The gross profit of the X enterprise, which has an annual sales of $ 2,000,000, is $ 600,000. The activity information of the various elements of the X enterprise is as follows (days in the year 365)
Waiting time of raw material in stock: 20days
Time spent in production: 5 days
Maturity given to customers: 30 days Stock time of products: 20 days
Number of days that cash and bank cash will cover against average daily payments: 5 days
Working Capital Need:
Annual Sales:$2000000
Gross Profit:$600000
Cost of goods sold=2000000-600000=$1400000
Maturity Given to customers=30 days
Working Capital required for receivables=(1400000/365)*30=$115,068
Stock time of products: 20 days
Working Capital Required for Finished Goods =(1400000/365)*20=$76,712
Time spent in production: 5 days
Working Capital Needed for Work in process Inventory=(1400000/365)*5=$19178
Waiting time of raw material in stock: 20days
Working Capital Needed for Raw Materials Inventory =(1400000/365)*20=$76,712
Number of days that cash and bank cash will cover against average daily payments: 5 days
Requirement of Cash =(1400000/365)*5=$19,178
Receivables | $115,068 |
Finished goods Stock | $76,712 |
Work in process | $19,178 |
Raw Materials Inventory | $76,712 |
Cash | $19,178 |
Total Working Capital Needed | $306,849 |
Amount Allocated to Stocks=$76,712
Get Answers For Free
Most questions answered within 1 hours.