You are on page 1of 66

WORKING CAPITAL MANAGEMENT

CHAPTER 1
INTRODUCTION

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 1
WORKING CAPITAL MANAGEMENT

Introduction about project:

Working capital in simple terms is the amount of funds, which a company, must
have to finance its day-to-day operation, it can be regarded as part/portion of capital, which
is, employed in short operation .The amount invested in the assets like Plant and Machinery,
Building, Furniture etc, Blocked on permanent basis and is called Fixed Capital.
Organization not only requires Fixed Capital, but also need of fund to meet day to day
operations for short term purpose, such funds is called Working Capital. A Study of
Working Capital is of major part of the external and internal analysis because of its close
relationship with the current day to day operation of business. Working Capital consists
broadly for that position/the assets of a business that are used at related current operations
and is represented by raw materials, stores, work in process and finished goods
merchandise, note/bill receivable. Working Capital management is the management of
assets that are current in nature .Current assets, by accounting definition are the assets
normally converted in to cash in a period of one year. Hence working capital management
can be considered as the management of cash, market securities receivable, inventories and
current liabilities. In fact, the management of current assets is similar to that of fixed assets
the sense that is both in cases the firm analyses their effect on its profitability and risk
factors, H differ on three major aspects.
1. In managing fixed assets, time is an important factor discounting and compounding
aspects of time play an important role in capital budgeting and a minor part in the
management of current assets.
2. The large holdings of current assets, especially cash, may strengthen the firm’s
liquidity position, but is bound to reduce profitability of the firm as ideal car yield
nothing.
3. The level of fixed assets as well as current assets depends upon the expected sales, but
it is only current assets that are ad the fluctuation in the short run u a business.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 2
WORKING CAPITAL MANAGEMENT

Objectives of the study:

 To study the sources and uses of the working capital.
 To study the liquidity position through various working capital related
ratios.
 To study the working capital components such as recievables account, Cash
management, Inventory management.
 To make suggestions based on the finding of the study.

Need of Study:

The main purpose of our study is to render a better understanding of the concept
"Working capital Management". To understand the planning and management of working
capital at JOHN DEERE. To measure the financial soundness of the company by analyzing
various ratios. Proper management of working capital is essential to a company’s
fundamental financial health and operational success as a business. A hallmark of good
business management is the ability to utilize working capital management to maintain a solid
balance between growth, profitability and liquidity.

Scope of Study

The scope of the study is identified after and during the study is conducted. The main
scope of the study was to put into practical the therotical aspects of the study into real life
work experience.
The study of working capital is based on tools like Ratio Analysis, statement of changes in
working capital.
 Further the study is based on previous year Annual Reports of Basava Equipments Pvt Ltd.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 3
WORKING CAPITAL MANAGEMENT

Research Methodology:

In preparing of this project the information collected from the following sources.

Primary data:

A primary data source is an original data source, that is, one in which the data are collected
first hand by the researcher for a specific research purpose or project. Primary data can be
collected in a number of ways. However, the most common techniques are self-administered
surveys, interviews, field observation, and experiments. Primary data collection is quite
expensive and time consuming compared to secondary data collection

Secondary data:

The data collection method in this project is by using the secondary sources of data such as,

Balance sheet.

Profit and Loss account.

Company‟s website, etc.

Limitations of the St
 The study duration (summer in plant) is short.
 The analysis is limited to just five years of data study for financial analysis.
 Limited interaction with the concerned heads due to their busy schedule.
 The findings of the study are based on the information retrieved by the selected unit.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 4
WORKING CAPITAL MANAGEMENT

Chapter 2
INDUSTRY PROFILE

INDUSTRY PROFILE

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 5
WORKING CAPITAL MANAGEMENT

John Deere corporate history

Deere & Company, founded in 1837, grew from a one-man blacksmith shop into a


worldwide corporation that today does business in more than 160 countries and employs
approximately 40,000 people worldwide.

The company is guided today, as it has been since 1837, by John Deere's original
values: a commitment to product quality, customer service, business integrity, and a high
regard for individual contribution. The company strives to create shareholder value through
its pursuit of continuous improvement and profitable growth.

The Story of John Deere

The story of John Deere (who developed the world's first commercially successful,
self-scouring steel plow) closely parallels the settlement and development of the Midwestern
United States. This was an area that the homesteaders of the 19th century considered the
golden land of promise.

John Deere was born in Rutland, Vermont, February 7, 1804. He spent his boyhood
and young adulthood in Middlebury, Vermont, where he received a common school
education and served a four-year apprenticeship learning the blacksmith's trade.
Gained Fame as a Blacksmith

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 6
WORKING CAPITAL MANAGEMENT

In 1825, he began his career as a journeyman blacksmith and soon gained


considerable fame for his careful workmanship and ingenuity. His highly polished hay forks
and shovels were in great demand throughout western Vermont. But business conditions in
Vermont became depressed in the mid-1830s, and the fut looked gloomy for the ambitious
young blacksmith. Many natives of Vermont emigrated to the West, and the Tales of golden
opportunity that filtered back to Vermont so stirred John Deere's enthusiasm that he decided
to dispose of his business and join the poineers. He left his wife and family, who were to join
him later, and set out with a bundle of tools and a small amount of cash. After travelling
many weeks by canal boat, lake boat, and stagecoach, he reached the village of Grand
Detour, Illinois, which had been settled by Leonard Andrus and others from his native
Vermont. The need for a blacksmith was so great that two days after his arrival in 1836 he
had built a forge and was busy serving the community.

Cast Iron Plough's Wouldn't Work

There was much to be done - shoeing horses and oxen, and repairing the plows and
other equipment for the pioneer farmers. From them he learned of the serious problem they
encountered in trying to farm the fertile soil of the Midwest. The cast-iron plows they had
brought with them from the East were designed for the light, sandy New England soil. The
rich Midwestern soil clung to the plow bottoms and every few steps it was necessary to
KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI
Page 7
WORKING CAPITAL MANAGEMENT

scrape the soil from the plow. Plowing was a slow and laborious task. Many pioneers were
discouraged and were considering moving or heading back east.

John Deere studied the problem and became convinced that a plow with a highly
polished and properly shaped moldboard and share ought to scour itself as it turned the
furrow slice. He fashioned such a plow in 1837, using the steel from a broken saw blade, and
successfully tested it on the farm of Lewis Crandall near Grand Detour.

Steel Plough Met Prairie Needs

Deere's steel plow proved to be the answer pioneer farmers needed for successful
farming in what was then "the West." But his contribution to the growth of American
agriculture far exceeded just the development of a successful steel plow.

It was the practice of that day for blacksmiths to build tools on order for customers.
But John Deere went into the business of manufacturing plows before he had orders for them.
He would produce a supply of plows and then take them to the country to be sold - an entirely
new approach to manufacturing and selling in those early pioneer days, and one that quickly
spread the word of John Deere's "self-polishers."

Imported Steel from England

There were many problems involved in attempting to operate a manufacturing


business on the frontier - few banks, poor transportation, and a scarcity of steel, among
others. John Deere's first plows had to be produced with whatever pieces of steel he could
locate. In 1843, he arranged for a shipment of special rolled steel from England. This steel
had to be shipped across the Atlantic Ocean by steamship, up the Mississippi and Illinois
Rivers by packet boat, and overland by wagon 40 miles to the little plow factory in Grand
Detour.

In 1846, the first slab of cast plow steel ever rolled in the United States was made for
John Deere and shipped from Pittsburgh to Moline, Illinois, where it was ready for use in the

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 8
WORKING CAPITAL MANAGEMENT

factory Deere opened there in 1848 to take advantage of the water power and transportation
offered by the Mississippi River.

Insisted on Quality and Research

Ten years after he developed his first plow, John Deere was producing 1,000 plows a
year. In those early years of his business, Deere laid down several precepts that have been
Followed faithfully since then by the company he founded. Among them was his insistence
on high standards of quality. John Deere vowed: "I will never put my name on a plow that
does not have in it the best that is in me."
One of his early partners chided him for constantly making changes in design. His
partner said his work was unnecessary because the farmers had to take whatever they
produced. Deere replied: "No, they don't have to take what we produce. If we don't improve
our product, somebody else will." Deere & Company has continued throughout its history to
place a strong emphasis on product development and improvement. It has consistently
devoted a higher share of its income to product research and development than most other
companies in its industries. In 1868, Deere's business was incorporated under the name Deere
& Company. The following year John Deere's son, Charles, who was later to succeed him as
president, was elected vice president and treasurer.
Charles Deere Expanded Company:

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 9
WORKING CAPITAL MANAGEMENT

Charles Deere was an outstanding businessman who established marketing centres,


called branch houses, to serve the network of independent retail dealers. By the time of
Charles Deere's death in 1907, the company was making a wide range of steel plows,
cultivators, corn and cotton planters, and other implements. In 1911, under Deere &
Company's third president, William Butterworth, six non competing farm equipment
companies were brought into the Deere organization, establishing the company as a full-line
manufacturer of farm equipment. In 1918, the company purchased the Waterloo Gasoline
Traction Engine Company in Waterloo, Iowa, and tractors became an important part of the
John Deere line.

John Deere farm Tractors in India


Agricultural Tractors - 5036 Economy (35 HP)

Agricultural Tractors – 5041c Economy (37HP)

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 10
WORKING CAPITAL MANAGEMENT

Agricultural Tractors – 5042D (42 HP)

Agricultural Tractors – 5045D (45 HP)

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 11
WORKING CAPITAL MANAGEMENT

Agricultural Tractors – 5055E(50HP)

Agricultural Tractors - 5310 (55 HP)

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 12
WORKING CAPITAL MANAGEMENT

Agricultural Tractors - 5310MFWD (55 HP)

Agricultural Tractors -5065 (65 HP)


KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI
Page 13
WORKING CAPITAL MANAGEMENT

Company Profile:
The Basava Equipments company came into existence on 2009. This company is located
Bhairidevarakoppa Hubli in the middest of Hubli-Dharwad highway near ro APMC.
Dharwad is 21kms from Hubli. Which is covered many rural areas for John Deere tractors
with customers network. In 2009 the company started with a authorized capital of
Rs. 35.15.000/- and the trial sales & service commenced with effect from 2009 from partners,
 Mr. Manjunath S. Jadhav

 Manju B. Dyamannavar

 Vasanthkumar K.S.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 14
WORKING CAPITAL MANAGEMENT

Thereafter regular Partnership continued in the year of 2009. They are pioneer dealers in
Bhairidevarkoppa area. The availability of spares is abundant in Hubli-Dharwad area which
is considered as commercial areas to easy availability of raw materials/spares. The John
Deere tractor’s company was the dream project to these three honorable persons to establish
in the Hubli, which should avail tractors easily to farmers and to cover entire Hubli-Dharwad
rural areas.

BUSINESS SEGMENT REVIEW:-


The Basava Equipments Company has 2 Businesses
1. Goods/Spares

2. Services

Goods/Spares :- The spare department is situated within the company which inventory
capacity of 26.65.000/- Rs. per month.

Services :- The company has large service hall which 5-10 can make repair at a time with
sufficient works for the service of the John Deere Tractots.

The company has implemented technology to achieve following


A) Supply genetically high quality spare

B) Encourage the farmers with tractors advanced features.

Name of the company John Deere

Type of the company Public

Location of Work Basava Equipments Pvt. Ltd.


Bairidevarakoppa Hubbali
Karnataka - 580025

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 15
WORKING CAPITAL MANAGEMENT

M.D Shri. Prakash Nayar

Chairman Samuel R.Allen

Year of the planning 2009

Headquarters Moline ,united states

Products Agriculture, construction, forestry,


consumer & commercial equipment,
diesel engines & automobiles.

No .of employee 23(2018)

OBJECTIVES:
 To be a best service provider in the Dharwad District.

 To enhance the value and relationship between internal and external customers.

 To benchmark against industrial leaders to build self-competency.

 To promote and protect social development

Vision & Mission

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 16
WORKING CAPITAL MANAGEMENT

Vision:
Company vision is to become the first choice in marketing the highest quality
agricultural equipment and providing superior product support.

Mission:
Provide agricultural machinery, implements and irrigation equipment that combines
quality performance with value pricing thereby increasing quality and productivity in the
agricultural sector of the country. Provide reliable and efficient technical back-up services
(training, maintenance and spare part).

QUALITY POLICY OF THE COMPANY:

The company is committed to provide quality products and services at optimum cost and to
continually improve the quality management system through TQM approach for ensuring
customers satisfaction on a sustained basis.

ENVIRONMENTAL POLICY OF THE COMPANY:

The Basava Equipments is committed to:

a) Comply with all applicable environmental legislation.


b) Continually improve upon the environmental performance
Achievement of the company:

First in Hubli to install John Deere tractors company. Recipient “The Best Productivity and
Energy conservation awards” from the twin cities of Hubli-Dharwad Dealership council,
Government of India.

First in Hubli to have Dealership on John Deere tractors.


1. First in Hubli to have captive plant.

2. First in Hubli to use 100% Spares of John Deere tractors.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 17
WORKING CAPITAL MANAGEMENT

3. First have well Equipped Service Department.

Organization Structure

Partners/Directors

Manager’s Administration

Sales Executives Accountant

Junior Sales Exicutive

Sales Accoutant Spare’s Accoutant

Labours Drivers

COMPETITORS OF JOHN DEERE TRACTORS:

 Sonalika
 HMT
 Mahindra
 New Holland
 Massey
 Power track

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 18
WORKING CAPITAL MANAGEMENT

CORPORATE INFORMATION

Company Partners/Directors
Shri. Manjunath S. Jadhav
Shri. Manju B. Dyamannavar
Shri. Vasanthkumar K.S.

Management Team:
Shri. Prakash Nayar (office Manager)
Shri. Chandrashekar Kanavi ( Sales Manager)
Shri. Riyaz Nadaf (Sales Executive)
Shri. S K Ullagaddi (Sales Executive)
Shri. Neelakanth Pattar (Sales Executive)
Shri. Madavali. Ulannavar (Spares Incharge)
Shri. Manjunath Dharekar (Admistretion)
Shri. Ramesh Hosmani (Labour)
Shri. Veeresh Sutagatti (Labour)
Shri. Kareppa koradigudda (Labour)
Shri. Khajuhusain Peerajde (Labour)

Bankers:
Corporation Bank of Hubli
Registered Office:

Basava Equipments Pvt. Ltd.


Near A.P.M.C P.B Road
Bhairidevarakoppa
Hubli-580025
Ph: 0836-2322009
Telefax: jdhubli@gmail.com
Distric: Dharwad

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 19
WORKING CAPITAL MANAGEMENT

DEPARTMENTAL STUDY:

PURCHASE DEPARTMENT:
Purchase department plays an important role in management of the company. Any big
concern has a separate department known as purchase department. The efficiency of this
department can save more money by purchasing the right quality of items at the right time
and at a right price. This department is under the charge of purchase officer and he has a staff
under him to assist in carrying the various activities of the department. This department is of
great importance as the company has to perform all its activities efficiently and smoothly.

Procedure followed for purchasing the items


1. Purchase activity shall be initiated after receiving indents from stores.

2. On the basis of indents, enquiries are floated on the approved sub contractors or per
decision taken by manager

3. Offers from suppliers based on enquiry received either on phone or by personal


approach or some time in writing

4. Evaluation of an offers are done

5. To negotiated with suppliers for finalization of best possible rate the proposals are
kept for approval for high value orders.

The Inventory Carrying Cost:


Storage Cost: 5%
Rate of Interest:12%
Wastage: 2%
Sundry Expenses: 2%

STORES DEPARTMENT:

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 20
WORKING CAPITAL MANAGEMENT

It is a basically a service department. Stores department is maintained based on nature of


product and organization. They maintained the spares of same John Deere tractors
departments.
1. The foremost objective of the store is to ensure materials at right time so that there
should be any hindrance or stoppage of work due to shortage of materials

2. The second objective of the storage is that the materials should be arranged in a
proper fashion and well preserved

3. Economy in investment

4. Better secuirity arrangements

5. Less storage space

The department has to perform various important functions which are has follows
a) Fixing code number to each material.

b) Raising indents has and when needed

c) Maintaining permanent card and stock card.

d) Issuing materials against issue vouchers raised by consuming departments

e) Receipt and inspection.

ACCOUNT DEPARTMENT

The hierarchy is as follows in the accounts departments is as follows


Account & Finance

Office manager

Senior manager

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 21
WORKING CAPITAL MANAGEMENT

Accounts
Senior account assistance
Account assistance

The accounts department deals with all financial aspects of the firm. It is the many
department responsible for maintaining all accounts of the company all receipt &
exependiture relating to the company or recorded it is the many department which prepares
budgets and assists management in investment decisions.

The overall functions ferforme by accounts department are:


1. Preparing the balance sheet P&L account other necessary accounts at the end of the
accounting or financial year.

2. Maintaining cash & bank transactions

3. Pay slips

4. Preparing payment, receipt & journal vouchers files

5. Dealing with loans and other financial matters.

6. Preparing branch A/c’s of deffrent branches

7. Dealing on T.D.S

8. Preparing mothly Trail balance

9. Framing of annual reports etc.

SALES DEPARTMENTS

The marketing system at Basava Equipments is handled by the marketing Department which
is located in the administrative office at Hubli this is marketing department procures order
from different zones. Then copy of confirmation order will be sent to the sales department.
As per the demand of the party. Sales department will give dispatch order to the basava
Equipment company godown and the it is dispatched from the godown after the complection
of formalities.
KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI
Page 22
WORKING CAPITAL MANAGEMENT

The discount system of basava Equipments is has follows:


1. Trade discount

2. Additional discount

3. Quantity discount

The sales department will produce the final bill by deducting the required deductions and
adding some expenses like the excise duty, freight charges (if any) insurance charges etc.
A copy of such bill will be sent to the party and concerned branches after recording the
transactionsin the sales ledger

SALES ACCOUNT DEPARTMNET

Basically the sales account department is accounts related to the sales made by the company.
A copy of challen or exice invoice is received from the Spares godown department.Then the
trade discount, special discount additional discount or cash discount provided to the
customers, if alloved, will be maintained in the customer order. Such deductions are
respectively made. After deducting all discounts, on the remaining amount Excise duty of
16% basic excise and 0.125% cess is charged. In case the goods are being transmited outside
Karnataka then CST also charged.
In ase the goods or exported the invoice is being prepared in the same maner but there will be
exemptions provided on the excise duty.
Finally after providing for all adjustment, the commercial invoice is prepared and is sent to
the concerned party or distributor for the payment of goods sold them.

SWOT ANALYSIS.

Strengths:
a) They have strong history of 10 years.
b) Availability of Labor.
c) Strong Dealership network
d) Quick decision making process.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 23
WORKING CAPITAL MANAGEMENT

e) Location Advantage: Government policies, State Development Scheme

Weakness:
a) No proper HRD management
a) Low safety level
b) Technological Obsolescence.
c) Old thoughts only & no induction of fresh blood in the Company.
d) Delay in getting jobs done.
e) Need for Empowerment – for the employees.
f) Unwillingness of the staff to change to new practices

Opportunities:
a) Technological up gradation
d) Online ordering process.
a) Performance based evaluation, Promotion, & increments in the salary.
b) Implementation of LAN for connectivity.
c) Planning for Personnel Relations Activity.

Threats:
b) Excess man power
d) Use of best available technology (BAT) by the competitors.

CHAPTER 3

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 24
WORKING CAPITAL MANAGEMENT

CONCEPTUAL
FRAMEWORK

Meaning & Definition Of Working Capital

Working capital in simple terms is the amount of funds, which a company, must
have to finance its day-to-day operation, it can be regarded as part/portion of capital, which
is, employed in short operation.

Every organization invests their funds in two terms of capital namely,

1. FIXED CAPITAL.
2. WORKING CAPITAL

The amount invested in the assets like Plant and Machinery, Building, Furniture etc,
Blocked on permanent basis and is called Fixed Capital. Organization not only requires
Fixed Capital, but also need of fund to meet day to day operations for short term purpose,
such funds is called Working Capital.

A Study of Working Capital is of major part of the external and internal analysis
because of its close relationship with the current day to day operation of business. Working
Capital consists broadly for that position/the assets of a business that are used at related
current operations and is represented by raw materials, stores, work in process and finished
goods merchandise, note/bill receivable.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 25
WORKING CAPITAL MANAGEMENT

Definition Of Working Capital

WESTEN & BRIGHAM: -

“Working capital refers to a term investment in short term assets cash, short term
securities accounts receivables and inventories.”

J. SMITH: -

“The Sum of the current assets is the working capital of the business.”
“Working Capital = Current Assets – Current Liabilities”.

Working Capital cycle:

The working capital cycle can be defined as:

The period of time which elapses between the point at which cash begins to be expended on
the production of a product and the collection of cash from a customer

Diagram below illustrates the working capital cycle for a manufacturing firm

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 26
WORKING CAPITAL MANAGEMENT

The upper portion of the diagram above shows in a simplified form the chain of events in a
manufacturing firm. Each of the boxes in the upper part of the diagram can be seen as a tank
through which funds flow. These tanks, which are concerned with day-to-day activities, have
funds constantly flowing into and out of them.

• The chain starts with the firm buying raw materials on credit.

• In due course this stock will be used in production, work will be carried out on the stock,
and it will become part of the firm’s work in progress (WIP)

• Work will continue on the WIP until it eventually emerges as the finished product

• As production progresses, labour costs and overheads will need to be met

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 27
WORKING CAPITAL MANAGEMENT

• Of course at some stage trade creditors will need to be paid

• When the finished goods are sold on credit, debtors are increased

• They will eventually pay, so that cash will be injected into the firm

Each of the areas – stocks (raw materials, work in progress and finished goods), trade
debtors, cash (positive or negative) and trade creditors – can be viewed as tanks into and from
which funds flow.

Working capital is clearly not the only aspect of a business that affects the amount of cash:

• The business will have to make payments to government for taxation

• Fixed assets will be purchased and sold

• Lessors of fixed assets will be paid their rent

• Shareholders (existing or new) may provide new funds in the form of cash

• Some shares may be redeemed for cash

• Dividends may be paid

Unlike movements in the working capital items, most of these ‘non-working capital’ cash
transactions are not everyday events. Some of them are annual events (e.g. tax payments,
lease payments, dividends, interest and, possibly, fixed asset purchases and sales). Others
(e.g. new equity and loan finance and redemption of old equity and loan finance) would
typically be rarer events.

LITERATURE OF REVIEW

Bansal S.P.(1999)

Review of this study on working capital management refers to the management of current
assets and current liabilities to be maintain the various components to increasing the
KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI
Page 28
WORKING CAPITAL MANAGEMENT

profitability of the firm.The author persists on application of various methods and techniques
for management of working capital and its three main cash ,receivables and inventors.

Eljelly(2004)

Identified the relation between profitability and liquidity who was examined, as measured ny
current ratio and cash gap(cash conversion cycle) on a sample of joint stock firms in Saudi
Arabia. The study found that the cash conversion cycle was of moreimportance as a measure
of liquidity than the current ratio that effect profitability.

Lazaridis and Tryfonidis (2006)

Have explored the relationship between corporate profitability and WCM in the Athens Stock
Exchange. The finding of results shows a nagative relationship between profitability and
working capital indicators lick days of accouts receivable, account payaand cash conersion
cycle. Theyconcluded that firms can create profites by effectively handling each component
of the cash conversion cycle.

Mohamad and saad (2010)

Used Bloombergs database of 172listed copanies randomly selected from Bursa Malaysia
main board for five year period from 2003 to 2007 .Appliying correlations and multiple
regression analisis, they found that current assets to totall asset ratio shows positive
significant relationship with Tobin Q,ROA and ROA.Cash conversion cycle,current asset to
current liabilities ratio and current liability to total aseet ratio illustrate nagative sinificanct
relations with Tobin Q, ROA and ROIC.

IMPORTANCE OF WORKING CAPITAL: -

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 29
WORKING CAPITAL MANAGEMENT

Working Capital is most important in every organization whether it is a small or big


concern. Therefore it is said that, working capital is the blood and center at a business.
Adequately Working Capital creates certainty, security and confidence in the minds
of the person in the might as well in the minds of creditors and workers.
1. It creates a good credit standing for the firm because credit standing depends upon the
ability to pay promptly. A company with adequate working capital is always able to
meet C.L. in time.
2. It ensure solvency and stability of the enterprise it also ensures continuity in
production and sales.
3. It enables the company to take advantage of cash discount allowed by the suppliers of
raw materials or merchandise.
4. It enables the prestige of the company and the morale of its workers because a
company with adequately working capital is always able to pay wages and salaries
promptly and regularly.
5. It enables the company to procure loans terms banks on easy and competitive terms.
6. In terms of boon it enables the company to meet increasing demand of its product.
7. In the time of depression, it enables the company to overcome the crises successfully.

Advantages of working capital

 Ensures Liquidity
 Evades interruptions in operations
 Enhance Profitability
 Improves Financial health

Disadvantages of working capital

 The firm is unable to take advantages of new opportunities or adapt to change.


 Trade discounts are lost. A firm with sufficient working capital is able to finance
larger stocks and can therefore place larger orders.
KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI
Page 30
WORKING CAPITAL MANAGEMENT

 Cash discounts are lost. Some firms will try to persuade their debtors to pay early by
offering a cash discount.
 The advantages of being able to offer a credit line to customers are forgone.
 Financial reputation is lost due to non-payment of trade creditors on time.
 Creditors may apply to the court for winding up if the firm fails to pay their
obligations on time.

METHODS OF ESTIMATING WORKING CAPITAL

Conventional Method

According to the conventional method, cash inflows and outflows are matched with
each other. Greater emphasis is laid on liquidity and greater importance is attached to
current ratio, liquidity ratio, etc., which pertain to the liquidity of a business.

Operating cycle method

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 31
WORKING CAPITAL MANAGEMENT

CASH
CASH

RAW
RAW
DEBTORS
DEBTORS MATERIALS
MATERIALS

SALES WORK
WORK IN
IN
SALES PROGRESS
PROGRESS

FINISHED
FINISHED
GOODS
GOODS

The company first invests its cash in purchase of raw materials, and then these materials are
used for prouction of goods which is called as work-in-progress stage. From this stage
finished goods are produced then these finished goods are sold or dispatched to customers
and money is collected from them.
Then again same process continues i.e.
 Conversion of cash into raw materials.
 Conversion of raw materials into work-in-progress.
 Conversion of work-in-progress in to finished goods.
 Conversion of finished goods into sales.
 Conversion of sales into debtors and into cash.

CLASSIFICATION OF WORKING CAPITAL

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 32
WORKING CAPITAL MANAGEMENT

On the basics of Concept

(A) Net Working Capital


This is the difference between current assets and current liabilities. Current
Liabilities are those that are expected to mature within an accounting year and include
creditors, bills payable and outstanding expenses.
Investment is current assets represent a very significant portion of the total
investment in assets. In case of public limited companies in India, current assets constitute
around 60% of the total capital employed. Therefore the finance manager should attention
to working capital management.
Working Capital Management is no doubt significant for all firms, but its
significance is enhanced in cases of small firms. A small firm has more investment in
current assets than fixed assets and therefore current assets should be efficiently managed.
The working capital needs increase as the firm grows. As sales grow, the firm needs
to invest more in debtors and inventories. The finance manager should be aware of such
needs and finance them quickly.
Current Assets can be finance through long-term and short-term sources. The ratio
of long-term to short-term source will depend on whether the firm
isaggressiveofconservative. It the firm is aggressive then it will finance a part of its
permanent current assets with short-term funds. On the other hand, a conservative firm will
finance its permanent assets and also a part of temporary current assets with long-term
financing.

(B) Gross Working Capital


This refers to the firm’s investment in current assets. Current Assets are the assets
which can be converted into cash within a short period say, an accounting year. Current
assets include cash, debtors, and bill receivable, loans and advances, short-term securities.
Etc.

Working Capital Management

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 33
WORKING CAPITAL MANAGEMENT

Working Capital management refers to all aspects of the administration of both Current
Assets and Current Liabilities fresh capital management is concerned with the problems that
arise in attempting to manage the Current Assets and Current Liabilities and the inter
relationships that exist between Current Assets and Current Liabilities.

Ratio Analysis

MeaningRatio analysis is one of the important techniques used in the management of


Working Capital. Ration Analysis is the technique of the calculation of a number of
accounting ratios from the data or figures found in the financial statements, the comparison of
the accounting ratios with those of the previous years or with those of other concerns engaged
in similar line of activities or with those of standard or ideal ratios, and the interpretation of
the comparison.

Ratio Analysis is an important Qualitative technique used for the analysis and interpretation
of financial statements. It is the most widely used tool of financial analysis. It is the most
common method and very simple arithmetical expression, which shows the relationship of
number to another.

In short, it is the technique of interpretation of financial statements with the help of the
accounting ratios derived from the financial statements.

Following are the ratios:


1. Current Ratio
2. Current Assets
3. Current Liabilities
4. Gross working capital
5. Current Assets Turnover Ratio
6. Working capital turnover ratio
7. Debtors Turnover Ratio
8. Acid Test Ratio / Quick Ratio
9. Net Working Capital
10. Inventory Turnover Ratio
1.Current Ratio:

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 34
WORKING CAPITAL MANAGEMENT

Current ratio is a ratio between current assets and current liabilities of a firm for a Particular
period. This ratio establishes a relationship between current assets and Current liabilities. The
objective of computing this ratio is to measure the ability of the firm to meet its short term
liability. It compares the current assets and current liabilities of the firm. This ratio is
calculated as under:

Current Ratio = Current Assets


Current Liabilities

2.Current Assets

A current asset is an item on an entitys balance sheet that is either cash, a cash equivalent,
or which can be converted into cash within one year. If an organization has an operating
cycle lasting more than oneyear, an asset is still classified as current as long as it is conveted
into cash within the operating cycle

3:Current Liabilities

Current liabilities are a companys debts or obligations that are within one year or within a
normal operating cycle. Furthermore, current liabilities are settled by the use of a current
asset ,such as cash ,or by the creating a new current labitity. Current liabilities appear on a
companys balance sheet and include short-term debt,accounts payable, accrued liabilities ,and
other similar debts

4.Gross working capital

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 35
WORKING CAPITAL MANAGEMENT

Gross working capital is the sumof all of a companis current assets that are convertible to
cash within a year or less. Gross working capital includes assets such as cash, accounts
receivables, inventory, short-term investments and marketable securities.

Gross working capital = Current assets-Current liability

5.Current Assets Turnover Ratio:

Net sales include sales after returns, if any, both cash as well as credit. Current assets include
the assets like inventories, sundry debtors, bills receivables, and cash in hand or at bank,
marketable securities, prepaid expenses and short term loans and advances.

Current Assets Turnover Ratio = Net Sales


Current Assets
Net Sales means = Gross Sales – Sales Return

6.Working Capital Turnover Ratio:

Working Capital turnover ratio is the ratio between Working Capital and turnover. Working
Capital turnover ratio is also known as “Sales to Working Capital Ratio.” This ratio shows
the number of times Working Capital is turned over in a specified period. The higher the
ratio, lower the investment in Working Capital and greater is the profit. A very high turnover
of Working Capital is a sign of over trading and may lead to financial difficulties. A low
turnover indicates that the Working Capital is not efficiently utilized.

Working Capital Turnover Ratio = Net Sales


working capital
Turnover means Net Sales, i.e., Total sales less sales returns.This ratio indicates the efficient
or insufficient utilization of the Working Capital of an enterprise.

7. Debtors Turnover Ratio

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 36
WORKING CAPITAL MANAGEMENT

Debtor’s turnover ratio is the ratio, which indicates the relationship between debtors and
sales. It is the ratio, which indicates the number of times the debts are collected in a year.
Debtor’s collection period indicates the speed at which debts are collected or velocity with
which book debts are collected into cash. It also indicates the efficiency or otherwise firm’s
credit collection policy.

Debtors Turnover Ratio = Net Credit Sales


Average Accounts Receivables

8.Acid Test Ratio / Quick Ratio:

This ratio establishes the relationship between quick assets and quick liabilities to measure
the ability of the firm to meet its short term obligations and when they become due without
reeling upon the realization of stock.

Liquid ratio of 1:1 is, normally, considered satisfactory.

However, firms with the ratio of more than 1:1 need not be liquid and those
having less than the standard need not, necessarily, be illiquid. It depends more on the
composition of liquid assets. Does not including Bank over Draft & Cash Credit.

Quick Ratio = Liquid / Quick Assets


Liquid / Quick Liabilities

9.Net Working Capital

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 37
WORKING CAPITAL MANAGEMENT

Net Working Capital is a defined as current assets minus Current liabilities. Current assets
include stocks, debtors, cash and equivalents and other current assets .Current liabilities
include all the short term borrowings.

Showing Net working capital = Current Assets – Current Liabilities

10 Inventory Turnover Ratio

Inventory turnover ratio is a ratio between cost of goods sold and the average stock or
inventory. Every firm has to maintain a certain level of inventory of finish goods. But the
level of inventory should neither be too high nor too low. It evaluates the efficiency with
which a firm is able to manage its inventory. This ratio establishes relationship between costs
of goods sold and average stock

Inventory Turnover Ratio = Cost of Goods Sold


Average Stock

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 38
WORKING CAPITAL MANAGEMENT

Chapter 4
DATA ANALYSIS &
INTERPRETATION

Data collection

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 39
WORKING CAPITAL MANAGEMENT

Methodology and Sources of data:


 SECONDARY DATA.

1. Information from the text sources


2. Information from the internet sources
3. Information from the materials provided by the company

ANALYSIS & INTERPRETATION

DATA ANALYSIS

Current Ratio:

Current Ratio = Current Assets: Current liabilities


Or
Current Ratio = Current Assets
Current Liabilities
The ideas standard current ratio is 2:1 means current assets is 2 and current liabilities is 1.

Table Showing current assets as on 2011-12, 2012-13 & 2013-14

Year Current Assets Current Liabilities Current Ratios


2016-17 505.30 257.34 1.96
KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI
2017-18 561.34 287.21 1.95
Page 40
2018-19 536.60 238.60 2.24
WORKING CAPITAL MANAGEMENT

2.25

2.2

2.15

2.1

2.05

1.95

1.9

1.85

1.8
2013-14 2014-15 2015-16

INTERPRETATION

The table shows the information regarding current ratio of the company of last 3
years.2016 is increasing.The current asset turnover of the company over the 3 years
has been fluctuating.

Current assets

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 41
WORKING CAPITAL MANAGEMENT

Table Showing total current Asset

Year Total Current Assets


2016-17 505.30
2017-18 561.34
2018-19 536.03

CURRENT ASSET
570
560
550
540
530
520
510
500
490
480
470
2013-14
2014-15
2015-16

INTERPRETATION

The table shows that the current asset turnover ratio. The current asset turnover of
the company over the 3 years 2014,2015,2016.has been fluctuating.

Current Liabilities

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 42
WORKING CAPITAL MANAGEMENT

Table showing Total current liabilities

Year Current Liabilities

2016-17 257.34

2017-18 287.21

2018-19 238.60

current assets

570
560
550
540
530
520
510
500
490
480
470
2013-14
2014-15
2015-16

INTERPRETATION

The table shows that the current asset turnover ratio. The current asset turnover of
the company over the 3 years 2014,2015,2016.has been fluctuating.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 43
WORKING CAPITAL MANAGEMENT

Gross working capital:

Gross working capital =Current assets-Current liability

Year Gross working capital


2016-17 247.96
2017-18 272.13
2018-19 297.43

Gross working capital

300

290

280

270

260

250

240

230

220
2013-14 2014-15 2015-16

INTERPRETATION

The table shows Goss working capital over the last 3 years. 2014,2015,2016 .It
shows the net working capital of the company declines year by year because of
current assets are more than the current liabilities and continuous decreases in
current asset

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 44
WORKING CAPITAL MANAGEMENT

Current Assets Turnover Ratio:

Current Assets Turnover Ratio = Net Sales


Current Assets
Net Sales means = Gross Sales – Sales Return
Table Showing Current Assets Turnover Ratios as on 2011-1, 2012-13 & 2013-
14 (INR lakhs)

Year Net Sales Current Assets Current Assets Turnover Ratios


2016-17 136.58 505.30 0.27
2017-18 175.02 561.34 0.31
2018-19 220.53 536.03 0.41

0.45

0.4

0.35

0.3

0.25

0.2 0.41

0.15 0.31
0.27
0.1

0.05

INTERPRETATION

The table shows that current asset turnover ratio over the last 3 years.
2014,2015,2016 .It shows the net working capital of the company declines year by

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 45
WORKING CAPITAL MANAGEMENT

year because of current assets are more than the current liabilities and continuous
decreases in current assets
Working capital turnover Ratio:

Working Capital Turnover Ratio = Net Sales

Table Showing Working Capital Turnover Ratios as on 2011-12, 2012-13 &


2013-14(INR lacks)

Year Net Sales Working Working Capital


Capital Turnover Ratios
2013-14 136.58 247.96 0.55
2014-15 175.02 272.13 0.64
2015-16 220.53 297.43 0.74

0.8

0.7

0.6

0.5

0.4
0.74
0.3 0.64
0.55
0.2

0.1

INTERPRETATION

The table shows that the company’s working capital turnover ratio. The working
capital turnover ratio of the company over the 3 years has been increasing.
Company’s present working capital turnover ratio is more than the previous year.
Working capital turnover ratio is increases year by year, it means the company is
efficiently utilizing its working capital so it is good for the company.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 46
WORKING CAPITAL MANAGEMENT

Debtors turnover Ratio:

Table Showing Debtors Turnover Ratios as on 2011-12, 2012-13 & 2013-14


(INR lacks)

Year Total Sales Average Debtors


Debtors Turnover Ratios
2013-14 3362 456.81 7.35
2014-15 3262 426.66 7.64
2015-16 3252 418.19 7.77

7.9

7.8 7.77

7.7
7.64
7.6

7.5

7.4 7.35
7.3

7.2

7.1

INTERPRETATION

The table shows the reveals the information about Debtors Turnover Ratio for the
last 3 years. The debtors Turn Over ratio is increasing year by year. It shows the net
credit sales and average debtors are increasing every year. In the year 2013-14 the
Debtors Turnover Ratio was 7.35. The present Debtors Turnover Ratio is 7.77 it is
more than the previous years. It shows deputes the improving in debt collection.

Acid Test Ratio / Quick Ratio:

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 47
WORKING CAPITAL MANAGEMENT

Quick Ratio = Liquid / Quick Assets


Liquid / Quick Liabilities

Table No: 4.6 Showing Quick Ratios as on 2011-12, 2012-13 & 2013-14 (INR
lakhs)

Quick Assets Quick Liabilities Quick Ratios


Year
2013-14 856,07 307,55 2.78
2014-15 556,00 275,32 2.01
2015-16 423,53 339,95 1.24

3 2.78

2.5
2.01
2

1.5
1.24
1

0.5

0
2013-14
2014-15
2015-16

INTERPRETATION

The table shows that represents the quick ratio of the company. The quick ratio also
declines year by year, it is not good results for the company. The main reason for
this is company’s inability to maintain the liquid assets against its liquid liabilities.
It clearly shows that company doesn’t have 100%quick assets to meet the short term
requirements.

Net working capital


KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI
Page 48
WORKING CAPITAL MANAGEMENT

Showing Net working capital = Current Assets – Current Liabilities

Table Showing Net Working Capital as on 2011-12, 2012-13 & 2013-14 INR lacks

Year Total Current Assets Total Current Liabilities Net Working capital
2013-14 505.30 257.34 247.96
2014-15 561.34 289.21 272.13
2015-16 536.03 238.60 297.43

300 297.43
290
280
272.13
270
260
247.96
250
240
230
220
2013-14
2014-15
2015-16

INTERPRETATION

The table shows net working capital over the last 3 years. 2014,2015,2016 .It shows the net
working capital of the company declines year by year because of current assets are more than
the current liabilities and continuous decreases in current assets

FORMAT OF WORKING CAPITAL

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 49
WORKING CAPITAL MANAGEMENT

Statement showing changes in the working capital:

Particulars Actual amount Change in working capital

As at 31-3-2014 As at 31-3 2015 Increase Decrease

I.CURRENT ASSET

current investment 1436834 1246745 190089

temporary investment

short term investment

inventories :stock 9922771 9922771

Trade receivables
Debtors

Bills receivables

Cash and cash


equivalents
Cash balance 29061 58076 29015

Bank balance 29061 58076 29015

Short term loans and 1923463 23566726 21643263


investment
Prepaid expenses

Other current assets

Outstanding income

TOTAL CURRENT 13341190 34852394


ASSETS
II. CURRENT
LIABILITY

Short term borrowing

Bank over draft

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 50
WORKING CAPITAL MANAGEMENT

Short term advances

Trade payables 1332431 4564399 3231968

Creditors

Bills payable

Other current liability

Outstanding expenses

Short term provision

Dividend payable

Proposed dividend

Provision for taxation 3478276 43212998 39764722

TOTAL CURRENT 4810707 8885697


LIABILITIES
NET W C-CA’S-CL’S 8530483 25966697

FORMAT OF WORKING CAPITAL


Statement showing changes in the working capital:

Particulars Actual amount Change in working

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 51
WORKING CAPITAL MANAGEMENT

capital

As at 31-3-2015 As at 31-3 2016 Increase Decrease

I.CURRENT ASSET

current investment

temporary investment

short term investment

inventories :stock

Trade receivables 11420736 18260383 6839647

Debtors

Bills receivables

Cash and cash equivalents 5224708 8020641 1295933

Cash balance

Bank balance

Short term loans and


investment
Prepaid expenses

Other current assets

Outstanding income

TOTAL CURRENT 119645444 26281024


ASSETS

II. CURRENT
LIABILITY
Short term borrowing

Bank over draft

Short term advances

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 52
WORKING CAPITAL MANAGEMENT

Trade payables 1332431 4564399 3231968

Creditors

Bills payable

Other current liability 1421989 24427177 23005188

Outstanding expenses

Short term provision 1836212 644600 1191612

Dividend payable

Proposed dividend

Provision for taxation

TATAL CURRENT 4590632 29636176


LIABILITIES
NET W C CA’S-CL’S 195054812 -3355152

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 53
WORKING CAPITAL MANAGEMENT

CHAPTER 5

FINDINGS AND ANALYSIS


 In the year 2015-16 net working capital is Rs 296.43crs. It is decreasing year by year.

 In the year 2015-16 current ratio is 2:1. The ideal current ratio is 1:1 because in this
year the company is not satisfied.

 In the year 2015-16 quick ratio is 1:2. T he ideal quick ratio is 1:1 because in this year
the company is satisfied.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 54
WORKING CAPITAL MANAGEMENT

 In the Year 2013-14 current assets turnover ratio is 0.27.This ratio is fluctuating year
by year.

 In the year 2013-14 net working capital turnover ratio is 0.54. It is increased year by
year so

 it is good for company.In the year 2015-16 debtors turnover ratio is 7.77.It is
increased year by year. This is good for company. It shows the deputes of the is
improving in debt collection.

CONCLUSION:

The examination of the current assets ratio could reveal that it is below the standard of 2:1
ratio. It is indicative of the fact that BASAVA EQUIPMENTS may be witnessing shortage of
working capital to meet out its current liabilities. As it is public limited company there may
not be any strict rules to maintain the ratios.

The overall working capital of the company is good but they have to take care about the each
components of working capital which plays vital role in managing day today activities of the
company.

SUGGESTIONS:

The followings may be offered:

1. The survey has revealed that the current ratio is below the standard of 2:1 ratio. It is,
therefore, suggested that JOHN DEERE TRACTORS LIMITED should endeavor its

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 55
WORKING CAPITAL MANAGEMENT

efforts in strengthening its working capital base and succeed in meeting out its current
liabilities.

2. The survey has revealed that the Absolute liquidity ratio is below the standard of 0.5:1
ratio. It is, therefore, suggested that the JOHN DEERE TRACTORS should endeavor
its efforts in maintaining its adequate cash balance

3. The survey has revealed that the current ratio is below the standard of 2:1 ratio. It is,
therefore, suggested that JOHN DEERE TRACTORS LIMITED should endeavor its
efforts in strengthening its working capital base and succeed in meeting out its current
liabilities.

4. The survey has revealed that the Absolute liquidity ratio is below the standard of 0.5:1
ratio. It is, therefore, suggested that the JOHN DEERE TRACTORS should endeavor
its efforts in maintaining its adequate cash balance.

BIBLIOGRAPHY

BOOKS AUTHORS
1. Financial management by Prasanna Chandra
2. Financial management by I.M Panday
3. Financial management by Khan & Jain

JOHN DEERE ANNUAL REPORTS


WEBSITES VISITED:
www.google.com

ANNEXURE:

Comparative analysis of balance sheet and profit & loss a/con 2013-2014

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 56
WORKING CAPITAL MANAGEMENT

Particulars Sedule No As on As on
31.03.2014 31.03.2015

Sources of funds
Share holders fund
Share capital A 999000 999000
Reserves & surplus B 3749845 5079509
Loan funds
Secured loan C 11944647 12702365
Unsecured loan D 2955787 414345
Deferred tax liability 6002 29584
Toatal 19655281 19165635
Application of funds
Fixed assets E 3360452 3643444
Less:depreciation 1373376 1852031
1987076 1791413
Capital work in progress
Net current asset
Current asset loan and F
advance
Inventories 9922771 9922771
Sundry debtors 7805290 7805290
Cashand bank balance 58123 116152
Loan and advance 1923463 23566726
Deposits 1436834 1246745
21146481 21695520
Less:current liability G 3478276 4321298
&provisions
Net current assets 17668205 17374222
Miscellaneous expenses
Notes on accouts H

Total 19655381 19165635

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 57
WORKING CAPITAL MANAGEMENT

BALANCE SHEET AS ON 2014 T 2015

Note No. As on 31.03.2015 As on 31.03.2016


Particulars

Equity and liability


Share holders funds
Share capital 1 100000 999000
Reserves and surplus 2 5079509 6476734
Money receivable against share
warrants
Share application money 3 8990s00
pending allotment
Current liabilities
Long term borrowings 4 12847376 14547106
Differed tax liabilities

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 58
WORKING CAPITAL MANAGEMENT

Other long term liability


Long term Provision
Current liability
Short term borrwings
Trade payables 5 1332431 4564399
Other current liabilities 1421989 24427177
6
Short term provisions 7 1836212 644600

Asset
Non current asset
Fixed assets
Tagible assets 8 1791413 1700092
In tangible asset
Capital work in progress
Non current assets
Differed tax assets,net 29584 48857
Long term loans and
advances
Other non current assets 9 1246745 612622
Current investment
Inventories
Trade receivable 10 11420736 18260383
Cash and cash equipment 11 5224708 8020641
Short term loan and advances 12 1446605 318333
Othe current assets 13 125857
14 2356726 617771
Total 23516517 29704556

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 59
WORKING CAPITAL MANAGEMENT

TRADING & PROFIT & LOSS A/C AS ON 2013-2014


Particulars Schedule For the For the
No. year ended year ended
31.03.2014 31.03.2015
Income
Sales H 124002122 126038345
Miscellaneous I 2135030 2335307
Closing stock J 9522024 9922771
Total (a) b 135659176 138296423
Expenditure
Opening stock K 10408053 9522024
Purchases L 111961027 113499662
Fright charges 1688565 1745332
Establishment charges M 7364234 8728434
Interest &finance charges N 1868928 2011610
Selling and distribution O 368636 485586
expenses
Depreciation E 355729 424240
Total (b) 134015172 136416888
Net profit before provision
For income tax (A-B) 1644004 1879535
Less provision for taxations 523236 628484
Provision for FBT 47638
Less deferred tax liability 15240 33828
Net profit after tax liability 1088370 1284879
Reserve and surplus
Opening stock 1376596 2464966
Add surplus trasfer from 1088370 1284879
profit and loss account
Notes on accout P
TOTAL 2464966 3749845
TRADING PROFIT & LOSS A/C

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 60
WORKING CAPITAL MANAGEMENT

Particulars Schedule For the For the


No. year ended year ended
31.03.2014 31.03.2015
Income
Sales H 126038345 132187660
Miscellaneous I 2335307 2774633
Closing stock J 9922771 11420736
Total (a)
Expenditure
Opening stock K 9522024 9922771
Purchases L 113499662 121732747
Fright charges 1745332 1867027
Establishment charges M 8728434 7321457
Interest &finance charges N 2011610 2211063
Selling and distribution expenses O 485586 918197
Depreciation E 424340 478655
Total (b) 136416888 144451917
Net profit before provision
For income tax (A-B) 1879535 1931112
Less provision for taxations 33828 35586
Net profit after tax for the year 1284879 1329664
Reserves &sueplus
Opening stock 2464966 3749845
Add surplus trasfer from profit 1284879 1329664
and loss account
Notes on accout P
TOTAL 3749845 5079509

FORMAT OF WORKING CAPITAL


Statement showing changes in the working capital:
Particulars Actual amount Change in working
capital

As at As at Increase Decrease
31-3-2014 31-3 2015
I.CURRENT ASSET

 current investment 1436834 1246745 190089


 temporary investment

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 61
WORKING CAPITAL MANAGEMENT

 short term investment


 inventories :stock 9922771 9922771
 Trade receivables
 Debtors
Bills receivables
Cash and cash equivalents
Cash balance 29061 58076 29015
Bank balance 29061 58076 29015
Short term loans and 1923463 23566726 2164326
investment 3
Prepaid expenses
Other current assets
Outstanding income
TOTAL 13341190 34852394
CURRENT ASSETS

II. CURRENT LIABILITY

Short term borrowing


Bank over draft
Short term advances
Trade payables 1332431 4564399 3231968
Creditors
Bills payable
Other current liability
Outstanding expenses
Short term provision
Dividend payable
Proposed dividend
Provision for taxation 3478276 43212998 3976472
2
TOTAL CURRENT 4810707 8885697
LIABILITIES
NET W C-CA’S-CL’S 8530483 25966697

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 62
WORKING CAPITAL MANAGEMENT

FORMAT OF WORKING CAPITAL


Statement showing changes in the working capital:
Particulars Actual amount Change in working
capital

As at 31-3-2015 As at 31-3 2016 Increase Decrease


I.CURRENT ASSET

 current investment
 temporary
investment
 short term
investment
 inventories :stock
 Trade receivables 11420736 18260383 6839647
 Debtors
Bills receivables
Cash and cash equivalents 5224708 8020641 1295933
Cash balance
Bank balance
Short term loans and
investment

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 63
WORKING CAPITAL MANAGEMENT

Prepaid expenses
Other current assets
Outstanding income
TOTAL CURRENT 119645444 26281024
ASSETS

II. CURRENT
LIABILITY

Short term borrowing


Bank over draft
Short term advances
Trade payables 1332431 4564399 3231968
Creditors
Bills payable
Other current liability 1421989 24427177 23005188
Outstanding expenses
Short term provision 1836212 644600 1191612
Dividend payable
Proposed dividend
Provision for taxation
TATAL CURRENT 4590632 29636176
LIABILITIES
NET W C CA’S-CL’S 195054812 -3355152

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 64
WORKING CAPITAL MANAGEMENT

DECLARATION

I JAYASHREE S KOUJALAGI hereby declare that the project entitled


“WORKING CAPITAL MANAGEMENT” submitted my me for the degree
of BBA 6th semester is the record of the project work carried out by me during
the year 2018 -19 under the guidance of (external guide) and has not found the
bases for award of any degree, deploma associate ship, fellowship, titles in this
or any other university or other similar institution of higher learning. The
information collected from the company will be purely used for academic
purpose only.

Date: JAYASHREE S KOUJALAGI


Place:

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 65
WORKING CAPITAL MANAGEMENT

ACKNOWLEDGEMENT

This is to express my sincere gratitude to all those who have helped me


for the successfull completion and presentation of this project report.
I am highly indebted to my project guide KALMESH BARKE BALAGI
who has helped me in challenging my efforts in the right direction, He/She has
guided me to meticulously carry out each phase of the project.
I thank (name) principle KLE Society college of business
administration, Dharwad and internal guide KIRTI MAM of our institute for
initiative the project and extending His/Her support to me.
I thank all staff members of John Deere (BasavaEquipments) company
who gave their valuable time and feedback and extended their support for
making this project a success.
I thank my parents for the encouragement and support throughout the
project work. Finally, my gratitude is also due to my friends who rendered
their helps for preparing the report.

KSS PG CENTER OF STUDIES IN COMMERCE COLLEGE VIDYANAGAR HUBLI


Page 66

You might also like