2012, there were 3432 branches
of the Bank.
To become one stop financial supermarket, the Bank has forayed into newer
areas of banking products and services to meet the increasing needs of the
customers.
Systems:
The Bank has taken various proactive technology initiatives to maintain its
competitive edge in Indian banking industry. Canara Bank has chosen Flex cube from
Oracle Financial Services as the software application. Now all branches of Canara
Bank are live on core banking application Flex cube.
Flex cube is a universal banking solution for retail, corporate, internet and investment
banking, from front to back office work. Flex cube also has the ability to support
multi-bank, multi-currency, and multi-channel operations, using a widely recognized data
model that will keep abreast of market dynamics. Canara Bank has a strong pan India
presence with 2623 ATMs
25
-
7/28/2019 Project Report on Working Capital Assessment (1)
7/54
Style:
In Canara Bank, the decisions are taken by the top management concerning matters
related to the organization. The decisions relating to department matters are taken by the
departmental heads. The bank follows a participative leadership style which allows
the ideas, suggestions etc. for the betterment of the bank. The team members are
cooperative rather than being competitive.
Staff:
The departments in the Bank consist of Senior Manager/Manager, Officers, Clerks
and sub-staff. The HR policies of the Bank have been reinvented and refocused time
and again to suit to the changing banking scenario. HR interventions like SPANDAN
for bringing attitudinal change among front line staff, PRATIBHA for grooming in-
house talents in varied specialized areas and executive grooming through reputed
institutes and other significant HR tools like Quality Circles, Staff meetings and Brain
Storming Sessions have been implemented for effective team building and fostering
collective excellence. Specialized trainings to the Senior Management level/ Top level
executives are conducted based on the requirement. Canara Bank has more than
45,800 employees and business per employee and profit per employee is Rs. 12.28
crores and Rs. 9.76 Lakhs respectively.
Skills:
Training policies and programs are suitably designed, modified and updated on a
continuous basis to upgrade the knowledge levels and skills of its Executives,
Officers, and Workmen on par with the best in the industry. While several new
programs are introduced in tune with the corporate goals, the existing programs are
made more interactive and learner friendly. Risk management and Basel II are the
focus areas of their training programs.
26
-
7/28/2019 Project Report on Working Capital Assessment (1)
8/54
Shared Values:
Canara Bank was founded on these Principles,
1. To remove Superstition and ignorance.
2. To spread education among all to sub-serve the first principle.
3. To inculcate the habit of thrift and savings.
4. To transform the financial institution not only as the financial heart of the
community but the social heart as well.
5. To assist the needy.
6. To work with sense of service and dedication.
7. To develop a concern for fellow human being and sensitivity to the
surroundings with a view to make changes/remove hardships and sufferings.
"A good bank is not only the financial heart of the community, but also one with an
obligation of helping in every possible manner to improve the economic conditions of the
common people"
- A. Subba Rao Pai
27
-
7/28/2019 Project Report on Working Capital Assessment (1)
9/54
SWOT Analysis
Strengths:
1. The Bank have well experienced, well trained, most dedicated and committed
staff. There are sustained and focused efforts at every level, by each employee of
the Bank, to continue to build up core deposits.
2. Strong rural presence.
3. It is well equipped to meet the challenges of 21st century, in the areas of IT,
Knowledge and competition.
4. It has launched Core Centralized banking solutions where all branches are
connected live.
5. The Bank has specialized branches catering to the specific clientele segment.
Weaknesses:
1. The Bank does not have many overseas branches.
2. As the employees are experienced the Bank has more number of aged workforces.
Opportunities:
1. Controlling NPA through cash recovery. NPA was at 1.11% (Rs. 2347 crores) for
the year ended 31st
March, 2011.
2. To expand overseas business.
3. Upward revision in Deposit/interest rates attracts new customers/deposits.
4. Up gradation in technological products saves time and improves business.
Threats:
1. The Bank face competition from other public sector bank, private sector banks,
foreign banks and other financial institutions.
2. Changing economic policies of Government will have direct impact on interest
rates.
3. Globalization has allowed other industries, such as IT industry, to attract talent
human resource.
28
-
7/28/2019 Project Report on Working Capital Assessment (1)
10/54
Financial Statements
P & L A/c for the year ended 31 March 2011
(Rs. In Crores)
Sl.
No. Particulars 31.03.2011 31.03.2010
1 Interest Earned (a)+(b)+(c)+(d) 23064.02 18751.96
(a) Interest/discount on advances/bills 17051.85 13946.43
(b) Income on Investments 5788.01 4577.99
(c) Interest on balances with Reserve Bank of India &
Other Inter-Bank Funds 223.3 210.42
(d) Others 0.86 17.12
2 Other Income 2703.03 2857.9
3 Total Income (1+2) 25767.05 21609.86
4 Interest Expended 15240.74 13071.43
5 Operating Expenses (I)+(ii) 4419.31 3477.62
(I) Employees Cost 2954.84 2193.7
(ii) Other Operating Expenses 1464.47 1283.92
Total Expenses ((4+5) excluding Provisions &
6 Contingencies) 19660.05 16549.05
Operating Profit before Provisions and Contingencies
7 (3-6) 6107 5060.81
8 Provisions (Other than Tax) and Contingencies 1081.11 1239.38
9 Exceptional items 0 0
Profit (+) / Loss (-) from Ordinary Activities before tax
10 (7-8-9) 5025.89 3821.4311 Tax expense 1000 800
Net Profit (+) / Loss (-) from Ordinary Activities after
12 tax (10-11) 4025.89 3021.43
13 Extraordinary items (net of tax expense) 0 0
14 Net Profit (+) / Loss (-) for the period (12-13) 4025.89 3021.43
29
-
7/28/2019 Project Report on Working Capital Assessment (1)
11/54
Paid up Equity Share Capital (Face Value of each share-
15 Rs.10/-) 443 410
16 Reserves excluding Revaluation Reserves 17498.46 12129.1
17 Analytical Ratios
(i) Percentage of shares held by Government of India 67.72% 73.17%
(ii) Capital Adequacy Ratio 15.38% 13.43%(iii) Earnings per Share (EPS) (Not Annualized)
a) Basic and diluted EPS before Extraordinary items (net
of tax expense) for the period, for the year to date and for the
previous year 97.83 73.69
b) Basic and diluted EPS after Extraordinary items for
the period, for the year to date and for the previous year 97.83 73.69
(iv) NPA Ratios
(a) Amount of Gross Non Performing Assets 3089.21 2590.31
(b) Amount of Net Non Performing Assets 2347.33 1799.7
(c) Percentage of Gross Non Performing Assets 1.45% 1.52%
(d) Percentage of Net Non Performing Assets 1.11% 1.06%
(v) Return on Assets (Annualized) 1.42% 1.30%
18 Public shareholding
- Number of Shares 143000000 110000000
- Percentage of shareholding 32.28% 26.83%
19 Promoters and promoter group shareholding NIL
- Number of shares 300000000 300000000
- Percentage of shares (as a % of the total shareholding of
promoter and promoter group) 100.00% 100.00%
- Percentage of shares (as a % of the total share capital of theCompany) 67.72% 73.17%
30
-
7/28/2019 Project Report on Working Capital Assessment (1)
12/54
Balance Sheet as on 31.3.2011
(`Rs. in Crores)
As on As on
31.03.2011 31.03.2010
Capital and liabilitiesCapital 443 410
Reserves and surplus 19596.82 14261.8
Deposits 293972.65 234651
Borrowings 14261.65 8440.56
Other liabilities and provisions 7804.64 6977.3
Total 336078.76 264741
Assets
Cash & balances with reserve bank of
India 22014.79 15719.5
Balances with banks and money at call
And short notice 8693.32 3933.75
Investments 83699.92 69677
Advances 212467.17 169335
Fixed assets 2844.41 2859.37
Other assets 6359.15 3216.92
TOTAL 336078.76 264741
31
-
7/28/2019 Project Report on Working Capital Assessment (1)
13/54
Segment wise results
(Rs. In crores)
Business Segment 31.03.2011 31.03.2010
(a) Segment Revenue
1 Treasury Operations 6249.48 5477.69
2 Retail Banking Operations 6700.99 5646.6
Wholesale Banking
3 Operations 12220.51 10041.64
4 Other Banking Operations 0 0
5 Unallocated 596.07 443.93
Total 25767.05 21609.86
(b) Segment Results
1 Treasury Operations 869.61 1346.85
2 Retail Banking Operations 2207.25 1664.16
Wholesale Banking3 Operations 2652.26 1999.24
4 Other Banking Operations 0 0
Total 5729.12 5010.25
Unallocated
(c) Income/Expenses 377.88 50.56
(d) Operating Profit 6107 5060.81
Provisions and
(e) Contingencies 1081.11 1239.38
(f) Income Tax 1000 800
(g) Net Profit 4025.89 3021.43
(h) Other Information
(i) Segment Assets
1 Treasury Operations 108292.57 87199.12
2 Retail Banking Operations 60302.3 51555.25
Wholesale Banking
3 Operations 160148.44 121344.65
4 Other Banking Operations 0 0
5 Unallocated Assets 5237.09 2509.39
Total 333980.4 262608.41
(j) Segment Liabilities
1 Treasury Operations 47011.06 39833.452 Retail Banking Operations 124960.75 123063.48
Wholesale Banking
3 Operations 125895.27 76290.47
4 Other Banking Operations 0 0
5 Unallocated Liabilities 18171.86 10881.9
6 Capital and Reserves 17941.46 12539.11
Total 333980.4 262608.41
32
-
7/28/2019 Project Report on Working Capital Assessment (1)
14/54
(Rs. In Crores)
Geographical Segment 31.03.2011 31.03.2010
a Domestic Operations
Revenue 25448.69 21299.71
Assets 318377.28 252609.97
b International Operations
Revenue 318.36 310.15
Assets 15603.12 9998.44
c Total
Revenue 25767.05 21609.86
Assets 333980.4 262608.41
Key Financial Ratios
(In %)
31st Mar 31st March
2010 2011
Cost of Funds 5.65 5.37
Yield on funds 8.1 8.13
Cost of Deposits 6.12 5.8
Yield on Advances 9.81 9.73
Yield on Investments 7.52 7.72
Spread as a % to AWF 2.45 2.76
Net interest margin 2.8 3.12
Operating Expenses to AWF 1.5 1.52
Return on average assets 1.3 1.42
Return on average net worth 26.76 28.26
Business per employee (Rs. In crores) 9.83 12.28
Profit per employee (Rs. In Lakhs) 7.35 9.76
Book value (Rs.) 305.83 405
EPS (Rs.) 73.69 97.83
AWF: Average Working Funds
33
-
7/28/2019 Project Report on Working Capital Assessment (1)
15/54
Learning Experience
The project work was carried out at Canara Bank gave me a lot of insight into the
practical working of a Bank. I could understand the various functions of an
organization like, Planning, Organizing, Directing, Controlling and Staffing. I learned thevarious methods used to assess the working capital of firms, companies etc. and the
various forms of working capital extended to organizations.
I understood various services provided by the Bank apart from the basic functions of
accepting deposits and lending loans and learnt about the technology used in the Bank
to provide quality, secure and faster services. I also learned the workflow for
accepting deposits and providing loans and various strategies, policies and systems
adopted by the Bank.
34
-
7/28/2019 Project Report on Working Capital Assessment (1)
16/54
Statement of the problem
The sufficiency of working capital assists in raising credit standing of a business
because of better terms on goods bought, lesser cost of manufacturing due to the
acceptance of cash discounts, favorable rates of interest etc. Working capital needs of
every organization varies depending upon various parameters. For assessing the
working capital limits, the Banks should analyze the business operations in detail and
credit worthiness of the organizations. Based on business operations, type of industry,
creditworthiness and other parameters working capital needs are assessed. For all
organizations a single method cannot be applied for assessing the limits. Different
methods should be used based on suitability to the organization and acceptability by
the Banks.
Objectives of the study
1. To understand the various methods used to assess the maximum working
capital limits of different organizations.
2. To learn the different forms of working capital extended by the Banks.
3. To identify the different modes of security acceptable by the Banks for
providing working capital finance.
4. To study the importance of adequate working capital.
5. Analysis of case studies pertaining to working capital financing.
6. To identify the different factors those affect the working capital requirement.
Scope of the study
The scope of the study was related to the various methods used by Canara bank. The
procedures adopted by the Bank for sanctioning the working capital have been
explained with the help of different case studies. The parameters to be analyzed for
sanctioning or renewing the credit limit are explained.
35
-
7/28/2019 Project Report on Working Capital Assessment (1)
17/54
Methodology
Research Design
It is a descriptive study consisting of quantitative and qualitative factors. Descriptive
research, also known as statistical research, describes data and characteristics about
the population or phenomenon being studied. Descriptive research answers the
questions who, what, where, when, why and how. Although the data description is
factual, accurate and systematic, the research cannot describe what caused a situation.
Nature of Data
Primary and Secondary.
Sources of Data collection
Primary Data was collected by interviewing with the Bank employees.
Secondary Data was personally collected from the Banks internal sources, official
records, annual reports, the Banks website, data released by RBI in its website and
management books.
Limitations of the Study
1. Though there was interaction with the Bank employees, more data was taken
from secondary sources made available by the Bank.
2. The identity of the real borrower in the case study has been concealed as per
the Banks requirement for maintaining the confidentiality.
3. The conclusion and interpretations drawn are based on few cases. Anyhow,
different cases would have different situation.
4. Canara Bank has 34 circle offices but study was confined to only Bangalore
rural Circle Office, covering 97 branches.
36
-
7/28/2019 Project Report on Working Capital Assessment (1)
18/54
Analysis and Interpretation
Working capital
It is a financial metric which represents operating liquidity available to a business,
organization or other entity, including governmental entity. Along with fixed assets such
as plant and equipment, working capital is considered a part of operating capital. Net
working capital is calculated as current assets minus current liabilities. If current assets
are less than current liabilities, an entity has a working capital deficiency, also called a
working capital deficit.
A company can be endowed with assets and profitability but short of liquidity if its
assets cannot readily be converted into cash. Positive working capital is required to
ensure that a firm is able to continue its operations and that it has sufficient funds to
satisfy both maturing short-term debt and upcoming operational expenses. The
management of working capital involves managing inventories, accounts receivable
and payable, and cash.
Operating cycle
It is the average length of time between when a company purchases items for
inventory and when it receives payment for sale of the items. A long operating cycle
tends to harm profitability by increasing borrowing requirements and interest expense.
The Operating Cycle determines the amount of working capital that a business
requires to operate on a day-to-day basis. The shorter the Operating Cycle the lower
the amount of working capital required for the business and the greater opportunity
for investments in other value-adding activities. The following diagram shows the
operating cycle.
37
-
7/28/2019 Project Report on Working Capital Assessment (1)
19/54
Current Assets
Current asset is represents the value of all assets that can reasonably be expected to be
converted into cash within one year in the normal course of business. Current assets
include cash, accounts receivable, inventory, marketable securities, prepaid expenses, and
other liquid assets that can be converted readily to cash.
Current Ratio
Current ratio is liquidity ratio that measures a company's ability to pay short-term
obligations. Also known as "liquidity ratio", "cash asset ratio" and "cash ratio". The
Current Ratio formula is:
The ratio is mainly used to give an idea of the company's ability to pay back its short-
term liabilities (debt and payables) with its short-term assets (cash, inventory,
receivables). The higher the current ratio, the more capable the company is of paying its
obligations.
38
-
7/28/2019 Project Report on Working Capital Assessment (1)
20/54
The benchmark current ratio for borrowers whose working capital limits are assessed
under MPBF & Cash Budget system is 1.33. However in respect of those parties
whose working capital limits ate assessed based on Turnover method is 1.25.
If the current ratio is less than the bench mark of 1.33 (MPBF/Cash budget system) or
1.25 (Turnover Method) for the concerned financial year, but not less than 1, the
limits may be permitted/renewed/enhanced by the respective sanctioning authority
within the delegated powers.
If the current ratio is less than 1 the sanctioning authority can permit only renewal of the
existing limits, based on his/her delegated powers, subject to normal appraisal norms
being followed. However in respect of accounts falling under the sanctioningpowers of
Executive Director/Chairman and Managing Director, the same can be permitted by
the respective sanctioning authority.
39
-
7/28/2019 Project Report on Working Capital Assessment (1)
21/54
The Bank considers the following factors for assessing the working
capital
1. General nature of the business carried.
2. Size of the business.
3. Production cycle of the organization and the industry.
4. Changes in technology, as the advanced technology requires less amount of
working capital.
5. Business cycle, cyclical fluctuations like boom and depression affects working
capital needs.
6. Credit policy of the organization.
7. Growth and expansion.
8. Operating efficiency of the organization.
9. Dividend policy of the organization.
Adequacy of Working capital
The investment in current assets should be just adequate to the needs of the firm. Both
excess working capital and inadequate working capital are dangerous to the firm.
Problems of Excessive working capital
1. Low returns on investment as excess funds in current assets remains idle and
earn nothing.
2. There is possibility of over capitalization. A firm having excess working
capital may be tempted to invest heavily on fixed assets that may not be
justified by its actual sales. This results in lower rate of return.
3. It results in unnecessary accumulation of inventories. Thus chances of
inventory mishandling increases.
4. Excessive working capital makes management complacent. This may lead to
management inefficiency.
5. It is an indication of defective working capital policy. It indicates firms
inability to utilize the available resources productively.
40
-
7/28/2019 Project Report on Working Capital Assessment (1)
22/54
Problems of inadequacy
1. A firm is not in a position to utilize the available production facilities
effectively.
2. Inadequacy stagnate growth. It becomes difficult for the firm to undertake
profitable project because of non-availability of working capital.
3. It also becomes difficult to implement operational plans of the firm.
4. Operational inefficiencies come up when it is difficult to meet even day to day
commitments.
5. Fixed assets are not efficiently utilized because of lack of working capital; the
firm's profitability may come down.
6. It makes the firm unable to enjoy attractive credit facilities from creditors and
others.
7. In due course of time the firm may lose its reputation.
Importance of adequate working capital
1. It protects the solvency of the firm. Suppliers of goods, customers, creditors
and others keep their faith in such a firm that is inn a position to meet its
financial obligations promptly.2. It enables the firm to get the benefits of cash discounts as a firm having sound
working capital position can meet its financial obligations promptly.
3. It enables to extend better credit terms to the customers.
4. It helps in achieving stability of the firm.
5. It enables the firm to get easy loans and advances from banks and other
financial institutions because of its good credit standard.
6. A firm having adequate working capital can execute rush orders as it can
easily purchase additional raw materials and employ additional labor.
7. It provides capacity to hold up inventories. A firm with adequate working
capital can wait for better market opportunities by holding up inventories till
the prices increase favorably. But, has to sell its products as early as possible.
8. It improves general morale of the employees and creates goodwill for the firm.
41
-
7/28/2019 Project Report on Working Capital Assessment (1)
23/54
Mode of Security
Banks provide credit on the basis of the following modes of security.
1. Hypothecation
Under this, bank provides credit against the security of movable property, usually
the inventory of goods. The hypothecated goods continue to be in the possession
of the borrower, but the Bank has legal right to realize the outstanding notes.
2. Pledge
Goods offered are transferred to the physical position of the lender. The goods will
be in the custody of the lender. However, the Bank has to take reasonable care of
thee goods. In case of the nonpayment by the borrower, the Bank has the right to sell
the goods.
3. Mortgage
Under this, security offered is immovable property. It involves transfer of legal
interest in the immovable property by an instrument called Mortgage Deed. The
Mortgage Deed terminates as soon as the debt is repaid. Mortgage is taken as
additional security for working capital credit.
4. Charge
Whenever proposals from a corporate entity are received, the financing bank
before sanctioning any credit facility is expected to inspect the Register of
Charges to find out whether the proposed properties/assets to be charged to the Bank
are unencumbered or not. Register for applications pending registration should also
be looked into.
5. Margin money
Banks do not provide 100% finance. They insist that customers should bring a
portion of required finance from other sources. This amount is called as
Margin Money.
42
-
7/28/2019 Project Report on Working Capital Assessment (1)
24/54
Forms of Bank Finance
I. Inventory Limits (Pre sales)
1. Open Cash Credit (OCC)
2. Simplified OCC for Traders and SSI
3. OCC-Cum loan scheme for traders
4. Key shut cash credit
5. Produce loan
6. Packing credit and clean packing credit
7. Overdraft
II. Finance against receivables (Post sales)
1. Book debts
2. Bills discounting
III. Non Fund based limits
1. Letter of credit
2. Bank guarantees
3. Advance payment guarantees
4. Co-acceptance
43
-
7/28/2019 Project Report on Working Capital Assessment (1)
25/54
I. Inventory Limits
1. Open Cash Credit
Open Cash Credit scheme (OCC) is a running credit facility to Micro, Small &
Medium Sector entrepreneurs against stocks and receivables. Assessment limit
depends on the working capital requirement of the unit assessed as per turnover
method/MPBF System/Cash Budget System. OCC is granted against the
hypothecation of Raw materials, WIP, Finished Goods and Receivables.
Drawings from the account is against Drawing limit arrived based on stocks such as
raw materials, work-in-process, finished goods and receivables. Whenever
required, Overdraft against Book debts is also permitted against book debt of
specific age arising out of genuine trade transactions with Government/Public
Sector Undertakings/Joint Stock Companies/firms of repute.
Prime security are Stocks, Receivables and Collateral securities are Land and
building, plant and machinery plus personal guarantee is obtained whenever
applicable.
2. Simplified OCC
Simplified OCC is a liberalized credit facility to Small Entrepreneurs who are not in a
position to maintain detailed stock books. Purpose is to provide working capital
needs of Small Enterprises units. This Facility is available as Running Limit.
Maximum limit available is Rs. 5 Lakhs only.
Prime securities are assets created out of the credit facility and no collateral
security for loans up to Rs.5 Lakhs.
3. OCC cum loan scheme for small traders
This scheme is meant for tiny retail traders and small business enterprises like
petty shop keepers who are not able to comply with the requirements laid down
even under the SOCC scheme such as maintenance of stock books, submission
44
-
7/28/2019 Project Report on Working Capital Assessment (1)
26/54
statements etc. The maximum amount of credit facility is Rs. 25,000 per borrower.
Stock statements should be submitted once in a year as at 31 st March, every year.
4. Produce loan
It is an advance against pledge of stock, separate loan account is maintained for
advance granted each time.
5. Key Shut Cash Credit
This is an advance by way of running account advance is granted as and when
goods are pledged. Whenever party wants to relates the goods he has to credit the
required amount to Key Shut Cash Credit account.
6. Packing Credit
Packing Credit is any loan or advance granted or any other credit provided by the
Bank to an exporter for financing the purchase, processing, manufacturing or
packing of goods prior to shipment, on the basis of letter of credit opened in his
favor or in favor of some other person, by an overseas buyer or a confirmed and
irrevocable order for the export of goods from the producing country or any other
evidence of an order for export from that country having been placed on the
exporter or some other person, unless lodgment of export orders or letter of credit
with the bank has been waived.
7. Overdraft
Overdraft is an extension of credit from the Bank when an account reaches zero. An
overdraft allows the customers to continue withdrawing money even if the account
has no funds in it. Basically the bank allows people to borrow a set amount of
money.
45
-
7/28/2019 Project Report on Working Capital Assessment (1)
27/54
II. Finance against receivables
1. Book debts
A book debt is a sum of money due to a business in the ordinary course of its
business. It has been described as a debt that would normally be entered in the
books of the business regardless of whether or not it is in fact entered. Book debts
include sums owed to a business for goods or services supplied or work carried
out.
2. Bills discounting
While discounting a bill, the Bank buys the bill (i.e. Bill of Exchange or
Promissory Note) before it is due and credits the value of the bill after a discount
charge to the customer's account. The transaction is practically an advance against the
security of the bill and the discount represents the interest on the advance from the date
of purchase of the bill until it is due for payment
III. Non fund based limits
1. Letter of Credit
A Letter of Credit (LC) is a written instrument issued by a Banker (Opening
Bank), at the request of a buyer (Applicant) in favor of a seller (Beneficiary),
undertaking to honor drafts drawn by the seller in accordance with the terms and
conditions specified in the letter of credit.
An inland letter is one in which is opened by a Bank at the request of its customer
(Buyer) in favor of the seller in the same country.
2. Bank guarantee
It is a guarantee from a lending institution ensuring that the liabilities of a debtor
will be met. In other words, if the debtor fails to settle a debt, the bank will cover
it.
46
-
7/28/2019 Project Report on Working Capital Assessment (1)
28/54
3. Advance payment guarantee
Advance payment guarantees are forms of protection making it possible for
buyers to recover an advance payment extended to sellers. If a seller fails to pay
according the terms and conditions laid down for governing the purchases of
goods/services, then this guarantee comes into play.
4. Co-acceptance
The banks constituent strikes deal with his seller to sell goods on credit by
drawing usance bill of exchange. The seller draws the bills, they are accepted by
the buyer and then co accepted by the buyers banker. The supplier gets the
proceeds immediately by discounting the co accepted bills with his banker.
Any borrower irrespective of the size of the credit limits can seek this facility. It is
not necessary that the borrower should enjoy cash credit facilities with the bank.
However, if the borrower does not have any credit facilities, the branch should at,
the time of recommending this facility, ensure that proper arrangements are made
for retiring the bills. Adequate balance should be available in the current account
for retiring the bills.
IV.Short term lending products
Following are the short term facilities that are permitted, selectively, to top rated
borrowers, PSU, MNCs etc as per the guidelines evolved by the bank from time to
time.
1. Corporate loan scheme.
2. MIBOR Linked product: Mumbai Inter-bank offered rate (MIBOR) is fluctuating
in nature and indicates prevailing rates in money market.
3. Short term lending rate.
4. Bills under letter of credit.
47
-
7/28/2019 Project Report on Working Capital Assessment (1)
29/54
Credit limits could be made available in any of the following methods as required:
1. Sole banking
Under this, the entire requirements of the borrower are met by one bank only.
2. Multiple banking arrangements
Borrowers can avail any credit facilities from any banks without a formal
consortium arrangement. So long as the total credit limits enjoyed by a borrower
from the bank is within the permissible resources of a single bank, or within the
prudential exposure norms, such facilities can be extended by individual banks
without a formal consortium under the Multiple Banking Arrangement.
3. Consortium Arrangement
When the amount involved is very large and beyond the permissible resources of a
single bank or beyond what a single bank would like to risk under ordinary
circumstances on a single borrower beyond the prudential exposure norms.
4. Syndication
A syndicated credit is an agreement between two or more lending institutions toprovide the borrower credit facility using common loan documentation.
48
-
7/28/2019 Project Report on Working Capital Assessment (1)
30/54
Assessment of working capital
Assessment is based on:
1. Total study of the business operations.
2. Production and processing cycle of the industry.
3. Financial and managerial capability of the borrower and the various parameters
relating the unit and the industry.
Norms for Working capital assessment are made depending upon the quantum of
finance required, segment of the borrower, prevailing mandatory instructions by RBI and
trade and industry practice prevailing.
Methods of assessment
Working capital requirements of a unit would be assessed by adopting various
methods like Turnover Method, Maximum Permissible Bank Finance (MPBF)
System, and Cash Budget System, depending on the type of activity.
1. Turnover Method
2. Maximum Permissible Bank Finance
3. Cash Budget system
49
-
7/28/2019 Project Report on Working Capital Assessment (1)
31/54
1. Turnover Method
Origin of this method is traced to the P R Nayak Committee recommendations
which were reviewed by the Vaz Committee. The working capital limit is
computed at 20% of the projected gross sales accepted by the bank. The Projectedsales is computed based on the sales for the previous periods and demands for the
products.
For SSI borrowers, fund based working capital facilities are assessed up to Rs. 5
crores under Turnover Method or MPBF system at the option of the borrower. Fornon
SSI borrowers, fund based working capital limit up to Rs. 2 crores can be assessed
under this method.
This system is made applicable to traders, merchants and exporters who are not
having a pre determined manufacturing/trading cycle. However, even such
borrowers can opt for MPBF system, if the same is more suitable for assessing the
working capital needs and is advantageous to them.
Under this method branches/offices shall ensure maintenance of a minimum
margin on the projected annual sales turnover i.e. 25% of the estimated gross sales
turnover value is provided as working capital requirement, of which 20% is
provided by the bank and the balance 5% is by way ofpromoters contribution
towards margin money. However, if the available Net Working Capital is more,
the same is reckoned for assessing the extent of bank finance and lower limits can
be considered.
As the working capital requirements are linked to projected sales turnover,
branches should satisfy themselves about the reasonableness of the projected
annual turnover of the applicant. This should be done with reference to the past
performance of the units, as reflected in the audited financial statements, theorders on hand, installed capacity of the units, power, availability of raw material
and other inputs and infrastructural facilities. In case of new units the branches
should ensure that the projections made are realistic by analyzing the installed
capacity, availability of infrastructural facilities, marketability of the product and
performance of similar units in the industry, background of the promoters and
50
-
7/28/2019 Project Report on Working Capital Assessment (1)
32/54
such other factors relevant to a particular unit. In case where the actual
performance of the unit exceeds the projected level accepted by the bank and the
assessed working capital is found to be inadequate, the branches should reassess the
working capital needs of the units and additional limits should be permitted in tune
with the actual requirements of the unit.
2. Maximum Permissible Bank Finance
Assessment of working capital limits over Rs. 2 crores for Non SSI borrowers and
over Rs.5 crores for SSI borrowers, but up to Rs. 25 crores is assessed based on
MPBF system. For limits of over Rs. 25 crores, credit facilities may be assessed
on the basis of MPBF or Cash Budget System, at the option of the borrower. The
assessment of credit requirement of the party is based on the total study of the
borrowers business operations via-a-via the production/processing cycle of the
industry which shall represent a reasonable build up of current assets for being
supported by bank finance. Based on Kannan Committee recommendations RBI
has allowed freedom to the banks to decide holding levels of various components
of current assets for financial support to ensure efficient functioning of the unit.
10% of tolerance level is allowed on the assessed MPBF.
Classification of Current Assets and Current Liabilities: A
few important classifications are given below;
a. All short term/temporary investment in money market instruments like
commercial papers, certificate of deposits can be considered as current assets.
However, other investments like Inter Corporate Deposits (ICD), instruments in listed
shares and debentures including investments in subsidiaries and associations are to be
considered as noncurrent assets.
b. Cash margin for non fund based limits (like Letter of Credit, Guarantees) may betreated as part of current assets for the purpose of MPBF and current ratio.
However, such margin held for deferred payment guarantees should be considered as
noncurrent assets.
51
-
7/28/2019 Project Report on Working Capital Assessment (1)
33/54
c. All term loan installments (FDs, Debenture, etc.) repayable within next 12 months
should be considered as current liability for computation of current ratio and
MPBF.
d. Inter Corporate Deposits are to be treated as current liability.
Tandon Committee has recommended 3 methods to arrive at the MPBF. As per the
recommendations of Tandon Committee, the corporate should be discouraged from
accumulating too much of stocks of current assets and should move towards very
lean inventories and receivable levels. The committee even suggested the maximum
levels of Raw Material, Stock-in-process and Finished Goods which a corporate
operating in an industry should be allowed to accumulate. These levels were termed
as inventory and receivable norms. Depending on the size of credit required, the
funding of these current assets (working capital needs) of the corporate could be met
by one of the following methods:
First Method of Lending
Banks can work out the working capital gap, i.e. total current assets less
current liabilities other than bank borrowings (called Maximum Permissible
Bank Finance or MPBF) and finance a maximum of 75 per cent of the gap;
the balance to come out of long-term funds, i.e., owned funds and term
borrowings. This approach was considered suitable only for very small
borrowers i.e. where the requirements of credit were less than Rs.10 lakhs.
Second Method of Lending
Under this method, it was thought that the borrower should provide for a
minimum of 25% of total current assets out of long-term funds i.e., owned
funds plus term borrowings. A certain level of credit for purchases and
other current liabilities will be available to fund the buildup of current
assets and the bank will provide the balance (MPBF). Consequently, total
current liabilities inclusive of bank borrowings could not exceed 75% of
current assets. RBI stipulated that the working capital needs of all
borrowers enjoying fund based credit facilities of more than Rs. 10 Lakhs
should be appraised (calculated) under this method.
52
-
7/28/2019 Project Report on Working Capital Assessment (1)
34/54
Third Method of Lending
Under this method, the borrower's contribution from long term funds will
be to the extent of the entire Core Current Assets, which has been defined
by the Study Group as representing the absolute minimum level of raw
materials, process stock, finished goods and stores which are in the pipeline
to ensure continuity of production and a minimum of 25% of the balance
current assets should be financed out of the long term funds plus term
borrowings. (This method was not accepted for implementation and hence
is of only academic interest).
3. Cash Budget System
Cash budget is an estimation of the cash inflows and outflows for a business or
individual for a specific period of time. Cash budget is a detailed plan showing how cash
resources will be acquired and used over some specific time period.
Cash budgets are often used to assess whether the entity has sufficient cash to fulfill
regular operations and/or whether too much cash is being left in unproductive
capacities. A cash budget is extremely important as it allows a company to determine
how much credit it can extend to customers before it begins to have liquidity
problems.
This method is applied where borrowers require credit facilities of over Rs. 25 crores.
MPBF system can also be applied for assessing the requirement of over Rs. 25 crores at
the option of the borrowers. However, in case of specific industries/seasonal
activities such as construction activity, tea and sugar, the system of assessment based on
cash budget is adopted.
53
-
7/28/2019 Project Report on Working Capital Assessment (1)
35/54
Cash Flow Statement
It is a summary of receipts and disbursements of cash for a particular period of time. It
also explains reasons for the changes in cash position of the firm. Cash flows are cash
inflows and outflows. Transactions which increase the cash position of the entity are called
as inflows of cash and those which decrease the cash position as outflows of cash. Cash
flow Statement traces the various sources which bring in cash such as cash from
operating activities, sale of current and fixed assets, issue of share capital and debentures
etc. and applications which cause outflow of cash such as loss from operations, purchase
of current and fixed assets, redemption of debentures, preference shares and other
long-term debt for cash. In short, a cash flow statement shows the cash receipts and
disbursements during a certain period. The statement of cash flow serves a number of
objectives which are as follows:
Cash flow statement aims at highlighting the cash generated from operating
activities.
Cash flow statement helps in planning the repayment of loan schedule and
replacement of fixed assets, etc.
Cash is the centre of all financial decisions. It is used as the basis for the
projection of future investing and financing plans of the enterprise.
Cash flow statement helps to ascertain the liquid position of the firm in a
better manner.
Banks and financial institutions mostly prefer cash flow statement to analyze
liquidity of the borrowing firm.
Cash flow Statement helps in efficient and effective management of cash.
The management generally looks into cash flow statements to understand the
internally generated cash which is best utilized for payment of dividends.
Cash Flows are inflows and outflows of cash and cash equivalents. The statement ofcash
flow shows three main categories of cash inflows and cash outflows, namely;
operating, investing and financing activities.
54
-
7/28/2019 Project Report on Working Capital Assessment (1)
36/54
1. Operating activities are the principal revenue generating activities of the
enterprise. Cash flow from operating activities is primarily derived from the
principal revenue generating activities of the enterprise. A few items of cash flows from
operating activities are;
Cash receipt from the sale of goods and rendering services.
Cash receipts from royalties, fee, Commissions and other revenue.
Cash payments to suppliers for goods and services.
Cash payment to employees.
Cash payment or refund of Income Tax.
2. Investing activities include the acquisition and disposal of long term assets and
other investments not included in cash equivalents. Investing Activities refer to
transactions that affect the purchase and sale of fixed or long term assets and
investments. Examples of cash flow arising from investing activities are;
Cash payments to acquire fixed Assets.
Cash receipts from disposal of fixed assets.
Cash payments to acquire shares, or debenture investment.
Cash receipts from the repayment of advances and loans made to third parties.
Thus, Cash inflows from investing activities are,
Cash sale of plant and machinery, land and Building, furniture, goodwill etc.
Cash sale of investments made in the shares and debentures of other
companies.
Cash receipts from collecting the Principal amount of loans made to third
parties.
Cash outflow from investing activities are;
Purchase of fixed assets i.e. land, Building, furniture, machinery etc.
Purchase of Intangible assets i.e. goodwill, trade mark etc.
Purchase of shares and debentures.
Purchase of Government Bonds.
55
-
7/28/2019 Project Report on Working Capital Assessment (1)
37/54
3. Financing activities are activities that result in change in the size and
composition of the owners capital (including Preference share capital in the case
of a company) and borrowings of the enterprise. The third section of the cash flow
statement reports the cash paid and received from activities with non-current or
long term liabilities and shareholders Capital. Examples of cash flow arising fromfinancing activities are;
Cash proceeds from issue of shares or other similar instruments.
Cash proceeds from issue of debentures, loans, notes, bonds, and other short-
term borrowings.
Cash repayment of amount borrowed.
Cash Inflows from financing activities are;
Issue of Equity and preference share capital for cash only.
Issue of Debentures, Bonds and long-term note for cash only
Cash outflows from financing activities are;
Payment of dividends to shareholders.
Redemption or repayment of loans i.e. debentures and bonds.
Redemption of preference share capital.
Buy back of equity shares.
56
-
7/28/2019 Project Report on Working Capital Assessment (1)
38/54
Format for Cash flow Statement for the year ended ................
(i) Cash flow from operating activities
A. Operating cash receipts xxx
B. Less: Operating cash payment xxx
C. Cash generated from operation (A - B) xxx
D. Less: Income tax paid (Net of tax refund received) xxx
E. Cash flow before extraordinary items xxx
F. Adjusted extraordinary items (+/-)/Receipt/payment xxx
G. Net cash flow from (or used in) operating activities xxx
(ii) Cash flow from investing activities xxx
(iii) Cash flow from financing activities xxx
(iv) Net increase/decrease in cash and cash equivalents (i + ii + iii) xxx
(v) Add: cash and cash equivalent in the beginning of the year xxx
(vi) Less: cash under cash equivalent in the end of the year xxx
XXX
57
-
7/28/2019 Project Report on Working Capital Assessment (1)
39/54
The following are to be clarified while fixing the limits based on the cash budget.
1. The cash budget is realistic and based on the operations in the business/similar
business.
2. The cash budget statement tallies with the underlying financial statements viz.
Balance Sheet and Profit and Loss A/c.
3. Outstanding bank borrowing figured in the projected Balance Sheet tallies with the
deficit as shown in the cash budget statement.
4. The closing balance of debtors is correctly arrived at summing up (Opening
balance of debtors + Credit sales-Realization of Debtors).
5. The expenses as indicated in the cash budget tallies with the expenses as reflected
in the projected Profit and Loss A/c.
The assessment of working capital limits is done based on the projected cash flow
statement, profitability statement and projected Balance Sheet. Wherever there is no
deficit in operating cycle and net deficit is only due to investing/financing cycles,
such deficit is not financed. Branches should obtain the required details at least one
month before the commencement of the year for which the assessment is to be made.
58
-
7/28/2019 Project Report on Working Capital Assessment (1)
40/54
Case Study I
Application for sanction of working capital limit: Rs. 15 Lakhs (Renewal).
Nature of limit: OCC.
Margin: 40% on consumables & 40% on debtors.
Security: Plant and Machinery, and Hypothecation of Stocks & Receivables.
The unit is engaged in anodizing aluminium panel. It gets orders on contract basis. The
company gets orders from different customers and do the anodizing process and deliver
it to the party. Anodizing is a process of coating on aluminium panels. Working
capital requirement of the unit is mainly to meet their expenses for consumables
and against amount locked up as debtors.
Findings while the Unit visit:
Operating cycle in relation to unit,
The trade activity starts from picking material on behalf of customers,
anodizing (executing work order) and delivering it to the customers.
Consumables are held for 3 months.
The unit allows 45 days to 60 days credit to the customers.
The duration of the operating cycle differs from one order to another; normally
it takes 4 days to 5 days.
The Unit use some of the materials like Sulphuric acid and Nitric acid which
has to be purchased 2-3 days before order execution.
The unit avails 90 days credit from creditors.
Working capital limit is assessed on Turnover Method. The Unit has opted for it as it befitsthem. The Units main activity is anodizing. The holding level of inventory is less. The unit
is satisfied with the Banks finance.
59
-
7/28/2019 Project Report on Working Capital Assessment (1)
41/54
Balance Sheet of AB Coaters (P) Ltd. As on 31/3/2011
Particulars 31/3/2010 31/3/2011 31/3/2012
Previous Current Projected
Sources of funds
Shareholders fundShare capital 2000000.00 2000000.00 2000000.00
Share application money 1000000.00 1000000.00 1000000.00
Reserves and surplus - 1650507.34 3600000.00
Loan Fund
Secured loan 8822615.95 7074990.55 5200000.00
Unsecured loan 2745154.70 2670154.70 2670000.00
Total 14567770.65 14395652.59 14470000.00
Application of funds
Fixed assets 11787742.41 10367101.64 9900000.00
Investments 3000.00 3000.00 3000.00Current assets, loans and
advances
Cash in hand 91468.00 86744.50 50000.50
Cash at bank - 319557.22 200000.00
Deposit 442139.00 1645207.05 1935000.00
Loans and Advances 324948.00 631560.00 600000.00
Sundry debtors 1885443.09 2555900.08 2847000.00
Closing stock 410636.00 535319.55 600000.00
Total (A) 3154634.09 5774288.40 6232000.00
Sundry creditors, Currentliabilities & Provisions
Sundry creditors 171475.80 419428.20 300000.00
Current liabilities & Provisions 722962.79 1425994.25 1500000.00
Total (B) 894438.59 1845422.45 1800000.00
Net Current Assets (A-B) 2260195.50 3928865.95 4432000.00
Deferred tax asset 62323.00 71497.00 95000.00
miscellaneous expenditure 454509.74 25188.00 40000.00
Total 14567770.65 14395652.59 14470000.00
60
-
7/28/2019 Project Report on Working Capital Assessment (1)
42/54
P & L A/c for the year ended 31/3/2011
Particulars 31/3/2010 31/3/2011 31/3/2012
Previous Current Projected
Income
1. Anodizing & Other charges 10015421.32 16634391.12 20000000.002. Other income 160777.30 170695.05 200000.00
Total (A) 10176198.62 16805086.17 20200000.00
Expenditure
3. Consumables utilized 2008789.94 3148534.92 4000000.00
4. Processing costs 2283319.02 2693671.50 3200000.00
5. Employee costs 2046327.00 3171393.00 3800000.00
6. Operation & Other expenses 2244786.20 3279837.10 3934000.00
Total (B) 8583222.16 12293436.50 14934000.00
PBIDT (A-B) 1592976.46 4511649.64 5266000.00
7. Interest & Finance charges 978751.95 971063.00 900000.008. Depreciation 1137985.85 1707122.77 1468000.00
9. Preliminary expenses written off 12594.00 12594.00 50000.00
PBT -536355.32 1820869.88 2848000.00
10. Provision for Taxes
Current tax - 346741.00 800000.00
Differed tax Asset 223573.00 9174.00 2000.00
Fringe benefits Tax 37923.99 47903.00 50000.00
11. Net Profit/(Loss) -350706.31 1435399.88 2000000.00
12. Balance b/f -66021.43 -416727.74 -
13. Balance carried to Balance Sheet -416727.74 1018672.14 2000000.00
Key Information
Particulars 2011 2010
Current ratio 1.21 0.61
Gross profit: Sales 0.27 0.16
Net profit: Sales 0.08 -
Net sales (Rs. In Lakhs) 165.59 100.15PBDIT (Rs. In Lakhs) 45.11 15.93
PBT (Rs. In Lakhs) 18.2 -5.36
PAT (Rs. In Lakhs) 14.35 -3.51
NWC (Rs. In Lakhs) 8.98 -14.22
Net worth (Rs. In Lakhs) 36.26 15.45
61
-
7/28/2019 Project Report on Working Capital Assessment (1)
43/54
Interpretations:
There is an increase in the current ratio from .61 in 2010 to 1.21 in 2011.
Though the ratio is below the benchmark of 1.25, it is satisfactory.
Net worth of the company has increased by Rs. 20.18 Lakhs for the year ended
2011 due to the retention of earnings in the system.
Net working capital increased from Rs. -14.22 Lakhs to Rs. 8.96 Lakhs for the
year 2011.
Electricity and staff salary are the main expenses of the Unit.
62
-
7/28/2019 Project Report on Working Capital Assessment (1)
44/54
Assessment of working capital
Based on Turnover Method
(Rs. In Lakhs)
Particulars Amount Amount
Accepted projected annual gross sales 200.00
25% of the above 50.00
Less: Minimum margin by the party
5% of projected sales 10.00
or NWC of previous year 8.98 10.00
(Whichever is higher)
Bank finance 40.00
Calculation of NWC
Calculation of NWC
(Rs. In Lakhs)
Particulars 2010 2011
Current assets
Debtors(less than 6 months) 14.72 23.47
Closing stock 4.10 5.35
Cash and Bank 0.91 4.06
Deposit 1.00 13.05
Advances 1.49 5.27
Deferred Tax 0.62 0.71
Total (A) 22.84 51.91
Current liabilities
Sundry creditors 1.71 4.19
current liabilities & Provisions 7.23 14.26
Canara Bank OD 14.30 10.67
Loan installment in 12 months 13.83 13.83
Total (B) 37.07 42.95
NWC 8.96
63
-
7/28/2019 Project Report on Working Capital Assessment (1)
45/54
Based on MPBF
(Rs. In Lakhs)
Current Assets
Debtors 28.47
Closing stock 6Cash 0.5
Bank 2
Deposits 15.95
Total (A) 52.92
Current liabilities
Sundry creditors 3
Current liabilities & Provisions 15
Total (B) 18
WC Gap (A-B) 34.92Less: 25% of Current assets 13.23
MPBF 21.69
Conclusion:
Under Turnover method as well as MPBF method the customer is eligible for higher
working capital limits. However, the party has asked only for the renewal but not for
enhancement. The Bank has financed Rs. 15 Lakhs. When compared both the
methods, limit under Turnover method is more.
64
-
7/28/2019 Project Report on Working Capital Assessment (1)
46/54
Case Study II
Name: ABC Fuels
Application for sanction of working capital limit: Rs. 35 Lakhs (Renewal)
Nature of limit: OCC
Margin: 35% on Stocks and Debtors
Security: Hypothecation of Stocks & Receivables
Final accounts of ABC Fuels are given below.
65
-
7/28/2019 Project Report on Working Capital Assessment (1)
47/54
Trading and P & L A/c for the year ended 31/3/2011
Particulars 2010 2011 2012
Previous Current Projected
1 Opening Stock - 395859.00 1916597.51
2 Purchases12.5% VAT purchases 321797.00 362745.00 400000.00
Exempted purchases 20016102.00 34387149.00 35000000.00
3 Sales
12.5% VAT sales 263443.00 374002.00 400000.00
Exempted sales 20114685.00 33582922.00 36910574.51
4 Closing stock 395859.00 1916597.51 849205.00
5 Gross profit (3+4)-(1+2) 436088.00 727768.51 843482.00
6 Rental income from HPCL 180000.00 180000.00 180000.00
7 Total (5+6) 616088.00 907768.51 1023482.00
8 Operating expensesAccounting charges 6000.00 12000.00 12000.00
Audit fees 10000.00 10000.00 10000.00
Staff uniform & Welfare 3600.00 5420.00 60000.00
Books & periodicals 1210.00 1560.00 1800.00
Electricity charges 4960.00 8190.00 9000.00
General expenses 3162.00 7120.00 8000.00
Profession Tax 2500.00 2500.00 2500.00
Salaries 60000.00 72000.00 90000.00
Postages 368.00 410.00 500.00
Telephone charges 4610.00 6630.00 7000.00Bank interest & charges 125396.00 305856.51 325000.00
Insurance 17682.00 17682.00 17682.00
Rent paid to site owner 180000.00 180000.00 180000.00
9 Net Profit (7-8) 196600.00 278400.00 300000.00
10 Total (8+9) 616088.00 907768.51 1023482.00
Capital A/c as on 31/3/2011
Particulars 2010 2011 2012
Balance b/d 1021193 984453 867665
Add: Net profit 196600 278400 300000
share of profit 7200 7400 7500
Less: Drawings 60000 72000 80000
TDS 30540 30588 31000
Bank OD interest 150000 300000 350000
Balance c/d 984453 867665 714165
66
-
7/28/2019 Project Report on Working Capital Assessment (1)
48/54
Balance Sheet as on 31/3/2011
Particulars 2010 2011 2012
Previous Current Projected
Liabilities
Capital A/c 984453 867665 714165Secured Loan
Canara Bank OD 4200692 4798359 3500000
Current Liabilities
Audit fees payable 10000 10000 10000
Total 5195145 5676024 4224165
Assets
Fixed assets
Gold Jewellery 46000 46000 46000
Deposit
Security deposit in HPCL 200000 200000 200000Telephone deposit 2000 2000 2000
Current assets
Stock in trade 395859 1916597.51 849205
VAT refundable 7292 5212 6000
Moidu Tiles & Brick Ind 300000 300000 300000
Bharath Hardware KGF 580000 580000 580000
Moidu Jowar 2119230 2119230 2119230
Cash & Bank Balance 1544764 506984.49 121730
Total 5195145 5676024 4224165
Key Information
Particulars 2011 2010
Current ratio 0.51 0.45
Gross profit: Sales 2.14 2.14
Net profit: Sales 2.78 1.97
Net sales (Rs. In Lakhs) 339.57 203.78
NWC (Rs. In Lakhs) -23.79 -22.62Net worth (Rs. In Lakhs) 8.68 9.84
Gross profit 7.27 4.36
Closing stock 19.16 3.96
67
-
7/28/2019 Project Report on Working Capital Assessment (1)
49/54
Interpretation:
There is reduction in Net Worth from the year 2010 to 2011 as there is
increase in drawings.
Sales have increased over the previous year (66.64%).
Net profit has increased. The % of net profit to gross sales has been reduced
marginally due to increase in the operating expenses.
One of the important aspects that should be noticed is that Bank OD interest is
charged in Capital A/c instead of P & L A/c.
If the Bank OD is charged in P&L A/c, it will bring down the profit.
Investments in subsidies are shown under current assets, which are treated as
non-current assets.
Assessment of Working Capital
Under Turnover Method
(Rs. In Lakhs)
Particulars Amount Amount
Accepted projected annual gross sales 373.11
25% of the above 93.28
Less: Minimum margin by the party
5% of projected sales 18.65
or NWC of previous year 23.79 23.79
(Whichever is higher)
Bank finance 69.49
Under MPBF
(Rs. In Lakhs)
Current Assets
Stocks 8.49
VAT refund 0.06
Cash 1.22
Total (A) 9.77
Current LiabilitiesAudit fees 0.1
Total (B) 0.1
WC Gap (A-B) 9.67
Less: 25% of CA 2.4425
MPBF 7.2275
68
-
7/28/2019 Project Report on Working Capital Assessment (1)
50/54
Case Study III
Name: B Poultry Farm (P) Ltd.
Limit: Rs.106.06 Lakhs
Nature of limit: OCC
Margin: 35%
Purpose: To meet the working capital requirement for purchase of feed, medicine etc.
Observations during the unit visit:
Raw material required for 2 months were stored.
All the sales made by the unit were cash sales and thus they did not have any
debtors.
Interest rate is 12.5% which is paid once in 6 months.
Operating cycle in relation to the Unit
Trade activity starts from procuring day to day old chicks for the purpose of
producing and selling eggs.
Day old chicks are fed.
Birds start hatching eggs after 25th week and the life span of a bird ranges
between 68 to 75 weeks.
Stock of feed are purchased for cash and are held for 2 months.
The birds start laying eggs from the 25th week, once then unit will be receiving
the sale proceeds.
The operating cycle ends when birds lose their fertility, after which they are
sold.
69
-
7/28/2019 Project Report on Working Capital Assessment (1)
51/54
Balance Sheet as on 31/3/2011
Particulars 31/3/2011 31/3/2010
Sources of fund
Share holders fund
a. share capital 500000 500000b. Advance towards share capital 7085000 7085000
Loan Fund
a. Secured loan 31259488 28836338
Total Funds 38844488 36421338
Application on funds
Fixed assets
Gross Block 16864014 18721566
Less: Depreciation 1916459 1857552
Net block 14947555 16864014
Current assets & Loans & Advances 24067111 17636104Less: Current liabilities & Provisions 761463 534473
Net Current Assets 23305648 17101631
P&L A/c Dr. balance 2455693 1045184
Add: Profit/Loss 1864407.81 -1410509
P&L A/c Dr. balance 591285.19 2455693
Total Assets 38844488 36421338
P&L A/c for the year ended 31/3/2011
Particulars 31/3/2011 31/3/2010
Income
Culling of birds 2985235.00 5398795.00
Sale of eggs 50607529.00 9470035.00
Other income 2353789.00 1903457.00
Total 55946553.00 16772287.00
Expenditure
Cost of birds, feed 41202874.00 10396275.00
Personnel 3594427.00 2222371.00Administration expenses 5324030.00 2458573.00
Maintenance expenses 2044355.00 1248025.00
Depreciation 1916459.19 1857552.00
Total 54082145.19 18182796.00
Net Profit/Loss 1864407.81 -1410509.00
70
-
7/28/2019 Project Report on Working Capital Assessment (1)
52/54
As poultry business comes under agriculture sector, the assessment is based on total cost
of the chick and expenditure.
(Rs. In Lakhs)
Particulars Amount
Chick cost (69000 chicks @128) 88.32
Stock of feed ingredients 67.13
Finished feed stock 6.74
Stock of medicines 0.98
Total Current Assets 163.17
Less: Margin 35% 57.1095
Working capital limit 65% 106.0605
Sanctioned amount is Rs. 106.0605 Lakhs.
71
-
7/28/2019 Project Report on Working Capital Assessment (1)
53/54
Findings
1. Growth of the organization may not be projected accurately. In one of the
cases analysed, the Bank had under assessed the projected sales. The sales
grew at 66%.2. Some of the parties inflate Balance Sheet to show the favourable ratios.
Hence, the quality of the components of ratios is given more importance.
3. In one of the cases, bank OD interest was debited to Capital A/c to inflate the
net profit which indicates that the funds have been diverted for some other
purposes.
4. Working capital needs are assessed according to the industry standards. For
poultry, assessment was made based on costs and other expenses.
Suggestions
1. Bank has to educate its customers especially large borrowers regarding the
various products and services of the Bank.
2. Though RBI guidelines and Right to Information details are available on the
Banks website, all customers will not be interested to go through them. A
better means of communication to its customers is required.
72
-
7/28/2019 Project Report on Working Capital Assessment (1)
54/54
Conclusion
Canara Bank was established in 1906. Since then it has been successfully carrying out its
activities. The company is known for its systematic of the business. All the
departments in the organization are well equipped with the modern technology and
controlled by competent persons. Most of the clerical work is done by using
computers that saves time and energy. The Bank has created friendly atmosphere forthe
employees and gives them freedom to work freely. The Bank also gives many benefits
from its various schemes and keeps the employees happy. It believes that happy work
force is the foundation of a prosperous company.
The Bank follows various methods for assessing the working capital needs of the
companies depending on the industry standards. Analysis of financial statements is
considered very important for the projections and accuracy is based on the level of
understanding and interpretation of the statements. The Bank is providing working
capital to all sectors of Indian Economy.