Q2. A firm has applied for working capital finance from a commercial bank. Estimate the working...

Transcribed Image Text:

Q2. A firm has applied for working capital finance from a commercial bank. Estimate the working capital requirements. You can add 10% to estimated figures for exigencies. Sales COGS GP Admin expenses Selling exp 2,247,000 1,637,100 609,900 149,800 139,100 Profit before tax 321,000 Tax provision 107,000 PAT 214,000 COGS Material used 898,800 Wages and other manf. Exp 668,750 Depreciation 251,450 Less: stock and finished goods (10% product 181,900 not yet sold) The above figures are related to finished goods and not for WIP, 15% of year's production are in progress on an average requiring full material but only 40% of other expenses. The firm has policy of keeping two months consumption of material in stock. All expenses are paid one month in arrear. Suppliers give one and half month credit, 20% sales are in cash, credit period allowed is two months. 70% of income tax has to be paid in advance. Q2. A firm has applied for working capital finance from a commercial bank. Estimate the working capital requirements. You can add 10% to estimated figures for exigencies. Sales COGS GP Admin expenses Selling exp 2,247,000 1,637,100 609,900 149,800 139,100 Profit before tax 321,000 Tax provision 107,000 PAT 214,000 COGS Material used 898,800 Wages and other manf. Exp 668,750 Depreciation 251,450 Less: stock and finished goods (10% product 181,900 not yet sold) The above figures are related to finished goods and not for WIP, 15% of year's production are in progress on an average requiring full material but only 40% of other expenses. The firm has policy of keeping two months consumption of material in stock. All expenses are paid one month in arrear. Suppliers give one and half month credit, 20% sales are in cash, credit period allowed is two months. 70% of income tax has to be paid in advance.