Professional Documents
Culture Documents
INTRODUCTION
Introduction:
Financial management is a managerial activity which is
concerned with the planning and controlling of the firms financial resources.
Financial management is an integral part of overall management. Financial
department of the organization is responsible for the financial management of the
firm.
Definition:
Financial management is concerned with the acquisition,
financing and management of assets with some overall goal in mind.
------- Van Horne & Wachowitz.
Financial management is concerned with the raising
financial resources and their effective utilization towards achieving
organizational goals.
---------- S.N.Maheswari.
Asset status must be included in the Inventory Management system, so that the
components) can be serviced in adherence to legal, environmental, business, and
industry requirements.
RESEARCH METHODOLOGY
Methodology:
Methodology is a systematic procedure of collecting information in order to
analyze and verify a phenomenon. Methodology plays a vital role in the analysis of
the study. It refers to the way adopted for collecting the facts and information
formally presented for drawing inference.
Sources of Data:
The data that is necessary for doing this project is collected through the two
types of data:
1. Primary data
2. Secondary data
Primary Data:
The primary data is the first hand information collected a fresh. It deals with
the original information. The primary data for this is collected through personal
interviews and discussion with the concerned personnel in the organization, mainly
from finance department.
Secondary Data:
Secondary data is that which already exists, it is collected from the secondary
sources viz., and companys annual reports, published records, company manuals and
the theoretical concepts were complied and scrutinized for the relevance to the study
from various reference books.
loss of sales normally, unless the product is being made to order as per the specific
requirement of the customer. In most cases, however, firm must be in a position to
deliver goods on demand.
2.
in bulk. These discounts will reduce the cost of goods increase the profit when it is
7
sales. Thus, the firm would like to purchase raw materials in quantities greater than
their requirements.
3.Reducing Ordering Cost
Each time a firm places an ordered; it incurs certain expenses, which are called
as ordering cost. Forms have to be filled, approvals have to be obtained, and goods
that arrive must be accepted, inspected, and counted. Later, an invoice must be
processed and payment made.
ordering cost.
4.Achieving efficient Production Runs
Each time a firm organized works and machine to produce an item, startup
costs are incurred. These are then absorbed as production begins. Frequent setups
will result in high startup costs; larger runs involve lower costs.
5.Reducing risk of production shortages
Once the production process starts all the required raw materials, components
etc, should be made available to the production department without any delay.
CHAPTER 2
PROFILE OF AUTOMOBILE INDUSRTY
HMT Limited, the pioneer in Machine Tools Industry in India and
manufacturers of a diversified range of products has incorporated HMT
MACHINE TOOLS LIMITED as its fully owned subsidiary on 9th August 1999.
Comprehensive
Customer
Support
services
including
Application
Corporate Mission
Quality Policy
CHAPTER 3
COMPANY PROFILE
has 16 manufacturing units spread over 10 states, 24 divisions and 29,000 employees
in 10 different states.
DR.S.M.Patil started HMT limited as a Hindustan Machine Tools Limited on
7th February 1953 in technical and financial collaboration with the DERLIKON
MACHINE TOOLS WORKS of Switzerland. The first product produced by HMT
was lathe on 6thOctober 1953.Then the government of India bought the shares held by
Derlikon thereby transforming HMT as a Government undertaking
INTRODUCTION OF MACHINE TOOLS LIMITED
HMT Limited, the pioneer in Machine Tools Industry in India and
manufacturers of a diversified range of products has incorporated HMT
MACHINE TOOLS LIMITED as its fully owned subsidiary on 9th August 1999.
Comprehensive
Customer
Support
services
including
Application
Corporate Vision
Corporate Mission
Quality Policy
12
13
HMT PRODUCTS
14
TRACTORS
BEARINGS
WATCHES
15
9. Other products:
Metal forming.
Printing machines.
Tractors.
Quartz watches.
Bearings.
Recondition.
17
JGM
JGM
(PSB)
(PSB)
GM
GM (P)
(P)
PRODUCTION
PRODUCTION
GM
GM (F)
(F)
FINANCE
FINANCE
SALES
SALES
ENGG.
ENGG.
JGM(S
JGM(S)
DESIGN
DESIGN
DEVELOPME
DEVELOPME
NT
NT
JGM
JGM (D
(DD)
HRM
HRM
SECURITY
SECURITY
TRAINING
TRAINING
CANTEEN
CANTEEN
JGM
JGM (HRM)
(HRM)
QUALITY
QUALITY &
&
INSPECTION
INSPECTION
JGM
JGM (QI
(QI)
FINANCE
FINANCE
ENGG.
ENGG.
SUBCONTRACT
SUBCONTRACT
COMPR
COMPR &
& MIS
MIS
JGM(E
JGM(E)
BALL
BALL
SCREW
SCREW
TOOL
TOOL
ROOM
ROOM
PLANT
PLANT
SERVICE
SERVICE
DGM
DGM (PS
(PS)
(MFG)
MFG)
JGM
JGM
PROGRESS
PROGRESS
AGM
AGM (PR)
(PR)
FOUNDAR
FOUNDAR
Y
Y JGM
JGM (F)
(F)
ASSEMBLY
ASSEMBLY
JGM
JGM (AY
(AY)
HOSPITAL
HOSPITAL CMO
CMO
18
TRAIL
TRAIL &
&
SERVICING
SERVICING
SPARES
SPARES DGM
DGM
(TS)
(TS)
MATERIAL
MATERIAL &
&
STORES
STORES
JGM
JGM (M)
(M)
General Manager
Manager
Deputy Manager
Foremen
Supervisor
Junior Superior
Worker
19
CUSTOMERS OF HMT
HAL
BHEL
RAILWAYS
CEMENT INDUSTRIES
BAJAJ AUTOS
TVS
COMPETITORS OF HMT
KIRLOSKAR - MYSORE.
20
21
CHAPTER 4
THEORITICAL FRAMEWORK :
MEANING OF INVENTORY MANAGEMENT
Inventory management means safeguarding the companys property in the form of
inventories and maintaining it at the optimum level, considering the operating
requirements and financial resources of the business. Inventory management
emphasizes control over for each item of inventory. The reduction in an excessive
inventory. i.e. Excesses above the optimum level carries a favourable impact on
companys profitability, line wise maintaining inventory below optimum level
negatively affects the companys profitability. Hence, inventory management should
be comprehensive enough to cover the flow of materials starting from the point when
for the purchase, up to the stage when the finished products are sold.
Efficient inventory management reduces levels of inventories to a considerable
degree without effect on production and sales by using simple inventory planning and
control techniques. An understanding neglecting the management of inventory will be
jeopardizing its long run profitability and survival.
S.K. Kuchal Good inventory management is good financial management.
Inventory comprises stock of raw materials ; work in process, finished
products, stores and components.
John HAMPTON treats inventories, the major element in the Woking
capital (approximately 60% of current assests) of many business undertaking in
india.
22
Specialization
A firm can either produce all the required variety products at a plant at one
Locations, or, produce different products at separate plant locations.
Locating
Separately will enable the firm to select the location of each different product
Manufacturing plant based on the particular requirements of that product, thus
Achieving specialization efficiencies like geographical facilities and economies of
scale. This specialization approach creates inventory at diverse locations. Also,
Pipeline inventories are created due to transport linkage required between Different
manufacturing plants and with distribution warehouses.
23
24
A.B.C CLASSIFICATION:
The following steps have been undertaken to implement ABC analysis.
The consumption value is arrived by the above calculations for each of the
items.
The items are ranked in accordance with the total consumption value, giving
first rank to the item with highest total value. The items are arranged in the
order of decreasing annual consumption value.
The list of value is divided into three groups, namely, A-high value, B-medium
value, and C-low value. In making that division, a graph with y-axis as
cumulative percentage of value of inventory, and x-axis as percentage of
inventory items can be used.
F.S.N CLASSIFICATION:
This classification is based on the pattern of issues from stores and is useful in
controlling obsolescence. To carry out FSN analysis, the data of receipt or the last
date of issue, whichever is later, is taken to determine the number of months, which
have lapsed since the last transaction, the items are usually grouped in period of 12
month. It is found that many companies maintain huge stocks of non-moving items.
If the item is ordered in all 0-12 months, the item is classified as fast-moving.
If the item is ordered in all 12-60 months, the item is classified as slowmoving.
If the item is ordered in all above 60 months, the item is classified as Nonmoving.
In HMT Ltd, inventories that are lying in stores for more than 5 years are
considered as non-moving items. To verify the items, stock verification has to be done
25
by the stores department and result must be given to the inventory control department
for reconciliation.
26
Investment in inventory like any other current asset involves a tradeoff. The investment in inventory should strike a balanced between
efficient and smooth production or sales operation and profitability.
This is so because both excessive and inadequate inventories are not
desirable.
To facilitate of data for short term and long term planning and control
of inventory.
27
CHAPTER-4
DATA ANALYSIS AND INTERPRETATION
ABC ANALYSIS
CLASSIFICATION OF ITEMS:
A Class Items: Consumption value more than and above. Example, etc
B Class Items: Consumption value more than but less than. Example, etc
C Class Items: Consumption value less than Rs... Example, bolts, nuts, etc
28
A class items account for bulk of the annual usage value, hence it is required
for at most attention of senior level in administration and is responsible for
regular reviewing of these items.
The policies for these items are intermediate between A and C items.
Since the items are too much value is less, the policies are aimed at reducing the
ordering and stock keeping work to an extent possible and ensuring the availability
at all times by stocking liberal quantities.
Liberal quantities are kept in stock, since it does not involve much capital tie up.
ABC ANALYSIS
Type
Quantity
Rate
Inventory
Ranking
Percentage
Cumulative
Value (Rs)
1
95
8069
7,66,562
51504825
0.4600
0.4600
8508
6054
5,15,04,825
23733679
0.2119
0.6719
1931
3683
71,11,949
13241796
0.1182
0.7901
98
2443
2,39,433
8226838
0.0734
0.8635
173
7804
13,50,016
7111949
0.0635
0.9270
1791
13252
2,37,33,679
3135454
0.0280
0.9550
355
6525
23,16,198
2316198
0.0206
0.9756
361
34188
1,23,41,796
1350016
0.0120
0.9876
25820
2,32,377
993269
0.0088
0.9964
10
128
24496
31,35,454
766562
0.0035
0.9999
11
626
13142
82,26,838
239433
0.0021
1.0020
12
42
23649
9,93,269
232377
0.0020
1.0040
11,19,52,397
Accessories
Total-inventory
Count Value
Count Value
626
127
30
82,26,838
15,64,821
12
Auxiliary materials
128
31,35,454
56
18,23,102
07
Electrical parts
1791
2,37,33,679
690
78,26,120
04
Electrical spares
98
2,39,433
39,757
14
Foundry materials
42
9,93,269
39
9,64,980
08
Non-ferrous castings
355
23,16,198
35
6,11,030
09
Production steels
361
1,23,41,769
168
89,62,899
01
Shop stores
95
7,66,562
50
5,48,901
02
Standard parts
8508
51,5,04,825
3067
2,05,19,372
10
Timber
23,2,377
2,16,687
03
Tools
1931
71,11,949
326
17,31,119
06
Mechanical spares
173
13,50,013
13,725
Total
14117
11,19,52,397 4577
31
4,48,22,515
Type
Description
2010-11
Count Value
13
Accessories
35
770603
12
Auxiliary materials
256529
07
Electrical parts
143
1317059
04
Electrical spares
418
14
Foundry materials
08
Non-ferrous castings
58
297605
09
Production steels
32
305882
01
Shop stores
40013
02
Standard parts
850
4544383
10
Timber
03
Tools
183
774036
06
Mechanical spares
6099
Total
1323
8312629
will be prepared the end of the year and the material register for March is printed.
The surplus committee declares at last either the item to surplus / obsolete.
After the approval, the stock items will be transferred to salvage stores and
stock transfer will not be received in material account section to remove the value
from the respective inventory accounts to the obsolescence.
NON-MOVING INVENTORY
Type
Description
2011-12 (slow)
2012-13
Count Value
Count Value
13
Accessories
34
377321
401
5144066
12
Auxiliary materials
190
217828
24
219159
07
Electrical parts
170
1715183
648
9125934
04
Electrical spares
3017
88
196150
14
Foundry materials
08
Non-ferrous castings
93
549525
146
381929
09
Production steels
44
971166
62
1383664
01
Shop stores
11
12202
1144
02
Standard parts
947
4222857
2853
19226689
10
Timber
15690
03
Tools
255
1036833
1003
2656270
06
Mechanical spares
127783
142
1182141
Total
1581
9233713
5371
39532935
Years
2010-11
69115099
2011-12
63904124
2012-13
54037536
33
COMPONENTS OF INVENTORY
Work in progress
Stock in trade
Scrap
2010
Value (Rs)
88292234
21.73%
70424054
17.33%
11623924
2.86%
Work in progress
210808944
51.88%
Stock in trade
128566842
31.64%
12199115
3.00%
Scrap
506206
0.12%
116086789
-28.56%
TOTAL
406334530
100%
35
Table showing the % change in components of inventory from 2010 and 2011
Inventory
2011
2012
Value(Rs)
Value(Rs)
9,52,63,294
31.97%
10,41,55,2
27.00%
99
Stores and maintenance spare parts
7,87,08,704
26.41%
6,15,00,00
15.94%
0
Tools and Instruments
98,34,637
3.30%
1,19,58,16
3.10%
9
Work in progress
14,66,01,361
49.19%
16,45,12,2
42.65%
33
Stock in trade
7,88,74,816
26.47%
11,536,1,8
29.91%
00
Material and components in transit
1,21,99,115
4.09%
Scrap
4,78,992
0.16%
20,00,000
0.52%
12,39,59,548
7,37,68,49
-19.13%
41.29%
TOTAL
Inventory
29,80,01,371 100%
2013
38,57,20,0
Value (Rs)
07
%
8,22,58,478
28.68%
16.12%
93,10,239
3.24%
Work in progress
15,47,81,231 53.98%
Stock in trade
7,48,94,837
26.19%
36
Material and components in transit
11,20,000
0.39%
Scrap
7,51,000
0.26%
8,25,78,544
-28.80%
TOTAL
28,67,54,600 100%
100%
Interpretation:
From the above, we can say that the components of inventory fluctuating
during the study period. If we study the composition of inventory in HMT
Machine tools ltd the major portion of its total inventory consist of work in
progress and components and stock in trade.
37
38
The size of inventory and growth shows of the company. The effective
regulation of inventory calls for the maintenance of inappropriate level of inventory.
All though
Inventory is necessary to run a plant efficiently the excess of inventory serves
no purpose and also affects the profitability of the firm.
Year
Inventory (Rs)
Sales (Rs)
% Increase in % Increase in
inventory
sales
2010
40,63,34,134
71,10,49,820
58.77%
26.48%
2011
29,80,01,371
74,91,45,908
-26.66%
05.36%
2012
38,57,20,007
48,00,30,182
29.44%
-35.92%
2013
28,67,54,600
51,94,15,843
25.65%
-07.58%
39
711049820
749145908
480030182
519415843
406334134
298001371
2010
2011
385780007
2012
286754600
2013
Interpretation:
The graph it shows that inventory of the HMT Machine Tools Limited as
increased at high rate in the year for 2011 & 2012. The size of inventory Bares a
relation with the sales of an undertaking. The table shoes that inventory has increased
considerably when compared to increase in sales . Graph showing the growth of
inventory and net sales of HMT Machine in the changed market conditions the
organization needs to focus on the custemer satisfaction in reaching out this goal or
conclusion basis the management has toconstantly upgrade technology
product
profile internal works process & Plant & machinery in the end ultimately it is the
employees who will change of the company .
During the short period of my study various departement I found HMT a wellstructured organization capable to maintain interpersonal relationships among
employees. Employees are very experienced & very dedicated where they feel
company a home
(1) INVENTORY TURNOVER RATIO:
40
Inventory turnover or stock turnover ratio is the indicates the number of times
the stock is turnover (i.e., sold) during the year. In other words, it is relation between
the stock and cost of goods sold. This ratio indicates whether investments in inventory
are efficiently used or not.
A high inventory turnover ratio indicates brisk sales. The ratio is a measure to
discover the possible trouble in form of over stocking or over valuation. A low
inventory turnover ratio results in blocking of funds in inventory, which may
ultimately result in losses due to inventory becoming absolute, or deteriorating in
quality.
The ratio is expressed as: = Annual sales /Average stock of Inventory
TABLE NO : 4.1
Annual sales
Average stock of
(Rs)
Inventory(Rs)
2010
74,91,45,908
35,21,67,951
2.13
2011
48,00,30,182
34,18,60,689
1.4
2012
51,94,15,843
33,62,05,679
1.5
2013
51,76,09,558
24,98,68,315
2.1
Year
GRAPH NO 4.1
41
ITR
2.13
2.1
2
1.5
1.4
1.5
2011
2012
1
0.5
0
2010
2013
Interpretation:
From the above graph NO 4.1, it is Cleary shows that the inventory turnover
ratio fluctuating year over year. Inventory turnover ratio has a declining trend from
2010-2.13,2011-1.4,2012-1.5,2013-2.1 which indicates that inventory utilized
efficiently without blocking of inventors in stock and making them obsolete.
Raw Material turnover ratio shows the ratio of turnover of inventory based
raw material consumed and average inventory. Raw material is those basic inputs that
are converted into finished product through the production process. Raw material
inventories are those units which have been purchased are stored for future
productions. This ratio shows the number of times the raw materials were replaced
during a fiscal year.
The ratio is expressed as:
Annual consumption of raw materials / average raw materials
TABLE NO : 4.2
Material
consumed(Rs)
material(Rs)
2010
25,83,54,512
7,22,75,937
3.57
2011
23,27,68,231
9,17,77,764
2.53
2012
23,27,93,494
9,97,09,297
2.33
2013
20,15,83,439
8,87,60,886
2.27
Year
RMTR
3.57
3.5
3
NO :
2.53
2.5
2.33
2.27
GRAPH
4.2
2
1.5
1
43
0.5
0
2010
2011
2012
2013
Interpretation:
From the above graph no 4.2, raw material ratio has shown a decline in
previous two years2011-2.53,2012-2.33 giving a good sign of effective use of raw
materials for the production process.
44
Work in progress goods are those which are in the process of production in the
manufacturing unit. They are also called as semi finished goods.
The ratio is expressed as:
Cost
works (Rs)
(Rs)
2010
64,41,00,000
18,43,95,990
3.49
2011
62,96,00,000
17,87,05,152
3.52
2012
51,03,00,000
15,55,56,797
3.28
2013
47,28,00,000
3,01,38,32,592
1.7
GRAPH NO :4.3
45
3.49
3.52
3.28
1.7
2010
2011
2012
2013
Interpretation: From the above graph no 4.3 it is clear that work in progress ratio
has declined in previous year but it is high when compared to 2010-3.49.also this ratio
was in the year 2011-3.53 and 2012-3.28.
46
Finished goods are those which are read for delivery to the customers, but
lying in the inventory due to some delay of sales. This ratio indicates the average
finished goods turnover in one fiscal year.
It is expressed as:
Cost
of
sold(Rs)
goods Average
stock
finished
of FGTR
goods
inventory(Rs)
2010
21,79,02,752
8,63,97,708
2.52
2011
51,02,09,350
10,37,20,829
4.92
2012
39,17,47,173
9,71,18,808
4.03
2013
47,58,25,957
95,12,88,185
0.50
GRAPH NO :4.4
47
4.92
4.03
4
3
2.52
2
0.5
1
0
2010
2011
2012
2013
Interpretation:
From the above graph no 4.4 it shows that this ratio, throughout the period of
study showed fluctuating trend 2011-4.92,2013-0.5 which shows that finished goods
are deign in the inventory depending on sales.
Inventory to working capital is the liquidity ratio, which helps to measure the
short term solvency of the company. This ratio indicates that the proposition of the
working capital tied up in the inventories. As we know that inventory is a current asset
and component of working capital, this ratio shows the percentage of inventory in
working capital.
Inventory(Rs)
I TO WCR
2010
40,63,34,134
18,48,80,590
2.19
2011
29,80,01,371
10,26,06,769
2.9
2012
38,57,20,007
15,91,19,142
2.42
2013
28,67,54,600
8,72,08,510
3.29
3.29
2.9
2.42
2.19
GRAPH.NO 4.5
49
2010
2011
2012
2013
Interpretation:
From the above graph no 4.5 it can be observed that inventory carries steep
ratio in last few years when compared to 2010-2.19,2011-2.9,&2013-3.29 figures
giving a positive indication of inventory.
Inventory(Rs)
IHP(Days)
2010
40,63,34,134
71,10,49,820
208
2011
29,80,01,371
74,91,45,908
145
2012
38,57,20,007
48,00,30,182
293
2013
28,67,54,600
51,94,15,843
202
GRAPH
293
NO : 4.6
208
202
145
51
2010
2011
2012
2013
Interpretation:
As we know that IHP should be minimum. Here in the above graph no 4.6 it
shows that HMT Machine tools ltd is holding inventories for longer period in the
previous year 2010-208,2011-145,2012-293,2013-202 This is due to decline in sales
and other reason like change in design, order being cancelled etc.
CHAPTER-5
52
FINDINGS,SUGGESTIONS,CONCLUSION.
5.1 FINDINGS
The unit has maintained proper records showing full particulars including
quantitative details and situations of fixed assets.
The unit has maintained good relationship with the employer and employees.
Inventory has been physically verified during the year by the management.
The technology is not advanced. This is one of the reasons for low
productivity.
Most of the machines are obsolete. Thus production process is costly and time
consuming.
53
5.2 SUGGESTIONS
The company should make efforts in making the whole use of installed and
licensed capacity.
The company should fix competitive prices for the productions in order to
compete in the global market.
Since the company is incurring loss for the past few years, the management
should take measures to bring such a situation under control in order to
flourish in the near future.
The material cost is high in the company, thus the company should make
efforts to buy the materials at reasonable price.
The company should update its technology so that it can beat the competitors
price and also produce higher quality products.
The company has to concentrate much on credit policy for speedy collections
of accounts receivable.
54
5.3 CONCLUSION
HMT is a very popular name among every Indian, because of its innovation of
technology quality assurance durability affordability to its people or customer. HMT
has created the brand image that symbolizes machine tools to a manufacturer, tractors
to a farmer and watches to millions of people in India.
In the changed market condition the organization needs to focus on the
customer satisfaction, in reaching out this goal are conclusion basis the management
has to constantly upgrade technology product profile internal work process and plant
and machinery in the end ultimately it is the employees who will change the
performance of the company. Therefore motivation must find priority.
55
Dr
Particulars
Cr
Schedu
le
Earnings
Sales
6.1
6.2
6.3
Charges Recovered
Inter factory Transfers Cr
Accretion/ (Discretion to
WIP/finished
Stock/Scrap
Total
6.4
Less: OUTGOINGS
Materials
7.1
Personnel
7.2
Depreciation
Other Expenses
7.3
Interest
Charges paid
VRS compensation W/of
7.4
56
As AT
31.03.201
0
As At
31.03.201
1
74,91,45,90
8
3,60,42,110
48,33,73,7
33
11,87,853
4,98,03,739
48,00,30,18
2
4,61,82,011
43,38,48,1
71
21,57,460
10,45,13,46
4
33,98,792
87,11,211
5,59,19,864
53,33,938
1,19,06,192
5,14,47,965
50,01,57,4
90
60,85,48,9
62
20,15,83,43
9
29,61,58,73
0
2,49,78,777
10,67,36,65
4
2,14,43,408
3,23,76,377
0
23,27,93,49
4
29,98,76,97
3
1,74,30,105
9,42,76,334
15,48,942
2,93,02,958
2,91,33,719
6.2
42,60,624
20,18,410
7.5
67,90,16,7
63
17,88,59,27
3
-11,43,051
71,62,84,5
95
10,77,35,63
3
1,35,69,643
4,68,12,125
7,44,93,151
7.6
0
18,00,02,32
4
0
18,00,02,3
24
-24,94,135
7,69,87,28
6
Particulars
As AT
31.03.20
10
As AT
31.03.2011
LOANS
Secured
Unsecured
HMT Machine Tools Cr A/c
1.1
1.2
57
11,25,09,194
71,64,58,227
0
TOTAL
82,89,67,42
1
FIXED ASSETS
Gross Block
Less: Depreciation
NET BLOCK
Machinery & Equipment in Transit
Capital Work in Progress
CURRENT ASSETS, LOANS & ADVANCE
Inventories
Sundry debtors
Cash & Bank balance
Other current assets
Loans & Advances
Less: CURRENT LIABILITIES &
PROVISION
Current liabilities
Provisions
Net current assets
HMT Machine Tools Cr A/c
Misc.Exp Net W/o:
Voluntary Retirement Compensation
(DRE)
TOTAL
2.1
83,52,15,972
73,43,44,879
10,08,71,093
1,972
0
3.1
3.2
3.3
3.4
3.5
34,18,60,689
27,68,14,884
1,49,45,754
43,80,499
15,81,88,613
88,30,90,582
4.1
4.2
52,50,32,010
28,67,31,720
81,17,63,730
7,13,26,852
40,78,08,200
5.1
24,89,59,304
82,89,67,42
1
58
Particulars
Cr
Schedu
le
As AT
31.03.201
1
As At
31.03.2012
6.1
48,00,30,18
2
8,27,03,710
66,64,42,1
98
51,94,15,843
Earnings
Sales
Less: Excise duty
Net Sales
Transfer to Plant
Other income
Charges Recovered
Inter factory Transfers Cr
Accretion/ (Discretion to
WIP/finished
Stock/Scrap
Total
6.2
6.3
6.4
Less: OUTGOINGS
Materials
7.1
Personnel
7.2
Depreciation
Other Expenses
Interest
Charges paid
VRS compensation W/of
Less: Expenses allocated to
7.3
7.4
6.2
59
71,10,49,82
0
4,69,87,145
19,70,219
30,84,179
11,39,26,82
3
11,32,10,940
1,30,97,778
47,52,771
-3,61,00,539
60,45,56,9
18
80,60,10,77
0
23,27,68,23
1
31,63,28,48
7
1,49,58,672
7,08,57,861
13,72,467
3,14,11,816
7,06,43,865
40,11,465
25,83,54,512
32,14,35,107
1,62,11,663
18,36,07,030
4,11,69,468
3,93,21,342
24,65,44,105
24,74,537
1,10,41,68,
690
29,81,57,920
7.5
74,01,29,9
34
13,55,73,01
6
-50,11,629
7.6
13,78,00,534
14,05,84,63
8
-23,10,234
-4,85,725
-64,597
-19,85,968
14,28,94,87
2
60
16,28,93,676
Balance Sheet
Dr
Cr
Particulars
Earnings
Sales
Less: Excise duty
Net Sales
Transfer to Plant
Other income
Charges Recovered
Inter factory Transfers Cr
Accretion/ (Discretion to
WIP/finished
Stock/Scrap
Total
6.1
51,94,15,843
6.4
79,99,13,00
6
0
3,44,60,770
1,96,28,884
0
5,55,094
85,45,57,75
4
7.1
7.2
7.3
7.4
6.2
29,28,69,759
42,54,08,432
2,28,81,252
20,68,12,263
7,70,17,273
4,59,51,966
5,13,59,006
3015056
111928489
5
-264727141
As AT
31.03.2012
6.2
6.3
Less: OUTGOINGS
Materials
Personnel
Depreciation
Other Expenses
Interest
Charges paid
VRS compensation W/of
Less: Expenses allocated to jobs
done for internal use
Total
As AT
31.03.20
11
7.5
7.6
61
14,21,860
1,28,31,83,8
89
0
1,01,70,34,
888
Cr
Particulars
Schedu
le
As AT
31.03.201
2
As AT
31.03.201
3
6.1
51,94,15,8
43
4,01,41,76
8
47,74,67,7
90
0
4,73,52,33
2
52,65,526
51,76,09,55
8
3,60,42,110
Earnings
Sales
Less: Excise duty
Net Sales
Transfer to Plant
Other income
6.2
6.3
Charges Recovered
Inter factory Transfers Cr
Accretion/ (Discretion to
WIP/finished
Stock/Scrap
Total
6.4
Less: OUTGOINGS
Materials
7.1
Personnel
7.2
Depreciation
Other Expenses
7.3
Interest
7.4
62
6,37,33,52
8
48,33,73,7
33
11,87,853
4,98,03,739
53,33,938
1,19,06,192
5,14,47,965
46,63,52,1
20
50,01,57,4
90
21,08,36,7
87
38,34,70,7
76
3,19,48,65
6
7,66,13,61
1
2,10,08,94
20,15,83,43
9
29,61,58,73
0
2,49,78,777
10,67,36,65
4
2,14,43,408
Charges paid
VRS compensation W/of
Less: Expenses allocated to jobs
done for internal use
Total
6.2
7.5
7.6
63
5
3,70,13,39
4
0
7,62,729
3,23,76,377
0
42,60,624
76,01,29,4
40
29,37,77,3
20
-13,24,453
0
2,951,01,7
73
0
67,90,16,7
63
17,88,59,27
3
-11,43,051
0
18,00,02,32
4
0
29,51,01,7
73
18,00,02,3
24
Balance Sheet
Particulars
Schedul As AT
e
31.03.2012
As AT
31.03.2013
LOANS
Secured
1.1
9,15,43,275
Unsecured
1.2
14,76,10,26
0
9,93,98,667
13,97,54,86
8
10,75,37,61
2
14,27,12,38
5
13,51,62,14
9
38,54,12,14
6
2.1
1,12,23,30,
059
83,57,71,61
4
28,65,58,44
5
1
1,04,85,23,
770
80,39,39,74
7
24,45,84,02
3
5,30,53,863
5,65,750
33,62,05,67
9
10,50,73,22
8
23,20,296
23,51,400
24,98,68,31
5
15,62,13,18
6
40,25,465
28,93,088
in
&
3.1
Sundry debtors
3.2
3.3
3.4
64
3.5
4.2
BIBLIOGRAPHY
65
17,71,75,65
6
49,99,02,61
0
17,72,40,57
8
62,71,26,91
7
30,07,25,97
8
34,59,80,21
0
24,68,87,66
6
29,34,30,74
1
53,99,18,40
7
8,72,08,510
14,68,03,57
8
0
13,97,54,86
8
38,54,12,14
6
I.M PANDEY (1999), Financial Management Vikas Publishing Home Pvt Ltd,
New Delhi.
WEBSITES:
www.hmtindia.com
www.hmtmachinetools.com
66