Project On Capital Budgeting
Project On Capital Budgeting
A Project Report submitted to JNTU, KAKINADA in partial fulfillment for the award of the Degree of
MASTER OF BUSINESS ADMINISTRATION (MBA) Submitted By GORU.SHYAM KUMAR. Under the Esteemed Guidance of Mr. SRIRAM TRIPATHY MIRACLE SCHOOL OF MANAGEMENT (AFFILIATED TO JNTU)
DECLARATION
I hereby declare that this project report CAPITAL BUDGETTING with reference to PARADEEP PHOSPHATES Ltd, has been prepared by me during the period 06-05-2012 to 10-06-2012 is partial fulfillment of the requirement for the award of degree of Master of Business Administration of J.N.T.U,KAKINADA.
I also declare that this project is a result of my own effort and that it has not been submitted to any other university for the Award of Any Degree.
(Goru.Shyam Kumar)
ACKNOWLEDGEMENT A successful project can never be prepared by single effort or the person to whom the project is assigned, but it also demand the help and guardianship of some conversant persons who helps in the undersigned actively or passively in the completion of successful project .
With great pleasure, I express my deep sense gratitude to the management of PARADEEP PHOSPHATES LIMITED, BHUBANESHWAR for giving me this very inspirational opportunity to do my observation study in their reputed company to take this opportunity to express my deep and profound gratitude to the people concerned who have helped me directly or indirectly in successful completion of this project.
I convey my sincere thanks to Mr. M K MUKHERJEE Dy. General Manager, (F &A), PPL who has motivated me with their valuable suggestion and helped me throughout the project in permitting to perform various tasks in this esteemed organization.
CONTENTS
CHAPTER-1 CHAPTER-2 CHAPTER-3 CHAPTER-4 CHAPTER-5 CHAPTER-6 CHAPTER-7 CHAPTER-8 CHAPTER-9 INTRODUCTION TO THE STUDY INDUSTRY PROFILE COMPANY PROFILE PROJECT PLANNING (CAPITAL BUDGETING) FINANCING OF THE PROJECT FINANCE AND ACCOUNTS SECTION AT PPL DATA ANALYSIS AND INTERPRETATION EVALUATION OF CAPITAL BUDGETING FINDINGS AND SUGGESTIONS BIBLIOGRAPHY 1-11 12-22 23-29 30-57 58-60 61-64 65-67 68-79 80 81
In general a project is an activity in which, we will spend money in expectation of returns and which logically seems to lead itself to planning. Financing and implementation as a unit, is a specific activity with a specific point and a specific ending point intended to accomplish a specific objective. To take up a new project, involves a capital investment decision and it is the top managements duty to make a situation and feasibility analysis of that particular project and means of financing and implementing it financing is a rapidly expanding field, which focuses not on the credit status of a company, but on cash flows that will be generated by a specific project. Capital budgeting has its origins in the natural resource and infrastructure sectors. The current demand for infrastructure and capital investments is being fueled by deregulation in the power, telecommunications, and transportation sectors, by the globalization of product markets and the need for manufacturing scale, and by the privatization of government owned entities in developed and developing countries. The capital budgeting decision procedure basically involves the evaluation of the desirability of an investment proposal. It is obvious that the firm must have a systematic procedure for making capital budgeting decisions. The procedure must be consistent with the objective of wealth
maximization. In view of the significance of capital budgeting decisions, the procedure must consist of step by step analysis.
1.2 Importance of investment decisions:Capital investments, representing the growing edge of a business, are deemed to be very important for three inter- related reasons. 1. They influence firm growth in the long term consequences capital investment decisions have considerable impact on what the firm can do in future. 2. They affect the risk of the firm; it is difficult to reverse capital investment decisions because the market for used capital investments is ill organized and /or most of the capital equipments bought by a firm to meet its specific requirements. 3. Capital investment decisions involve substantial out lays. PARADEEP PHOSPHATES LIMITED is a growing concern, capital budgeting is more or less a continuous process and it is carried out by different functional areas of management such a production, marketing, engineering, financial management etc. All the relevant functional departments play a crucial role in the capital budgeting decision process.
1.3 Objectives of the study:1. To describe the organizational profile of PARADEEP PHOSPHATES Ltd. 2. To discuss the importance of the management of capital budgeting. 3. Determination of proposal and investments, inflows and out flows. 4. To evaluate the investment proposal by using capital budgeting techniques. 5. To summarize and to suggest for the better investment proposal. 7
1.4 SCOPE OF THE STUDY:This study highlights the review of capital budgeting and capital
expenditure management of the company. Capital expenditure decisions require careful planning and control. Such long term planning and control of capital expenditure is called Capital Budgeting. The study also helps to understand how the company estimates the future project cost. The study also helps to understand the analysis of the alternative proposals and deciding whether or not to commit funds to a particular investment proposal whose benefits are to be realized over a period of time longer than one year. The capital budgeting is based on some tools namely Payback period, Average Rate of Return, Net Present Value, Profitability Index, and Internal Rate of Return.
1.5 METHODOLOGY:-
The information for the study is obtained from two sources namely. 1. Primary Sources 2. Secondary Sources
Primary Sources:
It is the information collected directly without any references. It is mainly through interactions with concerned officers & staff, either individually or
collectively; some of the information has been verified or supplemented with personal observation. These sources include.
a.
Thorough interactions with the various department Managers of PARADEEP PHOSPHATES LTD.
b. Guidelines given by the Project Guide, Mr. SRIRAM TRIPATHY, Dy. Manager, Budget Section, F & A.
Secondary Sources:
This data is from the number of books and records of the company, the annual reports published by the company and other magazines. secondary data is obtained from the following. a. Collection of required data from annual records, monthly records, internal Published book or profile of PARADEEP PHOSPHATES LTD.
b. Other books and Journals and magazines
The
c.
1.6 Limitations:Though the project was completed successfully with a few limitations may . a) Since the procedure and polices of the company will not allow to disclose confidential financial information, the project has to be completed with the available data given to us. b) The period of study that is 6 weeks is not enough to conduct detailed study of the project. 9
c) The study is carried basing on the information and documents provided by the organization and based on the interaction with the various employees of the respective departments.
1.7 REVIEW OF LITERATURE:The concept of Capital Budgeting being a very sensitive area of finance has outreached the attention of many researchers .A number of studies has been conducted on the subject. However briefing such studies will highlight the importance of the present study. It should safeguard to avoid the wrong choice of the project and investment to be made. It is necessary for the management to give proper attention to capital budgeting. The reason for the popularity of Payback period in the order of significance were stated to be its, simplicity to use and understand, its emphasis on the early recovery of investment and focus on risk. It was also found that one third of companies always insisted on the computations of Payback periods for all projects. For about two-third companies standard Payback period ranged between three and five years. The reason for the secondary role of Discounted Cash Flow techniques in India included difficulty in understanding and using these techniques, due to lack of qualified professional and unwillingness of top management to use Discounted Cash Flow techniques. One large manufacturing and marketing organization mentioned that conditions of its business were such that Discounted Cash Flow techniques were not needed. Yet another company stated that replacement projects
10
were very frequent in the company and it was not considered necessary to use Discounted Cash Flow technique for evaluating such projects. The present investment appraisal in practice is raising certain questions in the context.
1. How much importance is assigned to economic analysis of capital expenditure in practice? 2. What methods are used for analyzing capital expenditure in practice and what is the reason for underlying these methods?
The answers of the above questions are based on a survey of twenty firms varying on several dimensions like industry category, size, financial performance responsible and for capital capital intensity. investment From these firms, executives, budget evaluation and capital
11
established as pedestal fertilizer units to have self sufficiency in the production of food grains. Afterwards, the industry gained impetus in its growth due to green revolution in late sixties, followed by seventies and eighties when fertilizer industry witnessed an incredible boom in the fertilizer production. Fertilizer consumption of plant nutrients per unit of grossed cropped area in India is still very low average being 91.5 kg/ha. Productivity of food grain crops in the country is also quite low, around 1.6 t/ha, which can certainly be doubled by enhancing per unit average fertilizer use. Fertilizer consumption has to increase substantially in order to achieve the food grain requirement of 220 million tons by the year 2002.
investments in this industry. Presently public, private and coop. sector share 45, 33 and 22 percent of capacity, respectively, whereas their share in P2O5 capacity is 26, 64 and 10 per cent respectively. New proposals to government for setting-up fresh capacities in country are mainly from Public and Cooperative sectors. The installed capacity as on 30.01.2003 has reached a level of 121.10 lakh MT of nitrogen (inclusive of an installed capacity of 208.42 lakh MT of urea after reassessment of capacity) and 53.60 lakh MT of phosphatic nutrient, making India the 3rd largest fertilizer producer in the world. The rapid build-up of fertilizer production capacity in the country has been achieved as a result of a favorable policy environment facilitating large investments in the public, co-operative and private sectors. Presently, there are 57 large sized fertilizer plants in the country manufacturing a wide range of nitrogenous, phosphatic and complex fertilizers. Out of these, 29 unit produce urea, 20 units produce DAP and complex fertilizers 13 plants manufacture Ammonium Sulphate (AS), Calcium Ammonium Nitrate (CAN) and other low analysis nitrogenous fertilizers. Besides, there are about 64 medium and small-scale units in operation producing SSP. The sector experienced a faster growth rate and presently India is the third largest fertilizer producer.
Phosphatic and Potassic segments. In addition to these, nutrients are combined to produce several complex fertilizers. To express the nutrient constitution of fertilizers, the grade of a fertilizer is expressed as a set of three numbers in the order of percent of Nitrogen (N), Phosphate (P), Potash 14
(K) and sulphur(S). The straight nitrogenous fertilizers produced in the country are urea, ammonium Sulphate, calcium ammonium nitrate (CAN) and ammonium chloride. The only straight phosphatic fertilizer being produced in Sector Report: Fertilizer Industry India / Economics the country is SSP. The complex fertilizers include DAP, several grades of Nitro phosphates and NPK complexes. Urea and DAP are the main fertilizers produced indigenously.
(a)
4.86 million tons, most of it is confined to nitrogen resulting from the commissioning of the expansions, new plants or joint ventures abroad. Production of N is expected to increase from 9.7 million tons in 1997-98 to 25.0 million tons in 2007-08. The Group estimated that the available phosphate supply will increase from 2.8 million tons of P2O5 in 1997-98 and reach 7 million tons in 2007-08. The demand for N, P2O5, K2O has also been estimated up to 2006-2007 (terminal year of tenth plan) at 16.35, 6.65 and 2.60 million tonnes, respectively.
16
as subsidy.
(b)
Production along with escalation in price of raw material and plant cost, the subsidy amount swelled to huge proportions over the years. In an attempt to reduce the burden of subsidy, the government has increased urea price by 10 % w.e.f February 2005. As a result, domestic urea prices have risen from Rs3320/t (US$ 83/t) to Rs3660/t (US$ 91/t) for bagged deliveries to farmers. The average subsidy pattern of urea is around US$ 84/t. prior to decontrol of phosphatic and potassic fertilizers (in the year 1992) subsidy was available to all domestic and imported fertilizers. The fertilizer subsidy increased from US$ 418 million in 1999-00 to US$ 2446 million in 200417
2005. However, the subsidy bill after the decontrol of phosphatic and potassic fertilizer declined and remained below 1990-91 level. The union budget for 2000-01 raised urea prices by 15 percent; DAP by 7 percent and that of MOP by 15 percent. This move enabled the Government of India (GOI) to prune the subsidy bill to some extent. However, there was no increase in urea price in the union budget for 2001-02. In the long term policy, the subsidy withdrawal in a phased manner has been proposed. However, modality to phase out the subsidy has not been clearly mentioned.
18
YEAR 1997-98 1998-99 1999-00 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 .
DAP Production 28.65 25.95 19.51 28.23 26.47 27.59 36.91 38.68 38.63 48.89 50.94 57.76 Imports 20.77 14.51 15.69 8.65 15.14 5.34 14.60 21.05 32.68 8.60 9.33 3.44 Consumption 45.18 40.52 34.80 35.86 34.51 36.24 53.76 58.28 69.38 58.85 61.81 72.80**
19
2.8 Public Sector Companies in INDIAN Fertilizer Market There are a number of public sector companies in Indian fertilizer market producing complex fertilizers, ammonium sulphate, DAP, calcium ammonium nitrate and urea. At present, there are nine public sector undertakings in the Indian fertilizer market and one cooperative society. These function under the supervision of the Department of Fertilizers of India. Of the 63 large units producing fertilizers in India, 9 units are dedicated to the production of ammonium sulphate and 38 units produce urea. There are 79 small and medium scale units dedicated to the production of single super phosphate. The Indian industries producing fertilizers have to total capacity of 56 lakh MT of phosphatic nutrient and 121 lakh MT of nitrogen. Some of the public sector undertakings in this sector are mentioned below: 1. Fertilizer Corporation of India Limited (FCIL) 2. Hindustan Fertilizer Corporation Limited (HFC) 3. Pyrites, Phosphates & Chemicals Limited (PPCL) 4. Rashtriya Chemicals and Fertilizers Limited (RCF) 5. National Fertilizers Limited (NFL) 6. Projects &Development India Limited (PDIL) 7. The Fertilizers and Chemicals Travancore Limited (FACT) 8. Madras Fertilizers Limited (MFL) 9. FCI Aravali Gypsum & Minerals India Limited, Jodhpur
Some of the other companies engaged in the production of fertilizers are listed below: 1. Neyveli Lignite Corporation Ltd. (NLC) 2. Hindustan Copper Limited (HCL) 3. Steel Authority of India Limited (SAIL) 20
Private Companies in Indian Fertilizer Market A number of private companies in the Indian fertilizer market are engaged in production of the agro-input. Most of the companies also engage in exporting fertilizers in the global market, earning foreign capital from the business. The country stands at the third position among the largest producers of the product in the world. India is also ranks among the highest consumers of fertilizers. The euphoric growth in the business has also facilitated the agricultural industry of India, which is dependent for its optimization on the fertilizer industry.
Private Companies Producing Fertilizers In INDIA 1. Paradeep Phosphates Ltd 2. Khaitan Chemicals and Fertilizers Limited 3. Mangalore Chemicals 4. Nagarjuna Fertilizers 5. Zuari Chambal 6. BEC Fertilizers 7. Gujarat State Fertilizers &Chemicals Limited
8. DSCL
Some of the other private companies engaged in the production of fertilizers in India are listed below: 1. The Scientific Fertilizer Co Pvt Ltd 2. Coromandel Fertilizers 3. Deepak Fertilizers and Petrochemicals Corporation Limited 4. Aries AgroVet 5. Devidayal Agro Chemicals
21
The production of nitrogenous fertilizer in the private sector has been increasing in the past few years. The private sector had only 13% share in the production in 1960-61. The private sector has always retained a higher share in the production of phosphatic fertilizer production Cooperative Companies Producing Fertilizer in India 1. Indian Farmers Fertilizers Co-operative Ltd.(IFFCO) 2. Krishak Bharati Cooperative Limited KRIBHCO
22
Paradeep Phosphates Limited (PPL) is a complex fertilizer unit engaged in the production of Di-Ammonium Phosphate (DAP)/NPK fertilizers with its plant located in the Port town of Paradeep at a distance of 120 Kms from the State capital, Bhubaneswar in Orissa on the East Cost of India. With Registered and Corporate Offices at Bhubaneswar, the Company was incorporated as a joint venture between the Government of India and the Republic of Nauru with an investment of Rs. 630 crores on December 24, 1981. Nauru. Later again the Government of India divested 74% of its own stake in favor of a strategic partner M/s. Zuari Maroc Phosphates Limited (ZMPL) effective from 28th February 2002. The ZMPL is a (50:50) joint venture of Zuari Industries Limited (ZIL), of the K.K Birla Group and the Maroc Phosphor S.A (A wholly owned subsidiary of the fertilizer giant OCP of Morocco). At present ZMPL holds 80.45% of the companys shares and rest with the Government of India. Subsequently it became a wholly owned Government of India Enterprise since June 1993 after withdrawal of stake by the Government of
23
3.2 Plant Capacities and Product Profile Plant Advantages In-house production of intermediates with capacity for annual production of 6, 60,000 MT of Sulphuric Acid and 2,25,000 MT of Phosphoric Acid. Captive Power Plant of 32 MW capacity for reliable operation. Huge storage facilities Captive Berth at Paradeep Port - Capable of handling panama vessels. Sophisticated automatic ship unloaders. Facilities to unload directly both solid & liquid cargo from ship to storage tank/silo. Plant Site well connected with own broad gauge railway siding, road & close to an irrigational canal.
3.3 Product Profile Navratna Brand of Di-Ammonium Phosphate (DAP) NPKS NPK NPK NPKS Sulphuric Acid Ammonia Gypsum in Bulk and Bags : 20:20:0:13 : 12:32:16 : 10:26:26 : 15:15:15:9
24
3.1 Km long pipe rack and 3.4 Km long conveyor gallery for transport of liquid and solid cargo directly from the ship to the storage tanks and silos respectively in the plant.
Sulphuric Acid Plant (SAP) Two similar SAP streams (1000 MTD each) Installed Capacity 6, 60,000 MT/year. Date of commercial production 01.06.1992.
Phosphoric Acid Plant (PAP) One PAP unit (750 MTD) Installed Capacity 2, 25,000 MT/year. Three concentrators (2 nos. 150 MTD each & 1 no. 350 MTD) Date of commercial production 01.06.1992
Di-Ammonium Phosphate Plant (DAP) Four trains (600 MTD each) All trains capable of producing DAP/NP & NPK fertilizers. Total Installed Capacity 7, 20,000 MT/year. Date of commercial production 01.08.1986 25
Storage Facilities Ammonia Phosphoric Acid Sulphuric Acid Rock Phosphate Sulphur Finished Product Imported Fertilizers 50,000 MT 60,000 MT 36,000 MT 60,000 MT 45,000 MT 60,000 MT 25,000 MT
Bagging Plant Eight Stitching lines for bagging Three Platforms for simultaneous loading into wagons Additional loading facilities for trucks Bulk loading facilities for gypsum Platform for dispatch of bagged imported fertilizers & gypsum
Captive Power Plant Turbo Generators of 2 x 16 MW capacity Use waste steam from SAP for generation of power. Oil fired boiler of 110 MT/hr steam generation capacity.
3.5 Environment and Quality Effluent Treatment Plant (ETP) The effluent treatment plant at PPL Plant site is one of the largest of its kind in India with a capacity to handle approximately 200 m3/hr of effluent.
26
The ETP is equipped with a 2050 m3 capacity equalization basin to contain the effluent from all the plants. 3.6 Environment Management PPL is a zero effluent plant since 2002. PPL has adopted an environmental policy committed to continuous improvement in environmental standards and protection, prevention of pollution and conservation of resources in the plant and its surrounding areas. It has taken major steps in achieving its environmental objectives with the help of an Effluent Treatment Plant which is one of the largest in the Indian Fertilizer Industry. Comprehensive revamping of Sulphuric Acid and Phosphoric Acid Plants, separation of acid and storm water drains, and construction of storage yards, reuse of sulphur muck and a state-of-the-art Alkali Scrubber in the Sulphuric Acid Plant are additional features . 3.7 Quality Control The product quality is monitored and controlled through continuous checking of nutrients Nitrogen, P2O5 and K2O round the clock during production. The analysis is carried out with the use of highly sophisticated and accurate Technician Auto Analyzer at the Laboratory. 3.8 Our Assets are our people An employee friendly outlook is always the strength of the organization. Right from the beginning, the management introduced a system of open communication and dialogue with the employees. Good works done by employees and useful suggestions from them are being rewarded through an award scheme. The focus of the organization is always to enhance the
27
multi-tasking
ability
of
every
employee
through
various
training
programmes . The Company has on its role 932 qualified and competent employees consisting of 509 executives and 423 non-executives. Of these, 809 employees have been posted at the Corporate Office & factory site and 123 in various marketing offices spread throughout the country. Frequently high production and dispatch records have been set, testifying the diligence of a motivated employee force with accountability. 3.9 Navratna Krishi Vikas PPL develops farmers through different methods so that fertilizer
consumption is increased for fuelling agricultural growth of the Nation. As a good business sense and a corporate social responsibility, PPL has taken up pilot projects as part of Farm Advisory Services under the name NAVRATNA KRISHI VIKAS in Nawarangpur & Nayagarh districts of Orissa and Sarguja & Rajnandgaon districts of Chhattisgarh, to help enhancing of agricultural output of farmers and increasing their farm income through ventures like growing Tissue Culture Bananas, Vermi Compost, Mushroom cultivation and helping Self Help Groups in the villages etc. Two more districts viz. Dhenkanal and Khurda have been taken up starting June 2008 These projects are located within our market areas where fertilizer consumption has been very low. The State Government machineries have been associated with such activities and are actively involved in these projects with a slogan of Serving Farmers, Saving Farming. promotional and developmental activities include farmer Various training
programmes, demonstration of usage of hybrid seeds and balanced nutrition, soil testing campaigns, crop diversification, dealers and retailers training programmes. For soil testing PPL has both a mobile testing unit and laboratory facilities in the plant.
28
For producing DAP and Complex fertilizer of NPK, PPL manufactures its intermediate raw materials. The main units are: Sulphuric Acid Plant Phosphoric Acid Plant Di-Ammonium Phosphate Plant
Supported with Bagging Plant with Railway Siding and Platform Silo and Storage Tanks for storing different raw materials and Captive Power Plant Off-sites & Utilities Effluent Treatment Plant
products
3.10 Plant Township Advantages PPL has built a modern township for its employees at Paradeep. Highlights of the township are Well built quarters in several colonies Quarter is provided to all employees A public school managed by DAV Trust State-of-the-art Hospital managed by the Sun Hospital Group Employee Recreation Club Ladies Club PPL Employees Consumer Co-operative Store Limited Paradeep Phosphates Employees Co-operative Credit & Thrift Society Limited Navratna Park Temple for religious activities 29
Capital Budgeting consists of planning and the development of available capital for the purpose of maximizing the long-term profitability of the firm.
31
2. Long-term commitment of Funds Capital expenditure involves not only large amounts of funds but also funds for long-term or more or less on permanent basis. The long-term commitment of funds increases the financial risk involved in the investment decision. 3. Irreversible Nature The capital expenditure decisions are of irreversible nature. Once the decisions for acquiring a permanent asset is taken, it became very difficult to dispose of these assets without incurring heavy losses. 4. Long-term Effect of profitability The investment decisions taken today not only affects present profit but also the future profitability of the business. A profitable project selection is fatal to the business. 5. Difficulties of investment decisions The long term investment decisions are more difficult to take because, 1. Decision extends to a series of years beyond the current accounting period. 2. Uncertainties of future and 3. Higher degree of risk. 6. National Importance An investment decision through taken by individual concerns is of national importance because it determines employment, economic activities and economic growth.
32
7. Effect on cost structure By taking a capital expenditure decision, a firm commits itself to a sizeable amount of fixed cost in terms of interest, supervisors salary, insurance, building rent etc. If the investment turns out to be unsuccessful in future or produces less than anticipated profits, the firm will have to bear the burden of fixed cost. 8. Impact on firms competitive strength The capital budgeting decisions affect the capacity and strength of a firm to face competition. It is so because the capital investment decisions affect the future profits and costs of the firm. This will ultimately affect the firms competitive strength. 9. Cost control In capital budgeting there is a regular comparison of budgeted and actual expenditures. budgeting. 10. Wealth Maximization The basic objective of financial management is to maximize the wealth of the shareholders. Capital budgeting helps to achieve this basic objective. Capital budgeting avoids over investments and under investments in fixed assets. In this way capital budgeting protects the interest of the shareholders and of the enterprise. Therefore cost control is facilitated through capital
1. Project generation The capital budgeting process begins with generation or opportunities which are compatible with firms objectives. 2. Project screening Each proposal is then subject to a preliminary screening process in order to assess whether it is technically feasible, resources required are available, and expected returns are adequate to compensate for the risks involved. 3. Project evaluation After screening of project ideas or investment proposals the next step is to evaluate the profitability of each proposal. This involves two steps; a. Estimation of cost and benefit in terms of cash flows b. Selecting an appropriate criterion to judge the desirability of the project. 4. Project selection After evaluation the next step is the selection and the approval of the best proposal. In actual practice all capital budgeting decision are made at multiple levels and are finally approved by top management. 5. Project execution and implementation After the selection of project funds are allocated for them and a capital budget is prepared. It is the duties of the top management or capital budgeting committee to ensure that funds are spend in accordance with allocation made in the capital budget. 34 identification of
6. Performance review After the implementation of the project, its progress must be reviewed at periodical intervals. The follow-up or review is made by comparing actual performance with the budget estimates.
35
CONTROL OVER EXPENDITURE THROUGH CAPITAL EXPENDITURE BUDGET The capital expenditure budget primarily ensures that only such projects are taken in hand which are either expected to increase or maintain the rate of return on capital employed. Each proposed project is appraised and only essential project or projects likely to increase the profitability of the organization are included in the budget. In order to control expenditure on each project, the following procedure is adopted. 1. A project sheet is maintained for each project. 2. In order to ensure that the expenditure on different project is properly analyzed. 3. The expenditure incurred on the project is regularly entered on the project sheets from various sources such as invoices of assets purchased, bill for delivery charges etc., 4. The management is periodically informed about expenditure incurred in respect of each project under appropriate heads. 36
5. In case project cost is expected to increase; a supplementary sanction for the same is obtained. 6. In financial books the total expenditure incurred on all projects is separately recorded.
38
4. REPLACEMENT PROPOSALS These aim at improving operating efficiency and reducing costs. These are called cost reduction decisions. 5. EXPANSION PROPOSALS This refers to adding capacity to existing product line. 6. DIVERSIFICATION PROPOSALS Diversification means operating in several markets rather than a single market. It may also involve adding new products to the existing products. Diversification decisions require evaluation of proposals to diversify in to new product lines, new markets etc., for reducing the risk of failure. 7. CAPITAL RATIONING PROPOSALS Capital rationing means distribution of capital in favor of some acceptable proposals. A firm cannot afford to undertake all profitable proposals because it has limited funds to invest. In such a case, these various investment proposals compete for limited funds and the firm has to ration them. Thus the situation where the firm is not able to finance all the profitable investment opportunities due to limited resources is known as capital rationing.
39
1. The Amount of Investment In case a firm has unlimited funds for investment it can accept all capital investment proposals which give a rate of return higher than the minimum acceptable or cut-off rate. 2. Minimum Rate of Return on Investment The management expects a minimum rate of return on the capital investment. The minimum rate of return is usually decided on the basis of the cost of capital. 3. Return Expected from the Investment Capital investment decisions are made in anticipation of increased return in the future. It is therefore necessary to estimate the future return or benefits accruing from the investment proposals while evaluating the capital investment proposals. 4. Ranking of the Investment Proposals When a number of projects appear to be acceptable on the basis of their profitability the project will be ranked in the order of their profitability in order to determine the most profitable project.
1. TRADITIONAL METHODS (NON DISCOUNTED CASH FLOW) a. Payback Period Method b. Average rate of Return Method
2. MODERN METHODS (DISCOUNTED CASH FLOW) a. Net Present Value Method b. Internal rate of Return Method c. Profitability Index Method TRADITIONAL METHODS (NON DISCOUNTED CASH FLOW)
A. PAY BACK PERIOD METHOD
The payback period method is the simplest method of evaluating investment proposals. Payback period represents the number of years required to recover the original investment. The payback period is also called Pay Out or Pay off Period. This period is calculated by dividing the cost of the project by the annual earnings after tax but before depreciation. Under this method the project is ranked on the basis of the length of the payback period. A project with the shortest payback period will be given the highest rank. METHODS OF COMPUTATION OF PAYBACK PERIOD There are two ways of calculating the payback period. a. When annual cash inflow is constant The formula is find out the payback period if the project generates constant annual cash inflow is; Original cost of the project Payback period = Annual cash inflow
Annual cash inflow is the annual earning (profit depreciation and after taxes) before 41
b. When annual cash inflow is not constant If the annual cash inflows are unequal the payback period can be found out by adding up the cash inflows until the total is equal to the initial cash outlay of the project. ADVANTAGES OF PAYBACK PERIOD 1. Simple to understand and easy to calculate. 2. It reduces the chances of loss through obsolescence. 3. A firm which has shortage of funds find this method very useful. 4. This method costs less as it requires only very little effort for its Computation. DISADVANTAGES 1. This method does not take in to consideration the cash inflows beyond the payback period. 2. It does not take in to consideration the time value of money. It considers the same amount received in the second year and third year as equal. 3. It gives over emphasis for liquidity. ACCEPTANCE RULE The following are the Payback [P.B.Rules] Accept Reject May Accept Cut-off rate Cut-off rate is the rate below which a project would not be accepted. If ten percentage is the desired rate of return, the cut-off rate is 10%.The cut-off point may also be in terms of period. If the management desires that the 42 P.B<cut-off rate P.B>cut-off rate P.B<cut-off rate
investment in the project should be recouped in three years, the period of three years would be taken as the cut-off period. A project incapable of generating necessary cash to pay for the initial investment in the project with-in three years will not be accepted. II. AVERAGE RATE OF RETURN (ARR) METHOD This method otherwise called the Rate of Return Method, takes in to account the earnings expected from the investment over the entire life time of the asset. The various projects are ranked in order of the rate of returns. The project with the higher rate of return is accepted. Average Rate of Return is found out by dividing the average income after depreciation and taxes, i.e. the accounting profit, by the Average Investment. Average Annual Earnings ARR = Average Investment x 100
Where; Average Annual Earnings is the total of anticipated annual earnings after depreciation and tax (accounting profit) divided by the number of years. Average Investment means i. If there is no salvage (Scrap value) Total Investment 2
43
ii. If there is scrap value Total Investment-Scrap Value + Scrap Value 2 iii. If there is additional working capital Total Investment-Scrap Value + Scrap +Additional Working Capital 2 ADVANTAGES OF AVERAGE RATE OF RETURN (ARR) METHOD 1. 2. 3. 4. 5. It is easy to calculate and simple to understand. Emphasis is placed on the profitability of the project and not on liquidity. The earnings over the entire life of the project is considered for ascertaining the Average Rate of Return. This method makes use of the accounting profit.
DISADVANTAGES 1. Like the payback period method this method also ignores the time value of money. The averaging technique gives equal weight to profits occurring at different periods. 2. This averaging technique ignores the fluctuations in profits of various years. 3. It makes use of the accounting profits, not cash flows, in evaluating the project.
44
1. DISCOUNTED CASH FLOW METHODS The payback period method and the Average rate of Return Method do not take in to consideration the time value of money. They give equal weight to the present and the future flow of incomes. The discounted cash flow methods are based on the concept that a rupee earned today is more worth than a rupee earned tomorrow. These methods take in to consideration the profitability and also the time value of money. I. NET PRESENT VALUE (NPV) METHOD The Net Present Value Method (NPV) gives consideration to the time value of money. It views that the cash flows of different years differ in value and they become comparable only when the present equivalent values of these cash flows of different periods are ascertained. For this the net cash inflows of various periods are discounted using the required rate of return, which is a predetermined rate .If the present value of expected cash inflows exceeds the initial cost of the project, the project is accepted. NPV = Present value of cash inflows-Present value of initial investment STEPS IN NET PRESENT VALUE (NPV) METHOD 1. Determine an appropriate rate of interest to discount cash flows. 2. Compute the present value of total investment outlay (i.e., cash outflow) at the determined discounting rate. 3. Compute the present value of total cash inflows (profit before depreciation and after tax) at the above determined discount rate.
45
4. Subtract the present value of cash outflow (cost of investment) from the present value of cash inflows to arrive at the net present value. 5. If the net present value is negative i.e., the present value cash outflow is more than the present value of cash inflow the project proposals will be rejected .If net present value is zero or positive the proposal can be accepted. 6. If the projects are ranked the project with the maximum positive net present value should be chosen. ADVANTAGES OF NET PRESENT VALUE METHOD 1. It considers the time value of money. 2. It considers the earnings over the entire life of the project. 3. Helpful in comparing two projects requiring same amount of cash outflows. DISADVANTAGES OF NET PRESENT VALUE METHOD 1. Not helpful in comparing two projects with different cash outflows. 2. This method may be misleading is in comparing the projects of unequal lives. II. INTERNAL RATE OF RETURN (IRR) METHOD The Internal Rate of Return for an investment proposal is that discount rate which equates the present value of cash inflows with the present value of cash outflows of the investment. The Internal Rate of Return is compared with a required rate of return. If the Internal Rate of Return of the investment proposal is more than the required rate of return the project is rejected. If more than one project is proposed, the one which gives the highest internal rate must be accepted. 46
It can be calculated by the following formula P1-Q IRR = L+ P1-P2 Where, L = Lower rate of discount P1 = Present value of cash inflows at lower rate of discount P2 = Present value at higher discount rate Q = Initial Investment D = Difference in rate ADVANTAGES OF INTERNAL RATE OF RETURN 1. It considers the time value of money. 2. The earnings over the entire life of project is considered.
3. Effective for comparing projects of different life periods and
xD
different timings in timings of cash inflows. DISADVANTAGES 1. Difficult to calculate. 2. This method presumes that the earnings are reinvested at the rate earned by the investment which is not always true. Accept or Reject Rule Internal Rate of Return is the maximum rate of interest which an organization can afford to pay on the capital invested in a project. A project would qualify to be accepted if Internal Rate of Return exceeds the cut-off rate. While evaluating two or more projects, a project giving a higher Internal Rate of Return would be preferred. This is because higher the rate of return, the more profitable is the investment. 47
III. PROFITABILITY INDEX METHOD Present Value of Cash Inflows Profitability Index = Present Value of Cash Outflows This is also called Benefit-Cost ratio. This is slight modification of the Net Present Value Method. The present value of cash inflows and cash outflows are calculated as under the NPV method. The Profitability Index is the ratio of the present value of future cash inflow to the present value of the cash outflow, i.e., initial cost of the project. If the Profitability index is equal to or more than one proposal the proposal will be accepted. If there are more than one investment proposals, the one with the highest profitability index will be preferred. This method is also known as Benefit-Cost ratio because the numerator measures benefits and the denominator measures costs. It is the ratio of the present value of cash inflow at the required rate of return to the initial cash outflow of the investment.
48
The time taken for the entire process is the gestation period of the project. The process of identification of a project begins when we are seriously trying to overcome certain problems. They may be non- utilization to overcome available funds. Plant capacity, expansion etc Contents of the project report: 1. 2. 3. 4. Market and marketing Site of the project Project engineering dealing with technical aspects of the project. Location and layout of the project building 49
5. 6. 7.
Details of the cost of the Project:1. 2. 3. 4. 5. 6. 7. 8. 9. Cost of land Cost of Building Cost of plant and machinery Engineering know how fee Expenses on training Erection supervision Miscellaneous fixed assets Preliminary expenses Pre-operative expenses Provision for contingencies
But due to uncertainties about the future the estimates of demand, production, sales costs, selling price, etc cannot be exact, for example a product may become obsolete much earlier than anticipated due to un expected technological developments all these elements of uncertainties have to be take into account in the form of forcible risk while making an investment decision. But some allowances for the element of risk have to be proved.
51
INTANGIBLE FACTORS Sometimes, a capital expenditure has to be made due to certain emotional and intangible factors such as safety and welfare of the workers, prestigious projects, social welfare, goodwill of the firm etc. 1. AVAILABILITY OF FUNDS As the capital expenditure generally requires the previsions of laws solely influence by this factor and although the project may not be profitable. Yet the investment has to be made. 2. FUTURE EARNINGS A project may not be profitable as competed to another today, but it may be profited to increase future earnings. Sometimes project with some lower profitability may be selected due to constant flow of income as compared to another project with an irregular and uncertain inflow of income.
53
LEASE FINANCING Lease finance is an agreement for the use of an asset for a specified rental. The owner of the asset is called the lesser and the user the lesser 1) 2) Operating leases Financial leases
Operating leases are short-term no-cancel able leases where the risk of obsolescence in borne by the lesser Financial leases are long-term non-cancelable leases where any risk in the use of asset is borne by the lessee and he enjoys the return too.
Preliminary budget estimates for the year following the budget year.
GENERAL GUIDELINES:The capital funds budget is to be prepared under six major heads. 1) 2) 3) 4) 5) 6) Continuing schemes New schemes Modernization and rationalization Township Science and technology EDP schemes
CONTINUING SCHEMES These schemes include all such schemes which are under implementation of which funds prevision has been made in the current year /prevision is required in the budget year.
54
NEW SCHEMES This scheme includes all such schemes, which are proposed to be initiated in the budget year and for which under provisions is required in the budget year. Normally, such schemes are included in the five-year plan of the company approved by the planning commission. MODERNIZATION AND RATIONALIZATION (M&R) This includes item of plant and machinery etc for which funds required in the budget year and the following year. All item included in M&R should result in cost reduction/quality improvement/rebottle necking/replacement/productivity, improvement and welfare. The M&R items are to be submitted in the following main characteristics accompanied with full justification on the agenda of facilities increased output and production, quality requirements bottlenecks. 1. Replacement / modernization. 2. Balancing facilities (essentially to increase production). 3. Operational requirements including material handling 4. Quality/testing facilities. 5. Welfare 6. Minor works. These requirements should be protested term wise. A separate proposal is required for M&R items costing more than Rs. 10, 00,000. TOWNSHIP Township budget is divided into two parts. Continuing township schemes New townships schemes. 55
Funds required under each schemes should be backed up with full data on number on quarter/scope of work to be completed against the funds requirements phasing of budgeted funds for current year, budget year and following year etc, should be given similar information on number of quarter/scope of work already completed, expenditure incurred till last year, satisfaction level it is to be added in the above back up information for each scheme.
SCIENCE AND TECHNOLOGY This budget can be divided into two categories Continuing schemes. New schemes to be taken up in the budget year.
The schemes should fall in any of the above cartages giving details on physical and financial progress etc. EDP SCHEMES All funds requirements for computer are information system should be grouped under EDP schemes and projects accordingly. BUYING OR PROCURING Buying or procurement involves purchasing an asset permanently in the form of cash or credit.
56
LEASING VS BUYING Leasing equipment has the tax advantage of depreciation, which can mutually benefit the lesser and lessee, other advantage of leasing, include convenience and flexibility as well as specialized services to the lessee. Lease privies handy to those linens, which cannot obtain loan capital form normal sources. The pros and cons of leasing and buying are to be examined thoroughly before deciding the method of procurement i.e. leasing or buying.
57
Short Term Loans & Credits are raised by a firm for meeting its working capital requirements. These are generally for a short period not exceeding the accounting period i.e., one year. Types of Short Term Loans & Credits:
1. Trade Credit. 2. Installment Credit. 3. Advances. 4. Commercial papers 5. Commercial banks 6. Cash Credits 7. Over Drafts 8. Public Deposits.
58
(b). Term Loans: Term loans are given by the financial institutions and banks, which form the primary source of long term debt for both private as well as the Government organizations. Term loans are generally employed to finance the acquisition of fixed assets that are generally repayable in less than 10 years. In addition to short- term loans, company will raise medium term and long term loans.
Equity Capital is also known as owners capital in a firm. The holders of these shares are the real owners of the company. They have a control over the working of the company. Different ways to raise the equity capital. o o o o o Initial public offering. Seasoned offering Rights issue. Private placement Preferential allotment.
59
ii)
Preference Capital:
These shares have certain preferences as compared to other type of shares. 1. 2. Payment of Divided Repayment of the capital at the time of liquidation of the company. b) Types of Creditor ship Securities:
Debentures: Debentures are an alternative to the term loans and are instruments for raising the debt finance. Debenture holders are the creditors of a company and the company and the company have the obligations to pay the interest and principal at specified times. Debentures provide more flexibility, with respect to maturity, interest rate, security and repayment Debentures may be fixed rate of interest or floating rate or may be zero rates. Debentures & Ownership Securities help the management of the company to reduce the cost of capital.
Finance is the lifeblood of the business .According to Howard and Upton Finance is that administrative area or set of administrative function in organizations which relate with the arrangements of cash and credit so that the organization may have the means to carry out of its objective as possible.
61
62
Raw Material section in F & A department does the accounting of above mentioned raw-material which includes receipt of raw- material are purchased, monthly consumption as per the production department and payment to the suppliers. MISCELLANEOUS ACCOUNTS The miscellaneous jobs can be broadly divided into following categories: 1. 2. 3. Passing of bills of miscellaneous nature; Accounting of cash imprested and advances for expenses; Miscellaneous recoveries from outside agencies.
Miscellaneous bills includes rates contracts for service contract for air conditioner, water coolers, weighing machines, franking machines, knitting of chairs, etc. Others miscellaneous bills includes telephone rentals, STD calls, local calls, teleprinters , fax, service bills, advertisement bills, electricity bills, printing and block making bills, bills of travel agents, bills of canteen purchases, etc. Annual Contracts and Hiring of taxi, motors, etc. is also included in this. WORKS BILLS Work bills section is entrusted with the task of checking and authentication of APF received from various departments such as Civil, Plant, and Township etc. They have to keep record and maintain account. They have to verify with respect to measurements, Tax provisions like TDS and other deductions like EMD, Security and penalty etc.
63
PURCHASE BILLS In purchase bill, treatment is given to the bills on purchase of machinery and tools and spares etc. for accounting requirements and book keeping as well as record maintenance and tax deductions and authentication of AFP on purchase of Goods and Services. FINANCIAL CONCURRENCE Financial concurrence deals with crosschecking and green signaling the requisition for purchases made by various indent departments of the unit. They check for the availability of budget and ascertain its necessity and critically for regular and smooth operations of the plants and activities of various departments. BOOKS & BUDGETS Books and budget deal with revenue budget compilation, monitoring and control, reconciliation of inter unit accounts, maintenance of books of accounts and submission of monthly / quarterly / annual reports, COP processing and attending internal / statutory / tax auditors.
64
CHAPTER-7 DATA ANALYSIS AND INTERPRETATION 7.1 Production (2006-2007 to 2010-2011) (In MT)
Particulars Production DAP NPK % Capacity utilization 182 178 142 168 167 822395 486415 879765 401580 470155 552085 764464 447995 657550 541352 06-07 07-08 08-09 09-10 10-11
MOP
142152
80530
129733
110883
117753
65
Total
Current Liabilities and Provisions Net Current Assets Deferred Revenue Exp Accumulated Loss TotalApplication(funds)
102961
125544
245314
214806
209354
66
327032 (36032) 2470 33562 9644 23918 8278 1332 (3400) 17708
67
CHAPTER-8 EVALUATION OF PROJECT USING CAPITAL BUDGETING TECHNIQUES 8.1 PROJECT EVALUATION
Name of the Project: Baggaging plant with handling system . Project Estimate: Ventured into the market and got a quote for 300 Cr. Project Cost: 300 Cr Assumption: The Company has currently a dispatch mechanism which is mechanized for dispatching or bagging 3,300 MT/day. The company plans to increase its production level to 16, 00,000 MT/annum. So, the dispatch system should be increased to an additional 1,550 Mt/day so that the total dispatching to be done per day goes up to 4,850Mt/day. So, as to ensure the smooth functioning of the dispatching system and this can be done by setting up a new baggaging plant Present Capacity-3,330MT/day New Capacity - 4,850MT/day Difference or excess production - (4850-3300)MT/day=1,550MT/day
8.2 STEPS IN THE EVALUATION OF THE PROJECT STEP1: Capital Budget Estimates:
The first and the foremost step in the evaluation of a project is the budget estimate of the project. And here the estimate of the project is 300 crores. This includes:1. 2. 3. Extension of Bagging Plant. Conveyor System for extended portion of Bagging plant. Shed for covering extended Bagging Plant.
68
4. 5.
Railway siding modification. Shed for covering extended portion of Bagging plant.
Bank Loan Interest On LTL Internal Generation Total value Of the project
69
Opening Balance 1-Oct-12 1-Jan-13 1-Apr-13 1-Jul-13 1-Oct-13 1-Jan-14 1-Apr-14 1-Jul-14 1-Oct-14 1-Jan-15 1-Apr-15 1-Jul-15 1-Oct-15 1-Jan-16 1-Apr-16 1-Jul-16 1-Oct-16 1-Jan-17 1-Apr-17 1-Jul-17 1-Oct-17 1-Jan-18 1-Apr-18 1-Jul-18 1-Oct-18 1-Jan-19 1-Apr-19 75 175 300 300 300 296.25 287.5 272.5 257.5 242.5 227.5 212.5 197.5 182.5 167.5 152.5 137.5 122.5 107.5 92.5 77.5 62.5 47.5 32.5 17.5 6.25
Total 75 175 300 300 300 300 296.25 287.5 272.5 257.5 242.5 227.5 212.5 197.5 182.5 167.5 152.5 137.5 122.5 107.5 92.5 77.5 62.5 47.5 32.5 17.5 6.25
Repayment
Year
3.75 8.75 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 15.00 11.25 6.25
296.25 287.5 272.5 257.5 242.5 227.5 212.5 197.5 182.5 167.5 152.5 137.5 122.5 107.5 92.5 77.5 62.5 47.5 32.5 17.5 6.25 0
70
REPAYMENT OF LONG TERM LOAN(LTL) 2012-13 2013-14 2014-15 2015-16 6.88 32.90 29.15 22.55 0 12.5 60.00 60.00 6.88 45.40 89.15 82.55
Cost Elements Interest on Loan Insurance Salary and Wages Contract Labour Repairs and Maintenance Chemicals Packing cost Power, Fuel and Water Depreciation
32.445% 15%
71
Incremental Sales TOTAL REVENUE("A") EXPENDITURE Raw Materials Interest On Loan Insurance Salary and Wages Contract labor Repairs and maintenance Chemicals Packaging Cost Power, Fuel and Water TOTAL EXPENDITURE ("B") PROFITS BEFORE DEPRECIATION AND TAX "C"(C=A-B) Less: DEPRECIATION "D" PROFIT BEFORE TAX "E"(E=C-D) Less: TAX(AS PER IT ACT) PROFIT AFTER TAX
PROFITABILITY STATEMENT OF THE PROJECT 2015-16 2016-17 2017-18 2018-19 1534.50 1534.50 1534.50 1534.50 1534.50 1534.50 1534.50 1534.50
1227.60 13.75 7.10 10.66 7.10 10.66 17.76 1.78 17.76 1314.16
1227.60 22.55 7.10 10.66 7.10 10.66 17.76 1.78 17.76 1322.96
1227.60 15.95 7.10 10.66 7.10 10.66 17.76 1.78 17.76 1316.36
1227.60 9.35 7.10 10.66 7.10 10.66 17.76 1.78 17.76 1309.76
1227.60 2.85 7.10 10.66 7.10 10.66 17.76 1.78 17.76 1303.26
Computation of tax:
Profit Before Tax(PBT) Add:Depreciation(As Companies Act) TOTAL Per 18.65 220.34 33.05 187.29 60.77 18.65 211.54 31.73 179.81 58.34 18.65 218.14 32.72 185.42 60.16 18.65 224.74 33.71 191.03 61.98 18.65 231.24 34.69 196.55 63.77 2015-16 201.69 COMPUTATION OF TAX 2016-17 2017-18 192.89 199.49 2018-19 206.09 2019-20 212.59
72
201718
167.90
110.40
Cash In Flow Incremental Profit After Tax 140.93 134.55 139.33 144.11 148.82
73
Step8: To Find the Viability of the Project by Using Different Techniques Of Capital Budgeting:
Here in PPL the Techniques of capital budgeting used are : 1. Pay-Back Period Method 2. Internal Rate Of Return
74
(a) (b)
Cash Outlay : 355.18 Cr Payback Period : INITIAL INVESTMENT ANNUAL CASH FLOW = 2 + 79.70 414.81
2.2 years
75
Sl. No
(in crores)
Sl. No
77
(in crores)
Sl. No
78
IRR
L+
X (H L)
26+
355.18 - 349.123
X (28-26)
(355.18-349.123) + (366.412355.18)
X 2
26 +
6.07 6.07+11.232
X 2
26 +
0.350
X 2
26.70
Suggestion:
Any project which has an Internal Rate of Return Between 16% to 20% is considered as a good project And here for this project the Internal Rate of Return is 26.70%. So, the project can be considered. 79
9.2 SUGGESTIONS:
1. 2. 3. 4. 5. 6.
The company may fix the time period for the capital asset for replacement. The company may effectively use the available resources for attaining maximum profit. The company has to analyze the proposal for expansion or creating additional capacity. The company may plan and control its capital expenditure. The company has to ensure that the funds must be invested in long term project or not. The company may evaluate the estimation of cost and benefit in terms of cash flows.
80
BIBLIOGRAPHY: Financial Management Financial Management Financial Management Financial Management I. M. Pandey Prasanna Chandra M. Y. Khan & Jain Shashi.K.Gupta, R.K.Sharma and Neeti gupta PPL profile & Annual Reports Web Sites: URL: http://www.Paradeepphosphates.com URL: http://www.google.com URL: http://www.Wikipedia.com
81