Working Capital Management^191
Amount per unit
Estimated cost per unit of production is:
Raw material Rs 80
Direct labour 30
Overheads (exclusive of depreciation, Rs 10 per unit) 60Total cash cost 170
Additional information:
Selling price, Rs 200 per unit
Level of activity, 1,04,000 units of production per annum
Raw materials in stock, average 4 weeks
Work in progress (assume 50 per cent completion stage in respect of conversion costs
and 100 per cent completion in respect of materials), average 2 weeks
Finished goods in stock, average 4 weeks
Credit allowed by suppliers, average 4 weeks
Credit allowed to debtors, average 8 weeks
Lag in payment of wages, average 1.5 weeks
Cash at bank is expected to be, Rs 25,000.
You may assume that production is carried on evenly throughout the year (52 weeks)
and wages and overheads accrue similarly. All sales are on credit basis only.
Solution
Net Working Capital Estimate of a Project(A) Current assets:
(i) Raw materials in stock, (1,04,000 ◊ Rs 80 ◊ 4/52) 6,40,000
(ii) Work-in-progress
(a) Raw material (1,041000 ◊ Rs 80 ◊ 2/52) 3,20,000
(b) Direct Labour (1,04,000 ◊ Rs 15 ◊ 2/52) 60,000
(c) Overheads (1,04,000 ◊ Rs 30 ◊ 2/52) 1,20,000
(iii) Finished goods stock: (1,04,000 ◊ Rs 170 ◊ 4/52) 13,60,000
(iv) Debtors: (1,04,000 ◊ Rs 170 ◊ 8/52) 27,20,000
(v) Cash at bank 25,000
Total investment in current assets 52,45,000