Professional Documents
Culture Documents
By
Aarthy.V
Reg No – A9410151
Under the guidance of
Somasundaram
Thiagarajar School of Management
AARTHY.V
Reg No – A9410151
II MBA
THIAGARAJAR SCHOOL OF MANAGEMENT
MADURAI – 5
I hereby state that the project entitled, “A STUDY ON THE BUDGET AND BUDGETARY
CONTROL IN BHARAT HEAVY ELECTRICALS LIMITED, TRICHY” was undertaken
at, Bharat Heavy Electricals Limited-Trichy submitted to Madurai Kamaraj University in partial
fulfillment of Master of Business Administration Degree is a record of original work done by me
and no part of this project has been submitted for the award of any other Degree, Diploma,
Fellowship or other similar studies.
Date:
ACKNOWLEDGEMENTS
I sincerely thank Dr. M. Nagaraju, Principal, Thiagarajar School of Management, for his
encouragement.
Finally, I extend my heartfelt thanks to my friends and family members who have been a source
of inspiration and support throughout the project.
LIST OF TABLES
Table PAGE
DESCRIPTION
No. NO
1 Financial turnover from 2004 – 2005 to 2008 – 2009
2 Profit before tax from 2004 – 2005 to 2008 – 2009
3 Working capital 2004 – 2005 to 2008 – 2009
4 Capital employed from 2004-2005 to 2008-2009
5 Value added from 2004 – 05 to 2008 – 09
6 Cash inflow operation from 2004 – 2005 to 2008- 2009
7 Cash outflow operation from 2004 – 2005 to 2008 – 2009
8 Yearend inventory from 2004 – 2005 to 2008 – 2009
9 Total sundry debtors 2004 – 2005 to 2008- 2009
10 Highlight – part 1
11 Highlight – part 2
LIST OF CHARTS
Chart PAGE
DESCRIPTION
No. NO
1 Financial turnover from 2004 – 2005 to 2008 – 2009
2 Profit before tax from 2004 – 2005 to 2008 – 2009
3 Working capital 2004 – 2005 to 2008 – 2009
4 Capital employed from 2004-2005 to 2008-2009
5 Value added from 2004 – 05 to 2008 – 09
6 Cash inflow operation from 2004 – 2005 to 2008- 2009
7 Cash outflow operation from 2004 – 2005 to 2008 – 2009
8 Yearend inventory from 2004 – 2005 to 2008 – 2009
9 Total sundry debtors 2004 – 2005 to 2008- 2009
List of Tables:
TABLES Page No
Table 1 Financial Turnover from 2005-2006 to 2009-2010 23
Table 2 Profit Before Tax from 2005-2006 to 2009-2010 24
Table 3 Working Capital from 2005-2006 to 2009-2010 25
Table 4 Capital Employed from 2005-2006 to 2009-2010 26
Table 5 Value Added from 2005-2006 to 2009-2010 27
Table 6 Cash Inflow Operation from 2005-2006 to 2009-2010 28
Table 7 Cash Outflow Operation from 2005-2006 to 2009-2010 29
Table 8 Year End Inventory from 2005-2006 to 2009-2010 30
Table 9 Total Sundry Debtors from 2005-2006 to 2009-2010 31
CHARTS Page No
Chart 1 Financial Turnover from 2005-2006 to 2009-2010 23
Chart 2 Profit Before Tax from 2005-2006 to 2009-2010 24
Chart 3 Working Capital from 2005-2006 to 2009-2010 25
Chart 4 Capital Employed from 2005-2006 to 2009-2010 26
Chart 5 Value Added from 2005-2006 to 2009-2010 27
Chart 6 Cash Inflow Operation from 2005-2006 to 2009-2010 28
Chart 7 Cash Outflow Operation from 2005-2006 to 2009-2010 29
Chart 8 Year End Inventory from 2005-2006 to 2009-2010 30
Chart 9 Total Sundry Debtors from 2005-2006 to 2009-2010 31
EXECUTIVE SUMMARY
The project aims to study about the Budget and Budgetary Control in BHEL –
Trichy.
This was the primary objective of my study apart from the objective to find
out sales Budget, Production Budget, Cash Budget of the Company, how much
profit and profitability position. The second data were collected from annual
reports of the firm balance sheet, profit & loss a/c various magazine and
newspaper. The report includes with a list of suggestion based on the findings from
the study.
1. Introduction of Company
The company’s inherent potential coupled with its strong performance over the
years, has resulted in its being chosen as one of the ‘Navertha’ public sector Enterprises
(PSE) that would enjoy support from the Government in their endeavors to become
global player.
In order to meet the rapidly growing power requirements of the country, BHEL,
Tiruchirappalli augmented its capacity to the present level of 400 MW a year, in three
successive phases of expansion, with an additional investment of Rs. 57.42 crores.
Over the year, the Trichy Division has been a vast growth. The additions have
been the Auxiliaries plant at Ranipet, the piping center is Chennai and industrial valves
plant at Goindwal in Punjab.
PRODUCT RANGE
The products manufactured by BHEL, Tiruchirappalli find wide application in
Thermal and Nuclear Power Stations and in industries such as fertilizers, Petrochemicals,
refineries, coal, steel, aluminum, paper, sugar, rubber, cement, oil drilling, mining etc…
FINANCIAL PERFORMANCE
High pressure Boiler plant, Tiruchirappalli achieved a turnover of Rs.1675 crores
and a profit before a tax of Rs. 158.7 crores spares and service worth
Rs. 242 crores for boilers and auxiliaries supplied. Over for Rs. 83 crores (conversion
cost) placed on ancillaries and small industries. And Rs. 79 crores has been achieved by
commercializing product and systems through in house R&D technology development.
BUSINESS EXCELLENCE
(HPBP) OF BHEL, Trichy has been awarded the CIF Exim Bank commendation
certificate for “strong commitment of Total quality management on the journey towards
business excellence” for the year 2003 HPBP has emerged has the only organization
having more than 10,000 employees to be followed by different units for formation and
implementation of occupational health and safety system, oriented toward acquired ISO
18001 certification. An ERP (Enterprise Resource Planning) project has been initiated at
BHEL, Tiruchirappalli for valves product group. Under the project, it is planned to
introduce and integrate operations approach for all business processes using SAP ERP
software, this is an MOU project between BHEL and the Government of India. The
external customer satisfaction survey carries out by and independent consultant has
revealed a higher satisfaction level from BHEL’s customers both in the public and private
sectors.
MISSION
The BHEL’s mission is to be the leader in Indian engineering enterprise providing
quality products, system and services in the field o energy, transportation industry and
infrastructure.
OBJECTIVES
1. GROWTH
To ensure a steady growth by the unchanged competitive edge of BHEL, in
existing business, new areas and international operations.
2. PROFITABILITY
The profitability is an objective of the BHEL is providing a reasonable and
adequate return on capital employed primarily through improvement in
operational efficiency. Capital utilization and productivity and generate
adequate resources to finance the company’s growth to realize at least 30%
returns (gross margin) employed.
3. CUSTOMER FOCUS
To build a high degree of customer confidence by providing increased
value for its money through international standard products quality,
performance and superior customer service.
4. TECHNOLOGY
To achieve technology excellence in operations by development of
indigenous technologies, efficient absorbs and adaptation imported
technologies to suit needs and priorities, and provide a competitive
advantages to the company.
5. IMAGE
To fulfill the expectation, which the holders like government as owner,
employees, customers and the country at large from BHEL.
6. AWARDS
HPBP, SSTP, WRI have won the Tamil Nadu Government industrial safety
awards 20 employees have won “UYARNTHA UZHAILPALAR
VIRUDRU”
1.5 Organization of the report
The following are the bird’s eye view of the details included in the various Chapters of the study.
Chapter 1 – It gives an introduction about the industry, the organizations and the reason for
choosing the project.
Chapter 2 - It deals with the methodology adopted in this study highlighting the research
problem, scope, sources of data, etc.
Chapter 3 – This chapter presents various concepts of Budgeting and budgetary control.
Chapter 4 – This chapter analyses the data collected from secondary sources and represents
them in the form of tables.
Chapter 5 – This chapter lists out the findings of the research undertaken and presents
suggestions to improve the organization’s effectiveness.
Chapter 6 – This chapter summarizes and concludes the project.
RESEARCH METHODOLOGY
2.1 Statement of the problem
1. To make a comparative study of the past 5 years BHEL proposals vs. actual
against various heads
2. To study the control mechanism of reporting in BHEL and the salient
features in the budget process of BHEL as a profit making Public Sector
Company.
3. To critically see the parameters considered for BHEL budget proposals.
4. To study the monitoring mechanism and control systems employees by
BHEL from various departments.
REVIEW OF LITERATURE
Budgetary control and defined by the Institute of cost and Management
Accountants (CIMA) as:-
Managers need to be able to exercise control over the organizations they manage –
i.e. to make sure that the organization is keeping to plan and that necessary action can be
taken to put it back on track when needed. In the same way that a thermostat will regulate
and control the temperature of you central heating, system managers need to take control
tools to make sure that financial plans and targets are being achieved.
Concepts
General Introduction of Budgeting
Definition of budget
Chartered institute of Management Accountants, London, has defined budget as
“A financial and or quantitative statement” prepared prior to a defined at time of the
policy to be pursued during that period for the purpose of attaining a given objective”.
Advantages of budgeting and budgetary control:
There are a number of advantages to
Budgeting and budgetary control:
1) Compels management to think about the future, which is probably the most
important feature of a budgetary planning and control system, Forces management
to look ahead, to set up detailed plans for achieving the targets for each
department, operation and (ideally) each manager, to anticipate and give the
organization purpose and direction.
Problems in budgeting:
While budgets may be an essential part of nay marketing activity they do have a
number of disadvantages, particularly in perception terms.
BUDGETARY SLACK
Because performance objectives are set during the budgeting process, conflicts
between personal and organizational goals can arise. Managers have personal goals with
regard to personal income, status and career growth with regard to personal income,
status and career path. In some companies, management bonus or incentive systems are
linked in some way to the attainment of the budget. Managers tend to formulate budgets
that can be achieved readily and that meet top management’s expectations. Because
failure to achieve budget can be viewed very negatively, managers are tempted to build in
slack, or a cushion.
Budgetary slack provides for some margin of error. It typically involves some
discretionary fixed expenses that can be cut back quickly if business conditions or
performance is worse than planned. A good example is maintenance. When
performance is better than budget, the division manager may overspend on maintenance,
making some repairs and replacements that could have been postponed for a few years
new roofing on all buildings, for example. Because division profits are over budget,
much attention probably will not be paid to over budget maintenance expenses. In bad
times, the maintenance would be deferred. Instead of having the roofs replaced,
managers would have them patched.
Slack within the company tends to grow in good years, in bad times; it is to some
extent voluntarily reduced. Some division managers, however, are never inclined to
reduce slack. For the managers, top management might embark on a cost-cutting
campaign to encourage slack reduction. Too much pressure to cut slack, however, can
result in conflict and can damage the budgetary process for years.
Effective budgeting systems facilitate the value creation process. They are an
invaluable component of a company’s planning and control efforts. The system
Forces managers to plan and promotes coordination. The system supports responsibility
accounting and reporting. The master budget, accompanied by detailed plans, documents
the company’s goals and objectives. Linking the master budget to the company’s long-
range and strategic planning enhances the overall planning effort.
Capital budgets are directed towards proposed expenditures for a new project and
often require special financing. The operating budgets are directed towards achieving
short-term operational goals of the organization, for instance, production or profit goals
in a business firm. Operating budgets may be sub-divided into various departmental
functional budgets.
2. It relates to future period for which objectives or goals have already been laid
down.
Sectional budgets are afterwards integrated into a master budget, which represents an
overall plan of the organization
Characteristics of a budget
A good budget is characterized by the following:
1) Participation: involve as many people as possible in drawing up a budget.
2) Comprehensiveness: embrace the whole organization.
3) Standards: base it on established standards of performance.
4) Flexibility: allow for changing circumstances.
5) Feedback: constantly monitor performance.
6) INTERPRETATION of costs and revenues: this can be done on the basis of
product lines, departments or cost centers.
b) Budget committee: This may consist of senior members of the organization, e.g.
Departmental heads and executives (with the managing director as chairman).
Every part of organist ion should be represented on the committee, so there should
be a representative from sales, production marketing and so on. Function of budget
committee include:
1) Coordinating of the preparation of budgets, including the issue of a manual.
2) Issuing of timetables for preparation of budgets.
3) Provision of information to assist budget preparations
4) Comparison of actual results with budget and investigation of variances.
c) Budget offer:
Controls the budget administration. The job involves:
1) Liaising between the budget committee and managers responsible for
budget preparation.
2) Dealing with budgetary control problems.
3) Ensuring that deadlines are met.
4) Educating people about budgetary control.
d) Budget manual:
This document:
1) Charts the organization
2) Details the budget procedures.
3) Contains account codes for items of expenditure and revenue.
4) Timetables the process
5) Clearly defines the responsibility of persons involved in the budgeting system.
Budget preparation:
Firstly, determine the principal budget factor. This is also known as the key
budget factor or limiting budget factor which will limit the activities of an undertaking.
This limits output, e/g/ sales, material or labor.
a) Sales budget:
This involves a realistic sales forecast. This is prepared in units of each
product and also in sales value. Methods of sales forecasting include:
1) Sales force opinions
2) Market research
3) Statistical methods ( correlation INTERPRETATION and examination
of trends)
4) Mathematical methods
b) Production budget:
It is expressed in quantitative terms only and is geared to the sales budget.
The production manager’s duties include:
INTERPRETATION of plant utilization
Work-in-progress
Storage space
Trends of material prices
e) Cash budget:
Cash plan for a defined period of time. It summarizes monthly receipts and payments.
Hence, it highlights monthly surpluses and deficits of actual cash. Its main uses are:
To maintain control over a firms of cash requirements, e/g/ stock and debtors.
To enable a firm to take precautionary measures and arrange I advance for
investment and loan facilities whenever cash surpluses or deficits arises.
To show the feasibility of management’s plans in cash terms.
To illustrate the financial impact of changes in management policy, e/g change of
credit terms offered to customers.
Receipts of cash may come from one of the following:
1) Cash sales
2) Payments by debtors
3) The sale of fixed assets
4) The issue of new shares
5) The receipt of interest and dividend
Other budgets:
These include budgets for:
Administration
Research and development
Selling and distribution expenses
Capital expenditures
Working capital(debtors and creditors)
Having identified cost centers, the next step will be to make a quantitative calculation
of the resources to be used, and to further break this down to shorter periods, say, n
month or three months. The length of period chosen is important in that the shorter it is,
the greater the control that can be exercised by the budget but the greater the expense in
preparation of the budget and reporting of any variances
BUDGET PROCESS
BUDGETING FUNDAMENTALS
Looking at how a budget is fabricated in a medium-size business organization will
give you some insight into the fundamental aspects of budgeting. Initially, the controller
receives the operating plans of the line managers and other department heads and
translates these plans into a comprehensive projection of financial condition and
operating results. Final judgment should not be made until the effect of the plans can be
estimated by the CEO in terms of their impact on company resources and profits.
Chart of accounts
The charter of accounts represents a standardized classification of all accounting
data, including account for every component of assets, liabilities and stockholder equity.
The focus is on accounts related to expenditures. Accounting classifications for
expenditures such as salaries, fringe benefits, rents and taxes are very familiar. When
businesses are relatively small and simple, a one-dimensional description of expenditures
is adequate. For more complex businesses, additional coding is needed to implement
responsibility reporting.
Coding can be added to enable management to gain additional insight into how the
business works. For example, coding revenue and expense data on customers allows and
INTERPRETATION of customer profitability. Computerized sales order processing
systems generally have the capability to provide reports of sales by customer. However,
a more important question is which customers are sources of high profits and which
customers may be generating losses. This requires data on expenses by customer.
Today’s information technology enables management to perform expense
INTERPRETATION at a reasonable cost.
Flexible Budgeting
Flexibility is an essential component of an effective budget program. A flexible
budget is defined as a budget whose amount depends on the actual activity level
achieved. In months with high planned activity, the master budget amount is higher than
in months with low activity. Flexible budgets make sense because most companies have
costs that fluctuate with activity. Some costs, such as advertising expense costs, are
budgeted as a fixed amount based on management’s
Decisions. These are discretionary fixed expenses, and the flexible budget amount is a
fixed amount.
With a flexible budget, supervisory salaries are an indirect fixed expense and are
not expected to fluctuate directly with sale volume. They can change in a supervisory
position is added or dropped or if a salary is raised or cut. Conversely, shipping is a
variable expense driven by sales volume. As sales decrease, shipments decrease and
fewer supplies are used.
The sales vice president prepares the sales projections and the operating plans for
the various sales activities and advertising campaign. The manufacturing vice president
prepares the inventory and manufacturing plans. The treasurer and controller also
complete programs for the operations of their departments.
Consolidation
Having completed the preparation of the individual department budgets, the
budget director consolidates them into operating and financial budget summaries I a form
identical to that normally used when reporting operating and financial results, to
management In other words, when the budget department has completed its work, it has
a product that looks exactly like the monthly operating and financial reports often
business, except that the figures represent budgets for the next year instead of actual
results for a completed period. These budget summaries usually show operating results
for each month of the budget year. Normally, cash flow statements are also presented for
such month of the year, but other balance sheet items may be shown on only a quarterly
or semiannual projected basis.
Management Review
At this point, director submits the budget summaries to the CEO with comments
and recommendations. As a result of the work involved in the preparation of these
summaries, the budget director has had an opportunity to gain a real insight into the
operating plans of the various managers and has determined the consequences in financial
terms, which the CEO may now review in a comprehensive way. The effective budget
directors helps the CEO analyze the plan and develop possible alternatives if he projected
results appear unsatisfactory.
The budget director sets as an analyst and a catalyst but does not make operating
decision or plans. A good budget director has the ability to point out why the projected
result is or is not satisfactory and when the CEO can do to change the situation if he or
she so derides.
Adjustments
When the financial consequences of the initial plans are not satisfactory, the CEO
or budget director asks the line managers and department heads to adjust their programs
in specifies ways to accomplish the desired profit and return on investment goals. In
effect, the operating and financial programs included in the budget requests are returned
to the originating line managers with specific suggestions for change. After the line
managers have made the suggested changes, the programs are resubmitted to the budget
director who then makes changes, the programs are resubmitted to the budget director
who then makes the corresponding financial adjustments and resubmits consolidated
operating and financial budget summaries to the CEO for final approval and publication.
PERFORMANCE MEASURES
As stated earlier, the desired profit level and return on investment level are
commonly established planning goals. The basic economic mission is to earn an
acceptable return on investment over the long run.
The profit earned must provide a sufficient return on the capital employed to
satisfy shareholders. If the company’s strategy is growth, profits must provide a sound
and continuing basic for growth. Some widely accepted measures of performance are the
following:
Profitability:
Percent return on the net sales, percent return on owner’s equity, percent return on
the total assets employed.
Growth
Percent increase in sales, percent increase in earnings per share, percent increase
in market share.
Value creation:
Percent increase in common stock value per share. If the company’s strategy were
to be lowest-cost producer, an alternative set of measurements would be required.
EFFECTIVE BUDGETING
Due to the growing complexity of business and business problems not because of t
his movement toward decentralization in large enterprises, increased attention is being
given to better planning and control techniques. Consequently, the use of sound
budgeting techniques is becoming more prevalent. In addition, corporate restructuring has
resulted in a trend toward placing the responsibility for budgeting at higher levels in the
organization. In earlier days it was customary to find the budget function buried deeply
in the accounting operation; today it is not uncommon to have the budget function report
to levels of management above the controller. Although it is still useful for the budget
director to report to the corporate controller, the trend toward reporting to a higher level
is recognition of
The need to have the budget function broadly based I all operating areas of the
business. The company use budget committees. The budget committee typically is
composed of representatives from most operating areas. This composition promotes
coordination. If properly administered, the budget committee can perform the very useful
role of encompassing and reconciling the many diverse interests that make up a modern
business.
An effective budgeting system facilitates control. The budgeting system must
form the company’s operational control needs.
Sales and profit contribution are compared with precious plans thus lower or
higher than planned results are readily determined. Selling expenses are controlled by the
budgeting, accounting, and reporting personnel are responsible for the expenses.
Measurements of sales and selling expenses result in the effective control of income.
Production costs are measures by appropriate controls over material costs, labor
cost, and manufacturing overhead expenses. Costs incurred for materials are controlled
through standards; price variations are segregated; and materials utilization is measured
by charging excess issues of productive materials to the departments responsible for
spoilage and comparing the charges with variable budget allowances.
Productive labor costs are measured against standards, and variances are reported
in terms of department forepersons responsible for the variances, Manufacturing
overhead expenses are controlled by reporting actual expenditures compared with
variable or fixed budgets in terms of the individual who participated in planning the
budgets and who had report ability for the expenditures made. Control over service of
auxiliary departments, over general overhead expenses is affected by comparing just
costs (in terms of departments and of individuals incurring the costs) with expenditures
previously land and approved levels or required service or for programs adopted.
a) Budget:
A formal statement of the financial resources set aside for carrying out specific
activities in a given period of time.
It helps to co-ordinate the activities of the organization.
b) Budgetary control:
A control technique whereby results are compared with budgets.
Any differences (variances) are made the responsibility of key individuals who can
either exercise control action or revise the original budgets.
Types:
There are four types of responsibility centers:
a) Revenue centers
Organizational units in which outputs are measured in monetary terms but are not
directly compared to input costs.
b) Expense centers:
Units where inputs are measured in monetary terms but outputs are not.
c) Profit centers:
Where performance is measured by the difference between revenues (outputs)
band expenditure (inputs). Inter-departmental sales are often made using “transfer
prices”.
d) Investment centers:
Where outputs are compared with the assets employed in producing them, i.e.
ROI.
Budget procedure:
After the establishment of budget organization and fixation of the budget period, the
actual work of budgetary control begins. The procedure followed in designing and
operating a budgetary control system largely depends upon the nature of the business.
However, the usual pattern is as follows:
2. Making of forecasts
Forecasts mean an estimate about the probabilities for a given period of time.
It differs from budget. Budget is an operating and financial plan of a business
enterprise. It is a sort of commitment or a target which the management seeks to
attain on the basis of the forecasts made. Forecasts are made regarding sales,
production cost and the financial requirements of the business. Physical quantities
as well as monetary values are estimated separately
3. Consideration of alternatives combinations of forecasts
Alternative combinations of forecasts are considered with a view to obtain the
most effect overall plan so as to maximize profits. When the largest combination
of forecasts is selected, the forecasts should be regarded as being finalized
4. Preparation of budgets
On finalization of the forecasts the budgets will be prepared. Production
budget will be prepared on the basis of the sales budget and also age taking in to
consideration the available productive capacities. Different costs of production
budgets will also be prepared on the basis of the production budget. Financial
budget will be prepared on the basis of sales forecast and production budget. All
these budgets will be combined and coordinated into one master budget. These
budgets may be revised from time to time taking into account the current
developments.
CLASSIFICATION OF BUDGETS:
Budgets can be classified into different categories form different points of view. The
following are the most common basis of classification:
1. According to time
2. According to function
3. According to flexibility
c) Current Budget
These budgets cover a very short period say month or a quarter. They are
essentially short term budgets adjusted to current conditions or prevailing
circumstances.
d) Rolling Budgets
Some companies follow the practice of preparing a rolling or progressive
budget/ In case of such companies there will always be a budget for a year in
advance. A new budget is prepared after the end of each month/quarter for a
full year ahead/ the figures for the month or quarter which has rolled down are
dropped and the figures for the next month or quarter are added.
i) Master budget
It is a summary budget incorporating all functional budgets in a capsule
form. Ti interprets different functional budgets and covers within its range
the preparation of projected income statement and perfected balance sheet.
Classification according to flexibility
On the basis of flexibility budgets can be divided into two categories
1. Fixed budget
2. Flexible budge
1. Fixed budget
A budget prepared on the basis of a standard or a fixed level of activity is
called a fixed budget. It does not change with the change in the level of
activity
2. Flexible budget
TABLE - 1
Budget Actual Variances in
S.No. Years
Rs. (in lakhs) Rs. (in lakhs) Rs. (in lakhs)
1 2005 - 2006 363271 353589 -9682
2 2006 - 2007 455092 460656 5564
3 2007 - 2008 540106 555399 15293
4 2008 - 2009 720207 746031 25824
5 2009-2010 950228 1000853 50625
INTERPRETATION
The variation in financial turnover programme between budgeted and actual is due to
Non materialization of anticipated order (for first two years).
Inability to meet the dispatch target (for first two years).
Variation in expected and actual level contracts execution (for first two years).
Remaining three years are in opposite trend.
CHART - 1
FINANCIAL TURNOVER FROM 2005 – 2006 TO 2009 – 2010
1200000
1000000
800000
600000
BUDGET
ACTUAL
400000
200000
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
TABLE – 2
PROFIT BEFORE TAX FROM 2005 – 2006 TO 2009 – 2010
Budget Actual Variances in
S.No. Years
Rs. (in lakhs) Rs. (in lakhs) Rs. (in lakhs)
1 2005 - 2006 27762 39684 11922
2 2006 - 2007 45854 87228 41374
3 2007 - 2008 110106 151226 41120
4 2008 - 2009 190174 165311 -24863
5 2009-2010 245896 281319 35423
INTERPRETATION
In the year, 2006-07, 2007-08 Profit before tax actual figure is more than budgeted
figure. It is favorable trend, due to increase in value of production, decrease in materials
and fabrication cost, on account of favorable exchange rate variation.
Slight fall in PBT for the year 2008- 09 is due to on account of increase in personal
payments, on account of increase in miscellaneous expenses.
CHART - 2
300000
250000
200000
150000
BUDGET
ACTUAL
100000
50000
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
TABLE - 3
INTERPRETATION
The large variation between budgeted and actual in the year 2005 – 2010 and a negative
result in 2006-07 and 2008 – 09 is due to
Increase in provision for doubtful debts
Increase in current liabilities.
Advance payment are received from the customer
It will be done after 5 years only so variances are goes down.
CHART - 3
0
2005-... 2006-... 2007-... 2008-... 2009-...
budget
-2
ACTUAL
-4
-6
-8
-10
TABLE - 4
INTERPRETATION
The decrease was Significance during the year 2005-06, 2006-07, 2007-08,2008-2009
and 2009-10. This because of investment in fixed asset was minimum; there is a dip in
working capital leading to unfavorable variance.
CHART - 4
2
BUDGET
0
ACTUAL
2005-... 2006-... 2007-... 2008-... 2009-...
-2
-4
-6
-8
TABLE - 5
INTERPRETATION
Comparing the budget with actual the value added of HPBP shows a favorable or
unfavorable trend. This because of change in work in progress and finished goods. In the
year 2005-06, 2006-07 and 2007-08 shows unfavorable trend, due to increase in sub
contracts payments.
Slight fall in the value added for the year 2008-09 is due to
Material cost exceeding budgeted figures (it means cost was increases so the
profit is less).
Material procurement for anticipated order.
\
CHART-5
VALUE ADDED FROM 2005– 06 TO 2009 – 10.
500000
450000
400000
350000
300000
250000 BUDGET
ACTUAL
200000
150000
100000
50000
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
TABLE - 6
INTERPRETATION
In the year 2005-2010 the actual exceeds the budgeted.
Increase in business
Advance received against new order.
CHART - 6
1200000
1000000
800000
600000
BUDGET
ACTUAL
400000
200000
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
TABLE- 7
INTERPRETATION
In the year 2005 – 10 the actual outflow is more than budgeted figure. This was mainly
because of
Increase in business volume.
Increase imports
Increase personal payments.
Increase in power and fuel and other industry expenses.
CHART- 7
CASH OUTFLOW OPERATION FROM 2005– 2006 TO 2009 – 2010
900000
800000
700000
600000
500000
400000 BUDGET
ACTUAL
300000
200000
100000
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
TABLE - 8
INTERPRETATION
The variation in budgeted and actual is due to
Material procurement for anticipated order.
Increased buffer stock level to meet fresh order.
Procurement to meet the short term delivery commitment, hence the variance is
high.
CHART--8
YEAR END INVENTORY FROM 2005 – 2006 TO 2009 – 2010
350000
300000
250000
200000
BUDGET
150000 ACTUAL
100000
50000
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
TABLE - 9
INTERPRETATION
The major reason for such variances is shortfall of cash collections from which
was forecasted.
CHART - 9
TOTAL SUNDRY DEBTORS 2005 – 2006 TO 2009- 2010
700000
600000
500000
400000
BUDGET
300000 ACTUAL
200000
100000
0
2005-2006 2006-2007 2007-2008 2008-2009 2009-2010
BE Actu. BE Actu. R.E.
HIGHLIGHT - part I 2004 - 05 2005-06
2006-07 2006-07 2007-08 2007-08 2007-08 20
Order receipts - non -bhel 366648 349246 463900 815423 667930 1019561 997526 9
Order o/s - non -bhel 678406 752559 879711 1189279 1241284 1810431 1708201 19
Total debtors 133253 200871 185361 253613 237642 316792 285612 2
Economic value added 2694 16304 23219 53639 62607 96962 87605 1
Growth in turnover (net fo BAP) 13.0% 63.00% 45.00% 30.00% 18.60% - 21.60% 28.60%
Growth in turnover 9.7% 60.60% 27.90% - - 20.6% - -
Shop turnover to total turnover% 61.9% 60.90% 70.90% 66.80% 73.80% 70.9% 71.70% 75.60%
Turnover per rupee of gross block 3.8% 5.9 6.9 7.4 6.3 8.5 7.6 5.
D.matls+fb+trans in GTO-ED 64.7% 68.10% 64.20% 57.50% 57.20% 53.5% 53.90% 54.00%
Imports(CIF) as % of GTO-ED 17.9% 21.90% 21.70% - - 22.5% - 29.20%
Cost of purchase resold turnover (%) 76.4% 82.00% 79.50% - - 71.7% - -
VA-as % of GTO less ED 32.9% 30.50% 34.20% 80.30% 77.00% 45.2% 76.30% 44.70%
VA-per rupee of personal payments 2.2% 2.81 3.43 3.86 4.45 4.49 4.2 5.1
VA - per employee (yr.end) 8.0% 11.57 14.39 19.67 22.62 27.26 27.05 33.8
Power & fuel /GTO-ED 2.4% 1.40% 1.60% 1.50% 1.30% 1.2% 1.20% 1.20%
7777.00
PBIT/Capital employed 6.0% 200.00% 69.00% % 247.00% -646% 2728% -1403%
8054.00 2863.00
PBT/capital employed 64.0% 208.00% 68.00% % 254.00% -676% % -444%
109.0
Gross billing/turnover (non-bhel) 108.0% 122.00% 102.00% 112.00% 105.00% 112% 109.00% %
Net billing/g.billing (non-bhel) 95.0% 84.00% 89.00% 85.00% 89.00% 89% 85.00% 0.00%
PBT/turnover 6.3% 11.20% 10.10% 18.90% 20.40% 27.2% 24.70% 26.40%
Inventory(days) 137 120 81 110 100 152 110 9
Inventory(days of shop turnover) 122 198 114 164 136 214 154 12
Book debts (days) 221 207 149 206 170 213 190 15
Collectible debts(days) 93 86 55 92 51 97 20 5
Networking 11 6 42 -8 9 -22 -16 -3
FINDINGS AND SUGGESTIONS
3. There is a close co-ordination between the corporate office, order booking division
and BHEL, Tricky.
6. The yearly budget is further divided into monthly budget and the monthly targets
are accumulated to the down level, so that the total efforts for all employees’
organization are coordinated and put in the right direction towards achieving the
organizational goals.
7. To achieve the desired production and budget and to solve problems, faced by the
product areas, timely action is taken in the course of various services meetings at
the unit level management.
8. While each one of the employee know their well defined role in achieving the
targets, the unit level management has derived many incentive schemes by which
the employee are rewarded for increased performance.
9. The success of the organization depends on the effective budgetary control system.
Cash budget is made meticulously and most of the budget parameters are split into
product level targets with monthly break-up.
10. Periodic reviews are taking place at appropriate levels. However the increase in
debtors is a cause for concern.
11. Variation is seen between targets and actual in key parameters like inventory,
debtors, PBT. The process needs to be strengthened in such a way that the
variance is the lowest minimum. This may be due to, setting up of unrealistic
targets and issues beyond the control of the unit management.
CONCLUSION
Conclusion
1. Involvement of everyone in the budgeting process is not evident.
Commitment from individuals needs to be built up. Although soft targets are
to be avoided, a committed tartest is better than a forced target. This
management should try to secure full cooperation of the workers for making
budgetary control more effective.
BIBLIOGRAPHY
1. Management Accounting – Sharma R.K. and Gupta 10th edition.
2. Dr. Maheswari S.N – Management Accounting and Financial control sultan chand
and sons New Delhi. 1992.
3. Annual Report of BHEL – Trichy.
4. Departmental procedure manual.
5. Website of BHEL – WWW.BHEL.COM