You are required to prepare a statement showing the working capital required to finance the level of activity of $18000$ units per year from the following information: $-$

Particulars Rs$.$

Raw material per unit $12$

Direct Labor per Unit $3$

Overheads per unit $9$

Total Cost per unit $24$

Profit per unit $6$

Selling price per unit $30$

Additional Information:

$1.$ Raw material is in stock on average for $2$ months

$2.$ Materials are in process on an average for half a month

$3.$ Finished goods are in stock on an average for two months

$4.$ Credit allowed by creditors is two months in respect of raw materials supplied.

$5.$ Credit allowed to debtors is three months. Debtors are calculated on the selling price.

$6.$ Lag in payment of wages in half a month. Cash on hand and at the bank is expected to be Rs$\mathrm{.}7000$

$7.$ You are informed that all activities are evenly spread out during the year.